424B3 1 prospectus_patch.htm PROSPECTUS PATCH INTERNATIONAL prospectus_patch.htm
 




Patch International Inc.
Up to 27,715,084 Shares of Common Stock



Unless the context otherwise requires, the terms “we,” “our,” “us” and the “Company” refers to Patch International Inc. and its subsidiaries.

The selling stockholders named in this prospectus are offering up to 27,715,084 shares of our common stock.  The shares may be sold in one or more transactions at fixed prices, at prevailing market prices at the time of the sale, at varying prices determined at the time of sale, or at negotiated prices.  We will not receive any proceeds from sale of any of the shares offered by the selling stockholders.  We will not receive any of the proceeds from the sale of our shares offered by the selling stockholders.  We will pay the expenses of registering these shares.

Our common stock is quoted on the OTC Bulletin Board under the symbol “PTCH.OB.”  On November 15, 2007, the closing bid price for our common stock was $0.77 per share.

Investing in these securities involves a high degree of risk.  A detailed explanation of these risks is included in the section entitled “Risk Factors” of this prospectus, beginning on page 5.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete.  Any representation to the contrary is a criminal offense.
 

 

November 16, 2007




TABLE OF CONTENTS

 
Page
   
PROSPECTUS SUMMARY
3
RISK FACTORS
5
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
8
MARKET FOR COMMON EQUITY
9
MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
9
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
19
BUSINESS AND PROPERTIES
20
MANAGEMENT
27
EXECUTIVE COMPENSATION
30
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
33
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
36
DESCRIPTION OF SECURITIES
37
USE OF PROCEEDS
38
DETERMINATION OF OFFERING PRICE
38
SELLING STOCKHOLDERS
39
PLAN OF DISTRIBUTION
44
EXPERTS
45
LEGAL MATTERS
46
REPORTS TO STOCKHOLDERS
46
ADDITIONAL INFORMATION
46
INDEX TO FINANCIAL STATEMENTS
47


2


PROSPECTUS SUMMARY

This summary highlights information contained elsewhere in this prospectus.  You should carefully read this entire prospectus and the financial statements contained in this prospectus before purchasing our securities.

Patch International Inc.

We, through our subsidiaries, are in the exploration, development and production of oil and natural gas reserves.  Our main focus is on producing oil through oil sands leases, located in Alberta, Canada.

We have an 80% working interest in the Dover Oil Sands Project and a 75% working interest in the Firebag Project, both of which are located in the Fort McMurray area of central Alberta, Canada.  The oil sands leases consist of Dover (32 gross sections, 25.6 net sections) and Firebag (18 gross sections, 13.5 net sections).  Dover includes three separate parcels, referred to as Dover North (12 gross sections), Ells Central (15 gross sections) and Ells South (5 gross sections).  Firebag comprises a single parcel.

We have completed our winter drilling, coring and seismic programs and our technical staff is fully engaged with the interpretation and integration of the related data.  We have commenced planning a comprehensive 2007-2008 exploration program.  In addition, we are preparing an application for a Steam Assisted Gravity Drainage (“SAGD”) pilot program.

We also have a 75% working interest in 10 gross sections (7.5 net) of oil sands leases in the Muskwa area of Alberta in townships 85/86 and ranges 24/25W4.  This property has not yet been assessed.

Our corporate offices, which include the offices of all our subsidiaries, are located at Suite 300, 441 – 5th Avenue, Calgary, Alberta T2P 2V1, Canada, and our telephone number is (403) 441-4390.  Our website is located at www.patchenergy.com.  Information contained on our website is not part of this prospectus.

The Offering

Securities offered
Up to a total of 27,715,084 shares consisting of the following:
·  
17,025,950 shares of common stock;
·  
9,926,489 shares issuable upon exchange of Series A Preferred Stock of Patch Energy Inc.; and
·  
762,645 shares of common stock issuable upon exercise of the Agents’ Warrants at $1.50 per share.

Use of proceeds
We will not receive any of the proceeds from the selling stockholders of shares of our common stock.  We may receive the exercise price of any common stock we sell to the selling stockholders upon exercise of the Agents’ Warrants.
 

Securities outstanding
As of October 31, 2007, the following securities were outstanding:
·  
One share of Class A Preferred Voting Stock;
·  
One share of Class B Preferred Voting Stock;
·  
34,025,724 shares of common stock;
·  
762,645 Agents’ Warrants with an exercise price of $1.50 per share; and
·  
3,190,000 stock options with a weighted average exercise price of $1.40.

In addition, there were outstanding 9,926,489 shares of Series A Preferred Stock of Patch Energy Inc. that are exchangeable for 9,926,489 shares of our common stock.


3


Plan of distribution
The offering is made by the selling stockholders named in this prospectus, to the extent they sell shares.  Sales may be made in the open market or in private negotiated transactions, at fixed or negotiated prices.  See “Plan of Distribution.”

Risk Factors

Investing in our shares involves a high degree of risk.  You should consider carefully the information under the caption “Risk Factors” in deciding whether to purchase our shares.

Summary Financial Information

The balance sheet and income statement data shown below were derived from our unaudited interim period consolidated financial statements and audited consolidated financial statements.  We have prepared our financial statements in accordance with generally accepted accounting principles.  Our results of operations for any interim period do not necessarily indicate our results of operations for the full year.  You should read this summary financial data in conjunction with “Management’s Discussion or Plan of Operation,” “Business,” and our financial statements.

INCOME STATEMENT DATA:
   
Quarter Ended
   
Year Ended May 31,
 
   
August 31, 2007
   
2007
   
2006
   
2005
   
2004
   
2003
 
Revenues
  $
5,063
    $
15,581
    $ 43,668 1   $
97,415
    $
115,463
    $
74,784
 
Net income (loss)
  $
16,087,574
    $ (18,622,212 )   $
2,687,112
    $ (1,022,463 )   $ (534,872 )   $ (79,049 )
Net income (loss) per common share (basic)
  $
0.79
    $ (1.05 )   $
0.19
    $ (0.09 )   $ (0.10 )2   $ (0.04 )2
Net income (loss) per common share (diluted)   $ 0.36     (1.05   $ 0.19     $ (0.09   $ (0.10 )2   $ (0.04 )2 
Weighted average number of common shares outstanding (basic)
   
20,240,000
     
17,698,000
     
13,854,000
     
11,143,000
      5,555,250 2     1,888,250 2
Weighted average number of common shares outstanding (diluted)      45,052,000       17,698,000       14,508,000       11,143,000       5,555,250 2     1,888,250 2 
____________
1
Revenues for the fiscal year ended May 31, 2006 have been reclassified to account for discontinued operations.  Revenues were previously recorded at $178,594.
2
Adjusted for a 1-for-10 reverse split of the common stock and a 2.5-for-1 forward split of the common stock.

BALANCE SHEET DATA:
   
 August 31,
   
May 31,
 
   
2007
   
2007
   
2006
   
2005
   
2004
   
2003
 
Working capital (deficit)
  $
381,216
    $
1,148,501
    $
2,089,735
    $ (441,549 )   $ (288,736 )   $ (36,651 )
Total assets
  $
44,738,958
    $
46,621,844
    $
14,779,776
    $
6,359,214
    $
304,045
    $
242,134
 
Non-current liabilities
  $
29,903,640
    $
46,786,593
    $
34,379
     
-
     
-
     
-
 
Stockholders’ equity (deficit)
  $
9,753,435
    $ (6,706,857 )   $
11,690,963
    $
5,765,809
    $ (158,295 )   $
73,225
 


4

RISK FACTORS
 
Investing in our shares involves a high degree of risk.  You should be able to bear a complete loss of your investment.  You should carefully consider the following risk factors and other information in this prospectus before deciding to invest in our securities.  The risks and uncertainties described below are not the only ones we face.  Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also harm our business.  If any of the following risks actually occurs, our business, financial conditions or operating results could be materially adversely affected.  In such case, the trading price of our common stock could decline, and you may lose all or part of your investment.

We have a limited operating history and have generated only very limited revenues.

We earned limited production revenue.  We have not yet generated any proved resources on any of our properties.  Our principal activities have been raising capital through the sale of our securities and securities held for sale and identifying, evaluating and acquiring potential oil and gas properties.

We have significant future capital requirements.  If these obligations are not met, our growth and operations could be non-functional.

Our business plan depends on our ability to make large capital expenditures for the exploration of the working interests we have acquired.  We intend to finance our foreseeable capital expenditures through additional fundings for which we have no commitments at this time.  Future cash flows and the availability of financing will be subject to a number of variables, such as:
·  
the success of the leases;
·  
success in locating and producing new reserves; and
·  
prices of oil.

Additional financing sources will be required in the future to fund developmental and exploratory drilling.  Issuing equity securities to satisfy our financing requirements could cause substantial dilution to our existing stockholders.  Additional debt financing could lead to:
·  
a substantial portion of operating cash flow being dedicated to the payment of principal and interest;
·  
the Company being more vulnerable to competitive pressures and economic downturns; and
·  
restrictions on our operations.

Financing might not be available in the future, or we might not be able to obtain necessary financing on acceptable terms, if at all.  If sufficient capital resources are not available, we might be forced to curtail drilling and other activities or be forced to sell some assets on an untimely or unfavorable basis, which would have an adverse effect our business, financial condition and results of operations.

The lack of production and established reserves for our properties impairs our ability to raise capital.

As of the date of this prospectus, we have not yet established reserves on any of our oil sands properties and are still in the exploration stage, making it more difficult to raise the amount of capital needed to fully exploit the potential of our properties.  Therefore, we may have to raise capital on terms less favorable than we would desire.  This may result in increased dilution to existing stockholders.


5


We estimate that even if our properties are determined to contain reserves in commercial quantities, it will be several years before production could commence.

Our properties are located in a part of the province of Alberta that is accessible only during the winter months.  Accordingly, we can conduct exploration drilling activities only during a few months of the year.  We plan to drill additional core holes during the winter of 2007-2008 and use the information from that drilling to determine whether reserves exist in commercial quantities and how best to proceed with our properties.  We will also need to build the necessary facilities, either alone or with other resource companies in the area, if we undertake development activities on these properties.  Accordingly, as is the case with other oil sands projects, production is several years from initial exploration.

We have decided to focus our efforts on only a few oil sands projects.  This lack of diversification may impair our ability to achieve successful operations and make us more vulnerable to downturns in this specific industry.

In March 2007, we disposed of other oil sands assets and conventional oil and gas properties that we owned in order to focus our efforts and resources on the Dover, Firebag and Muskwa properties.  As a result, we are subject to the risks inherent in investing in a single asset class.  Unforeseen events adversely affecting this particular geographic area or this specific industry, such as weather or legislative changes, may have more pronounced effects on us and our business plan than if we had diversified our activities and assets across different types of resource properties.

The development of oil and gas properties involves substantial risks that may result in a total loss of investment.

The business of exploring for and producing oil and gas involves a substantial risk of investment loss that even a combination of experience, knowledge, and careful evaluation may not be able to overcome.  Drilling oil and gas wells involves the risk that the wells will be unproductive or that, although productive, the wells do not produce oil and/or gas in economic quantities.  There is no way to predict in advance of drilling and testing whether any prospect encountering oil or gas will yield oil or gas in sufficient quantities to cover drilling or completion costs or to be economically viable.  The seismic data, other technologies, and the study of producing fields in the area do not enable us to know conclusively prior to drilling that oil and gas will be present, or if present, if it is in commercial quantities.  We cannot assure anyone that the analogies that we draw from available data from other wells, more fully explored prospects, or producing fields will be applicable to our drilling prospects.

Other hazards, such as unusual or unexpected geological formations, pressures, fires, blowouts, loss of circulation of drilling fluids or other conditions may substantially delay or prevent completion of any well.  Adverse weather conditions can also hinder drilling operations.

If we are not the operator of our wells, we will have little or no control over the project.

If we are not the operator of the wells in which we have an interest, we will have limited or no control over the project.  More specifically, we will have limited or no control over the following:
·  
the timing of the drilling and recompleting of wells;
·  
the timing and amounts of production; and
·  
the development and operating costs.

We are subject to environmental regulations that can adversely affect the timing and cost of our operations.

In general, our exploration activities are subject to certain federal, state, provincial and local laws and regulations relating to environmental quality and pollution control.  Such laws and regulations increase the costs of these activities and may prevent or delay the commencement or continuance of a given operation.  Compliance with these laws and regulations has not had a material effect on our operations or financial condition to date.  Specifically, we are subject to legislation regarding emissions into the environment, water discharges, and storage and disposition of hazardous wastes.  In addition, legislation has been enacted which requires well and facility sites to be abandoned and reclaimed to the satisfaction of government authorities.  As of this date, we are unable to predict the ultimate cost of compliance.


6


We are subject to governmental regulations that may adversely affect the cost of our operations.

Oil and gas exploration, development and production are subject to various types of regulation by local, state, provincial and federal agencies.  Legislation affecting the oil and gas industry is under constant review for amendment and expansion.  Also, numerous departments and agencies, at federal, province and state levels, are authorized by statute to issue and have issued rules and regulations binding on the oil and gas industry and its individual members, some of which carry substantial penalties for failure to comply.  The regulatory burden on the oil and gas industry increases our cost of doing business and, consequently, affects our profitability.  The possibility exists that laws and regulations enacted in the future will adversely affect the oil and gas industry.  Such new legislation or regulations could drive up the cost of doing business to the point where our projects would not be economically feasible.

Most areas in which we own and operate properties have statutes, rules and regulations governing conservation matters including the unitization or pooling of oil and gas properties, establishment of maximum rates of production from oil and gas wells and the spacing of such wells.

Our competitors may have greater resources that could enable them to pay a higher price for properties.

The oil and gas industry is intensely competitive and we compete with other companies that have greater resources.  Many of such companies not only explore for and produce crude oil and natural gas but also carry on refining operations and market petroleum and other products on a worldwide basis.  Such companies may be able to pay more for productive oil and natural gas properties and exploratory prospects, and to define, evaluate, bid for and purchase a greater number of properties and prospects than our financial or human resources permit.  Our ability to acquire additional properties and to discover reserves in the future will be dependent upon our ability to evaluate and select suitable properties, to obtain funding and to consummate transactions in a highly competitive environment.  There is also competition between the oil and gas industry and other industries with respect to the supply of energy and fuel to industrial, commercial and individual customers.  At this stage of our development, we cannot predict if we will be able to compete effectively against such companies.

Our future operating results may fluctuate and cause the price of our common stock to decline, which could result in substantial losses for investors.

Our limited operating history and the lack of production or reserve reports on our properties make it difficult to predict accurately our future operations.  We expect that our operating results will fluctuate significantly from quarter to quarter, due to a variety of factors, many of which are beyond our control.  If our operating results fall below the expectations of investors or securities analysts, the price of our common stock could decline significantly.  The factors that could cause our operating results to fluctuate include, but are not limited to:

·  
worldwide or regional demand for energy;
·  
domestic and foreign supply of natural gas and oil;
·  
weather conditions;
·  
domestic and foreign governmental regulations;
·  
political conditions in natural gas or oil producing regions;
·  
price and availability of alternative fuels;
·  
availability and cost of drilling equipment;
·  
our ability to establish and maintain key relationships with lessors, drilling partners and drilling funds;
·  
the amount and timing of operating costs and capital expenditures relating to maintaining our business, operations, and infrastructure; and
·  
general economic conditions and economic conditions specific to the energy sector.

These and other external factors have caused and may continue to cause the market price and demand for our common stock to fluctuate substantially, which may limit or prevent investors from readily selling their shares of common stock and may otherwise negatively affect the liquidity of our common stock.


7


In the past, securities class action litigation has often been brought against companies following periods of volatility in the market price of their securities.  If securities class action litigation is brought against us it could result in substantial costs and a diversion of our management’s attention and resources, which could hurt our business.

Our common stock is subject to penny stock regulation that may affect the liquidity for our common stock.

Our common stock is subject to regulations of the Securities and Exchange Commission relating to the market for penny stocks.  These regulations generally require that a disclosure schedule explaining the penny stock market and the risks associated therewith be delivered to purchasers of penny stocks and impose various sales practice requirements on broker-dealers who sell penny stocks to persons other than established customers and accredited investors.  The regulations applicable to penny stocks may severely affect the market liquidity for our common stock and could limit your ability to sell your securities in the secondary market.

Trading in our common stock on the OTC Bulletin Board may be limited thereby making it more difficult for investors to resell their shares of our common stock.

Our common stock trades on the OTC Bulletin Board.  The OTC Bulletin Board is not an exchange and, because trading of securities on the OTC Bulletin Board is often more sporadic than the trading of securities listed on an exchange or NASDAQ, you may have difficulty reselling any of the shares that you purchase from a selling stockholder.

Future legislative changes pertaining to the Alberta crown royalty structure may have a material impact on our ability to obtain financing and therefore limit our future capital programs.

On September 18, 2007, the Alberta Royalty Review Panel released its report providing non-binding recommendations on modifications to the Alberta provincial royalty regime.  The report called for significantly higher royalty rates.  On October 25, 2007, The Alberta provincial government publicly responded to the recommendations and provided a framework for Alberta’s new royalty regime, which is to take effect in January 2009.  The proposed amendments result in higher royalty rates; however, the economic impact to the oil sands sector is not expected to be overly significant to future profitability.  Management believes that our oil sands projects are still financially attractive and management intends to proceed with development plans.  However, it is not possible to predict the market response over the long term in light of this new royalty framework, or to ensure our ability to raise capital to proceed with our projects.


SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This prospectus includes “forward-looking statements.”  All statements other than statements of historical facts included or incorporated by reference in this report, including, without limitation, statements regarding our future financial position, business strategy, budgets, projected costs and plans and objectives of management for future operations, are forward-looking statements.  In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “project,” “estimate,” “anticipate,” “believe,” or “continue” or similar terminology.  Although we believe that the expectations reflected in such forward-looking statements are reasonable, we cannot give any assurance that such expectations will prove to have been correct.  Important factors that could cause actual results to differ materially from our expectations (“Cautionary Statements”) include, but are not limited to:
 
·  
our ability to generate sufficient capital to complete planned acquisitions;
·  
the lack of liquidity of our common stock;
·  
the availability of capital;
·  
the strength and financial resources of our competitors;
·  
general economic conditions; and
·  
the securities or capital markets and other factors disclosed under “Management’s Discussion and Analysis or Plan of Operation,” “Business” and elsewhere in this prospectus.


8


All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by the cautionary statements.  We assume no duty to update or revise our forward-looking statements based on changes in internal estimates or expectations or otherwise.


MARKET FOR COMMON EQUITY

Our common stock has been traded on the OTC Bulletin Board since July 23, 1998, except for two periods during which the stock was traded on the “Pink Sheets”:  March 9, 2000 to November 21, 2000 and June 3, 2003 to January 8, 2004.  The trading symbol was changed from “PTII” to “PTCH” effective March 28, 2006.  The following table sets forth the range of high and low bid quotations for each fiscal quarter for the fiscal years ended May 31, 2006 and 2007 and for the first fiscal quarter of the current fiscal year.  These quotations reflect inter-dealer prices without retail mark-up, markdown, or commissions and may not necessarily represent actual transactions.

 
Bid Prices ($)
 
High
Low
2006 Fiscal Year:
   
August 31, 2005
$0.70
$0.02
November 30, 2005
$0.69
$0.32
February 28, 2006
$1.67
$0.38
May 31, 2006
$2.58
$0.46
     
2007 Fiscal Year:
   
August 31, 2006
$1.85
$0.81
November 30, 2006
$1.02
$0.58
February 28, 2007
$2.74
$0.84
May 31, 2007
$2.56
$1.50
     
   2008 Fiscal Year:    
   August 31, 2007
 $2.48
 $1.12

On November 15, 2007, the closing bid price for the common stock was $0.77.  The number of record holders of our common stock, as of September 26, 2007, was 502 according to our transfer agent.

Dividend Policy

Holders of shares of common stock are entitled to dividends when, and if, declared by the board of directors out of funds legally available therefor.  To date, we have not declared or paid any dividends on our common stock.  We do not intend to declare or pay any dividends on our common stock in the foreseeable future, but rather to retain any earnings to finance the growth of our business.  Any future determination to pay dividends will be at the discretion of our board of directors and will depend on our results of operations, financial condition, contractual and legal restrictions and other factors the board of directors deems relevant.


MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

The following discussion should be read in conjunction with the financial statements and the related notes included in this prospectus.  This prospectus contains forward-looking statements that involve risks and uncertainties.  Our actual results could differ significantly from those projected in the forward-looking statements as a result of many factors, including those discussed in “Risk Factors,”  “Business” and elsewhere in this prospectus.

Overview

Our business originally was the development and commercialization of non-prescription therapeutics and nutraceuticals designed to prevent inflammation and their sequelae, and the development of cosmetics for skin conditions.  We did not generate any revenues from product sales, royalties or license fees.  Due to our inability to

9


obtain funding and/or partners to pursue our pharmaceutical projects, we decided to seek other business opportunities.  We retained minority ownership in a former subsidiary, Pharmaxis Ltd.  Pharmaxis Ltd. conducted an initial public offering in November 2003 and its shares are listed on the Australian Stock Exchange.  In 2005, we began selling our shares of Pharmaxis Ltd. to fund our operations.  At February 28, 2007, we no longer owned any shares of Pharmaxis Ltd.

In March 2004, we consummated an arrangement agreement with Patch Energy Inc. (“Energy”) through which we acquired Energy, then a privately held oil and gas company continued under the laws of Canada, in a stock-for-stock transaction.  As a result of the acquisition, Energy became our wholly owned subsidiary.  In the arrangement, each issued common share of Energy was exchanged for one share of our common stock.

The acquisition was treated for accounting purposes as an acquisition by Energy of our net assets and liabilities.  Because Energy was deemed to be the purchaser for accounting purposes, the consolidated financial statements have been presented as a continuation of Energy and include the results of operations of Energy since incorporation on February 11, 2002, and our results of operations since the date of acquisition on March 15, 2004.

In February 2006, we, through Energy, formed a new subsidiary, Patch Oilsands Ltd. (“Oilsands”), and Patch Oilsands Limited Partnership (“Partnership”) in which Energy owned 75% of the Limited Partnership units.  Oilsands managed the Partnership in its capacity as general partner.

On December 15, 2006, we completed our acquisition of Damascus Energy Inc., a private Alberta corporation (“Damascus”) and related party.  By acquiring Damascus, we received the right to earn up to an 80% working interest in 32 contiguous square miles of land located in the Fort McMurray area of central Alberta, Canada (the “Dover Oil Sands Project”) under a farmout agreement between Damascus and Bounty Developments Ltd. (“Bounty”).

On January 16, 2007, we completed our acquisition of 1289307 Alberta Ltd. (“1289307”), a private corporation incorporated under the laws of Alberta.  By acquiring 1289307, we received the right to earn up to a 75% working interest in 18 square miles of 100% owned land, representing 11,520 acres, located in Townships 91-92, Range 2 W4M (the “Firebag Oil Sands Project”), in the Fort McMurray area of central Alberta, Canada, pursuant to a farmout agreement with Bounty.   We also assumed a $1,000,000 Promissory Note payable to 1286664 Alberta Ltd., a company wholly owned by Michael S. Vandale, our then President and our current Chairman of the Board of Directors.  In addition, under the terms of the Firebag Oil Sands agreement, 1289307 assumed an obligation of $4,393,140 (CAD$5,100,000).  Since 1289307 had an obligation for this payment prior to our acquisition, the costs have been recorded as part of the initial purchase price of 1289307.

In December 2006, we completed a financing of 3,240,000 common shares at CAD$1.00 per share on a flow-through basis resulting in gross proceeds of approximately $2,798,400, and in February 2007, we completed a private placement of 8,302,000 Non-Flow-Through Special Warrants at $1.50 per Special Warrant and 4,653,750 Flow-Through Special Warrants at $1.65 per Flow-Through Special Warrant for gross proceeds of $20,131,687.  We used the proceeds to fund development of the Dover Oil Sands Project, Firebag Oil Sands Project, and the Muskwa leases and intend to continue to develop those properties with the remaining funds.  We fulfilled our earning obligations and have an 80% working interest in the Dover Oil Sands Project and a 75% working interest in the Firebag Oil Sands Project.

Also in February 2007, we issued non-transferable warrants to purchase up to 762,645 shares of our common stock to our sales agents that participated in the sale of the Flow-Through Special Warrants and the Non-Flow-Through Special Warrants (the “Agents’ Warrants”).  The Agents’ Warrants are exercisable at $1.50 per share on the later of: (i) February 27, 2008; and (ii) six months from the date the securities issued under the private placement are free from trading restrictions in the United States and Canada but no later than February 27, 2009 (the “Warrants”).

On March 8, 2007, we disposed of the majority of our conventional oil and gas assets together with our entire interest in Oilsands and the Partnership in exchange for $778,590 (CAD$900,000) and 1,000,000 restricted shares of Great Northern Oilsands Inc. common stock, which were valued at $1,816,710 (CAD$2,100,000) at the date the agreement to sell the assets was struck.


10


The properties sold consist of our interests in the following areas:
·  
Kerrobert, Saskatchewan, Canada;
·  
Cecil, Alberta, Canada
·  
Lloydminster, Alberta, Canada;
·  
Medicine Hat, Alberta, Canada;
·  
Eight Mile, British Columbia, Canada;
·  
Certain assets in the Leismer Area, Alberta, Canada

Effective June 1, 2007, Damascus and 1289307 were merged into Energy.

Plan of Operation

Going forward, our mandate is to continue to focus on the oil sands lease development within the Ells River area.  The activity will focus on further exploration, delineation and development of the Ells River asset in preparation for a comprehensive SAGD pilot plant application to the Alberta Energy and Utilities Board and Alberta Environment.  In addition to the exploration, Patch will also need to perform a series of tests to ascertain the viable source for water as part of the SAGD application and development plans.

Also, we intend to explore the Muskwa property.  Our exploration activities may include drilling and testing of oil samples for viscosity and pressure transient analysis.

As part of our focus, we have disposed of the majority of our minority working interest properties holding conventional oil and gas assets.  These conventional assets were sold to Great Northern in March 2007, as we believe the greater return on investment can be realized on our oil sands properties.

Based on the results of the 2006 – 2007 exploration program for Firebag, we have no current plans for further exploration.  The project will be kept in inventory.

We require significant additional financing to fund our 2007-2008 contemplated operating and capital expenditures, which includes drilling of additional core holes and a 2D and/or 3D seismic program.  We believe that obtaining a listing on the TSX Venture exchange will increase the number of investors interested in investing in our shares and accordingly our chances for obtaining additional financing.  We do not have any commitments for additional financing as of this date.  We also have a $7.7 million flow-through share commitment, which if not met by January 2009, will require us to reimburse the subscribers for any tax payable as a result of our failure to meet our flow-through share commitments.

Summary of Significant Accounting Policies

Basis of Presentation.  Our consolidated financial statements include the accounts of the Company and our subsidiaries.  All significant intercompany balances and transactions have been eliminated.  These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in US dollars.  Our fiscal year-end is May 31.

Use of Estimates.  The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures.  Although these estimates are based on management’s best knowledge of current events and actions we may undertake in the future, actual results may differ from the estimates.

Financial Instruments.  The carrying amounts of financial instruments including cash, accounts receivable, investments, accounts payable and accrued liabilities, income taxes payable and amounts due to related parties, approximated fair value at May 31, 2007 and 2006.


11


Investments.  We report investments in debt and marketable equity securities at fair value based on quoted market prices or, if quoted prices are not available, discounted expected cash flows using market rates commensurate with credit quality and maturity of the investment.  All investment securities are designated as available for sale with unrealized gains and losses included in stockholders’ equity.  We regularly review investment securities for impairment based on criteria that include the extent to which the investment’s carrying value exceeds its related market value, the duration of the market decline, our ability to hold to recovery and the financial strength and specific prospects of the issuer of the security.  Unrealized losses that are other than temporary are recognized in earnings.  Realized gains and losses are accounted for on the specific identification method.

We periodically review these investments for other-than-temporary declines in fair value based on the specific identification method and write down investments to their fair value when an other-than-temporary decline has occurred.  When determining whether a decline is other-than-temporary, we examine (i) the length of time and the extent to which the fair value of an investment has been lower than its carrying value; (ii) the financial condition and near-term prospects of the investee, including any specific events that may influence the operations of the investee such as changes in technology that may impair the earnings potential of the investee; and (iii) our intent and ability to retain the investment in the investee for a sufficient period of time to allow for any anticipated recovery in market value.

Property and Equipment.  Property and equipment consists of computer hardware and is recorded at cost.  Amortization is calculated at the rate of 30% per annum using the declining balance method.

Oil and Gas Interests.  We follow the successful efforts method of accounting for our oil and gas producing activities.  Under this method, all costs associated with productive exploratory wells and productive or non-productive development wells are capitalized while the costs of non-productive exploratory wells are expensed.  If an exploratory well finds oil and gas reserves, but a determination that such reserves can be classified as proved is not made after one year following completion of drilling, the costs of drilling are charged to operations.  Indirect exploratory expenditures, including geophysical costs and annual lease rentals, are expensed as incurred.  Unproved oil and gas properties that are individually significant are periodically assessed for impairment of value, and a loss is recognized at the time of impairment by providing an impairment allowance.  Capitalized costs of producing oil and gas properties and related support equipment, after considering estimated dismantlement and abandonment costs and estimated salvage values, are depreciated and depleted by the unit-of-production method.

On the sale or retirement of a complete unit of a proved property, the cost and related accumulated depreciation, depletion, and amortization are eliminated from the property accounts, and the resultant gain or loss is recognized.  On the retirement or sale of a partial unit of proved property, the cost is charged to accumulated depreciation, depletion, and amortization with a resulting gain or loss recognized in income.  On the sale of an entire interest in an unproved property for cash or cash equivalent, gain or loss on the sale is recognized, taking into consideration the amount of any recorded impairment if the property had been assessed individually.  If a partial interest in an unproved property is sold, the amount received is treated as a reduction of the cost of the interest retained.  In joint ventured oil and gas exploration and production activities, the accounts reflect only our proportionate interest in such activities.

Asset Retirement Obligations.  We account for asset retirement obligations in accordance with the provisions of Statement of Financial Accounting Standard (SFAS) No. 143, “Accounting for Asset Retirement Obligations.”  SFAS No. 143 requires us to record the fair value of an asset retirement obligation as a liability in the period in which we incur a legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development and/or normal use of the assets.

Long-lived Assets.  In accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” the carrying value of intangible assets and other long-lived assets is reviewed on a regular basis for the existence of facts or circumstances that may suggest impairment.  We recognize an impairment when the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset.  Impairment losses, if any, are measured as the excess of the carrying amount of the asset over its estimated fair value.


12


Foreign Currency Translation.  Our functional and reporting currency is the United States dollar.  Monetary assets and liabilities denominated in foreign currencies are translated in accordance with SFAS No. 52 “Foreign Currency Translation,” using the exchange rate prevailing at the balance sheet date.  Gains and losses arising on settlement of foreign currency denominated transactions or balances are included in the determination of income.  The functional currency of our Canadian subsidiaries is the Canadian dollar.  Their financial statements are translated to United States dollars under the current rate method in accordance with SFAS No. 52.  Assets and liabilities are translated into U.S. dollars at rates of exchange in effect at the balance sheet date.  Average rates for the year are used to translate revenues and expenses.  The cumulative translation adjustment is reported as a component of accumulated other comprehensive income.

Comprehensive Income.  SFAS No. 130, “Reporting Comprehensive Income,” establishes standards for the reporting and display of comprehensive income and its components in the financial statements.  As at May 31, 2007 and 2006, the components of comprehensive income included unrealized holding gains and losses on available-for-sale securities and foreign currency translation adjustments.

Minority Interest.  On February 3, 2006, we formed a new subsidiary, Patch Oilsands Ltd. (“Oilsands”), and on February 27, 2006, we formed Patch Oilsands Limited Partnership (“Partnership”), in which we own 75% of the Partnership units, with Habanero Resources Inc. owning 20.8333% and Micron Enviro Systems Inc. owning 4.1667%.  Under the terms of the Partnership Agreement, we subscribed for units, where proceeds were for other than the purchase of our stock by the Partnership for consideration in transactions undertaken by the Partnership, at a preferential price compared to the two minority limited partners.  The two limited partners paid a multiple of our subscription price of 1.28571 for Partnership units, up to the earlier of $4,359,000 (CAD$5,000,000) in capital contributions or the introduction of a third party limited partner.  Oilsands managed the Partnership in its capacity as General Partner.

We consolidated our investment in Partnership.  We recorded a gain on dilution, which is the difference between our contribution to the Partnership (70%) and our equity interest (75%).  For the year ended May 31, 2006 this gain totalled $101,664 (May 31, 2007- Nil).  Non-controlling interest on the consolidated balance sheet at May 31, 2006 represents the 25% minority interest in the net loss and 25% of the net assets of the Partnership.  On March 8, 2007, the Company sold its entire interest in the Partnership, as part of the disposition of assets to Great Northern Oilsands Inc, therefore there is no minority interest or non-controlling interest recorded for the year ended May 31, 2007.

Revenue Recognition.  We recognize oil and gas revenue when production is sold to a purchaser at a fixed or determinable price, when delivery has occurred and title has transferred, and if collectibility of the revenue is probable.

Income Taxes.  We use the liability method to account for income taxes.  Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and liabilities.  Deferred tax assets and liabilities are measured using enacted tax rates and laws that will be in effect when the differences are expected to reverse.  Deferred tax assets are reduced by a valuation allowance when, based upon currently available information, it is more likely than not that some portion or all of the deferred tax assets will not be realized.  Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

Flow-Through Shares.  A portion of our exploration activities has been financed through the issue of flow-through common shares.  Under the terms of the flow-through share issuance, the related resource expenditure deductions are renounced to the shareholder in accordance with income tax legislation.  Upon issuance of the flow-through shares, the proceeds are allocated between the offering of shares and the sale of tax benefits to investors.  The allocation is made based on the difference between the quoted price of our shares and the amount received for the flow-through shares, with a liability being recognized for the difference.  The liability is reversed when tax benefits are renounced and a deferred tax liability is recognized at that time.  Income tax expense is recognized for the difference between the amount of the deferred tax liability and the liability recognized on issuance.


13


Stock-Based Compensation.  Effective June 1, 2006, we account for stock based compensation arrangements in accordance with SFAS No. 123(R) “Share-Based Payment” using the modified prospective transition method.  Under the modified prospective transition method, compensation cost recognized for the year ended May 31, 2007, includes: (i) compensation cost for all share-based payments granted prior to, but not yet vested as of June 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS No. 123 “Accounting for Stock-Based Compensation”, and (ii) compensation cost for all share-based payments granted after June 1, 2006, based on the grant date fair value estimated in accordance with SFAS No. 123(R).  In accordance with the modified prospective transition method, results for prior periods have not been restated.

Basic and Diluted Income (Loss) Per Share.  We compute income (loss) per share in accordance with SFAS No. 128 – “Earnings Per Share.”  Under the provisions of SFAS No. 128, basic income (loss) per share is computed using the weighted average number of common stock outstanding during the periods.  Diluted income (loss) per share is computed using the weighted average number of common and potentially dilutive common stock outstanding during the period.  As we generated net losses in the years ended May 31, 2007, the basic and diluted loss per share are the same for that year as any exercise of options or warrants would be anti-dilutive.

Recently Issued Accounting Pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities—Including an Amendment of FASB Statement No. 115.”  This pronouncement permits entities to use the fair value method to measure certain financial assets and liabilities by electing an irrevocable option to use the fair value method at specified election dates.  After election of the option, subsequent changes in fair value would result in the recognition of unrealized gains or losses as period costs during the period the change occurred.  SFAS No. 159 becomes effective as of the beginning of the first fiscal year that begins after November 15, 2007, with early adoption permitted.  However, entities may not retroactively apply the provisions of SFAS No. 159 to fiscal years preceding the date of adoption.  We are currently evaluating the impact that SFAS No. 159 may have on our financial position, results of operations and cash flows.

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R).”  This statement requires employers to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization.  This statement also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions.  The provisions of SFAS No. 158 are effective for employers with publicly traded equity securities as of the end of the fiscal year ending after December 15, 2006.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements.”  The objective of SFAS 157 is to increase consistency and comparability in fair value measurements and to expand disclosures about fair value measurements.  SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements.  SFAS 157 applies under other accounting pronouncements that require or permit fair value measurements and does not require any new fair value measurements.  The provisions of SFAS No. 157 are effective for fair value measurements made in fiscal years beginning after November 15, 2007.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.


14


In June 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statements No. 109.”  FIN 48 clarifies the accounting for uncertainty in income taxes by prescribing a two-step method of first evaluating whether a tax position has met a more likely than not recognition threshold and second, measuring that tax position to determine the amount of benefit to be recognized in the financial statements.  FIN 48 provides guidance on the presentation of such positions within a classified statement of financial position as well as on derecognition, interest and penalties, accounting in interim periods, disclosure, and transition.  FIN 48 is effective for fiscal years beginning after December 15, 2006.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.”  This statement requires all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable, and permits for subsequent measurement using either fair value measurement with changes in fair value reflected in earnings or the amortization and impairment requirements of Statement No. 140.  The subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value eliminates the necessity for entities that manage the risks inherent in servicing assets and servicing liabilities with derivatives to qualify for hedge accounting treatment and eliminates the characterization of declines in fair value as impairments or direct write-downs.  SFAS No. 156 is effective for an entity’s first fiscal year beginning after September 15, 2006.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

In February 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments-an amendment of FASB Statements No. 133 and 140,” to simplify and make more consistent the accounting for certain financial instruments.  SFAS No. 155 amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” to permit fair value re-measurement for any hybrid financial instrument with an embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis.  SFAS No. 155 amends SFAS No. 140, “Accounting for the Impairment or Disposal of Long-Lived Assets,” to allow a qualifying special-purpose entity to hold a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument.  SFAS No. 155 applies to all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006, with earlier application allowed.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

Results of Operations

Three Months Ended August 31, 2007.  On March 8, 2007, we sold the majority of our conventional oil and gas properties.  As a result, net operating revenue derived from the properties disposed of in this transaction were reclassified into Discontinued Operations for the three month period ended August 31, 2006.  We retained one minor producing property, at MacLeod, Alberta, Canada, and during the three-month period ended August 31, 2007, this property generated revenue of $5,063 and incurred oil and gas production and royalty expense of $21,231 for a net operating loss of $16,168.  This compared to net operating income of $2,731 during the three-month period ended August 31, 2006.  The properties, which were included in the disposition to Great Northern Oilsands Inc., generated operating income of $30,208 during the three-month period ended August 31, 2006.

General and administrative costs for the three-month period ended August 31, 2007 totaled $1,000,928 compared to $718,552 during the same period of 2006.  The increase in general and administrative costs relates primarily to non-cash charges and our increased activity level.  The non-cash component of the total general and administrative costs totaled $394,787 for the three months ended August 31, 2007 compared to $213,461 during the same period the previous year.  At August 31, 2007, we have a total of 3,265,000 stock options issued and outstanding with a weighted average exercise price of $1.41 and a remaining contractual life of 4.5 years.  At August 31, 2007, none of the issued and outstanding stock options had vested.  The balance of the increase in general and administrative costs is attributed to increased activity levels associated with the acquisition and development of the assets acquired in the Damascus and 1289307 transactions.


15


Depletion, depreciation, accretion and impairment of oil and gas property, dry hole costs and geological and geophysical costs totaled $142,592 during the three months ended August 31, 2007 compared to $14,735 during the three-month period ended August 31, 2006.  In accordance with the guidelines surrounding successful efforts method of accounting we have expensed all geological and geophysical costs incurred and dry hole costs (primarily associated with the Firebag Oil Sands Project).

During the three months ended August 31, 2007, we earned interest and other income of $58,207 compared to $40,842 during the same three-month period in 2006.  Interest income was earned primarily through the short-term investment of available cash balances.

We recorded a holding gain of $17,207,671 resulting from the difference between the fair market value of the Exchangeable Shares, the Special Warrants and the Flow-through Special Warrants at August 31, 2007 and the recorded values at May 31, 2007.

We recorded a holding loss on marketable securities of $462,772 relating to the shares that we hold in Great Northern Oilsands Inc. (as described in Note 12 of the Notes to the August 31, 2007 Consolidated Financial Statements).

We recorded a gain on foreign exchange of $725,739 during the three-month period ended August 31, 2007 as a result of the appreciation in the value of the Canadian dollar in comparison to the United States dollar.

During the three-month period ended August 31, 2006 we recorded a gain before applicable taxes of $969,599 on the sale of 700,000 Pharmaxis Ltd. shares.  As of May 31, 2007 we did not own any shares of Pharmaxis Ltd. and we were not involved in any transactions during the three-month period ended August 31, 2007 which involved Pharmaxis Ltd. shares.

A reduction in current taxes payable of $38,728 was recorded for the three-month period ended August 31, 2007, which relates to the foreign tax payable on the prior year gain from the sale of the Pharmaxis Ltd. shares.

Net income for the period was $16,087,574 ($0.79 per share basic and $0.36 per share diluted) compared to $18,684 ($0.00 per share basic and diluted) for the three months ended August 31, 2006.

Other comprehensive loss comprised a foreign currency translation adjustment loss of $60,475 in 2007, as compared to a gain of $32,528 in 2006.  During the three-month period ended August 31, 2006 we also recorded a holding gain of $663,282 partially offset by a loss of $746,282 on the reclassification of the Pharmaxis Ltd shares to realized gain.

Comprehensive income for the three months ended August 31, 2007 is $16,027,099 as compared to a comprehensive loss of $31,788 during the three-month period ended August 31, 2006.

Year Ended May 31, 2007.  On March 8, 2007, we sold the majority of our conventional oil and gas properties.  As a result, net operating revenue derived from the properties disposed of in this transaction were reclassified into Discontinued Operations.  We retained one minor producing property, at Macleod, Alberta, Canada, and, during the fiscal year ended May 31, 2007, this property generated revenue of $15,581 and incurred oil and gas production, royalties and other expenditures of $30,179 for a net operating loss of $14,598.  This compared to net operating income of $24,192 in the fiscal year ended May 31, 2006.


16


General and administrative costs for the fiscal year ended May 31, 2007 totaled $6,621,338 compared to $1,967,210 for the fiscal year ended May 31, 2006.  The increase in general and administrative costs primarily related to non-cash charges, increased activity levels and severance charges.  The non-cash component of the total general and administrative costs totaled $3,796,343 for fiscal year ended May 31, 2007 relative to $787,310 for fiscal year ended May 31, 2006.  Of this amount, we recorded stock-based compensation charges of $3,136,343 for the fiscal year ended May 31, 2007 compared to $787,310 during the year ended May 31, 2006.  At May 31, 2007, we have a total of 3,225,000 stock options issued and outstanding with a weighted average exercise price of $1.40 and a weighted average remaining contractual life of 4.7 years.  At May 31, 2007, none of the issued and outstanding stock options had vested.  The balance of the increase in general and administrative costs is attributed to increased activity levels associated with the acquisition and development of the assets acquired in the Damascus and 1289307 transactions, combined with one-time severance costs of $415,000 which were paid to previous management of the company, contributed to the increase in general and administrative expenses for the year.

Interest expense during the fiscal year ended May 31, 2007 amounted to $53,038 compared to Nil during the fiscal year ended May 31, 2006.

Depletion, depreciation and impairment of oil and gas property, dry hole costs and geological and geophysical costs totaled $13,220,687 for the fiscal year ended May 31, 2007 compared with $196,646 during the fiscal year ended May 31, 2006.  In accordance with the guidelines surrounding successful efforts method of accounting (as described above) we have expensed all geological and geophysical costs incurred and dry hole costs (primarily associated with the Firebag Oil Sands Project).  In addition, all unproved properties were assessed for impairment as at the balance sheet date with an impairment allowance of $5,036,371 recorded as part of depletion, depreciation and impairment of oil and gas property.

We earned interest and other income of $206,749 in 2007 as compared to $83,557 in 2006.  Interest income was earned primarily through the short-term investment of available cash balances.

We recorded a holding loss of $14,161,373 resulting from the difference between the values of the Exchangeable Shares ($1.32 per share), the Flow Through Special Warrants ($1.65 per share) and the Non Flow-Through Special Warrants ($1.50 per share) at the time of the transactions and the fair market value of these securities at May 31, 2007 ($2.03 per Exchangeable Share and Non-Flow-Through Special Warrant and $2.23 per Flow-Through Special Warrant).

We recorded a gain on foreign exchange of $2,620,571 during the year ended May 31, 2007 as a result of the appreciation in the value of the Canadian dollar in comparison to the United States dollar.

As a result of the previously described sale of properties to Great Northern Oilsands Inc., we recorded a gain on sale of $612,937.

We realized a gain, before applicable taxes, of $13,684,318 from the sale of 6,791,937 Pharmaxis shares in 2007.  At May 31, 2007, we do not hold any shares of Pharmaxis.  During 2006, we recorded a gain, before applicable taxes, of $6,962,937 from the sale of 4,408,063 Pharmaxis shares.

Loss before taxes for the year ended May 31, 2007, after including the loss from discontinued operations of $424,379 from the disposal of the properties included in the sales transaction with Great Northern Oilsands Inc. and the holding loss on fair valuing the Exchangeable Shares, Flow-Through Special Warrants and Non-Flow-Through Special Warrants, was $19,050,022.  This compares to net income before tax of $5,093,355 for the year ended May 31, 2006.

A current income tax expense of $2,785,763 was recorded for the year ended May 31, 2007 as compared to $2,406,243 for the prior year.  The current tax payable is a result of the gain from the sale of the Pharmaxis shares during both 2007 and 2006.

A deferred income tax reduction of $3,213,573 has been recorded for the year ended May 31, 2007 (compared to Nil in 2006).


17


Net loss for the year ended May 31, 2007 was $18,622,212 ($1.05 per share basic and diluted) compared to net income for the year ended May 31, 2006 of $2,687,112 ($0.19 per share basic and diluted).

Other comprehensive loss in 2007 was comprised of a decrease in unrealized gain on available for sale Pharmaxis securities of $7,240,999.  In 2006, we recorded other comprehensive income of $1,234,000, comprised of a decrease in unrealized gain on available for sale Pharmaxis securities of $2,364,217 and a holding gain of $3,598,217 associated with the remaining shares of Pharmaxis held at May 31, 2006.

Comprehensive loss for the current year was $25,136,900 compared to comprehensive income for the prior year of $4,032,672.

Liquidity and Financial Condition

As of August 31, 2007.  For the three months ended August 31, 2007, we used cash of $2,446,438 from our operating activities as compared to $334,125 used during the comparable three months ended August 31, 2006.  Investing activities used cash of $197,977 during the three months ended August 31, 2007 as compared to $389,817 used by investing activities during the three months ended August 31, 2006.  We expended $188,071 on our oil and gas interests during the three months ended August 31, 2007 as compared to $1,359,416 during the three months ended August 31, 2006.  We realized gross proceeds on the sale of available-for-sale Pharmaxis securities of Nil during the three months ended August 31, 2007 as compared to $969,599 during the three months ended August 31, 2006.

There were Nil funds generated from the issuance of common stock during the three months ended August 31, 2007 as compared to $203,000 during the three months ended August 31, 2006.  We used $4,755 to acquire shares of our common stock under our stock repurchase plan during the three months ended August 31, 2006 compared to Nil during the three months ended August 31, 2007.

At August 31, 2007, we had working capital of $381,216 as compared to $1,148,501 as at May 31, 2007.  The remainder of our Pharmaxis Ltd. shares were sold prior to May 31, 2007.

As of May 31, 2007.  For the fiscal year ended May 31, 2007, we used cash of $24,290,924 from our operating activities as compared to $1,526,196 used during the comparable fiscal year ended May 31, 2006.  Investing activities provided cash of $3,937,470 in 2007 as compared to $4,526,232 provided by investing activities in 2006.  We expended $10,123,071 on our oil and gas interests in 2007 as compared to $2,436,705 in 2006.  We realized gross proceeds on the sale of available-for-sale Pharmaxis securities of $13,684,318 in 2007 as compared to $6,962,937 in 2006.

Financing activities, net of expenses, provided $22,368,080 from the sale of special warrants and common stock in 2007 as compared to $1,410,746 in 2006.  We used $6,309 to acquire shares of our common stock under our stock repurchase plan in 2007 compared to $111,077 in 2006.

At May 31, 2007, we had working capital of $1,148,501as compared to $2,089,735 as at May 31, 2006.  The remainder of our Pharmaxis Ltd. shares were sold prior to May 31, 2007.

While we have not yet formally approved our 2007-2008 budget, we are planning a winter program that will include further core hole drilling and seismic.  Additional financing will be required for this program to commence and to pay our corporate obligations over the next 12 months.  The planned program will deal with a $7.7 million flow-through share commitment we have, which if not met by January 2009, will require us to reimburse the subscribers for any tax payable as a result of our failure to meet our flow-through share commitment.


18


The financial statements have been prepared on a going concern basis.  However, the ultimate development of the Company’s oil and gas projects, if proven commercial, will require significant additional funding.  The Company’s future operations are dependent upon its ability to obtain additional funding and ultimately achieve profitable operations.  The Company intends to explore the availability of obtaining additional funding and the magnitude of its discretionary capital expenditure program will be dependent on the availability of funds.  The outcome of these matters cannot be predicted with certainty at this time.  As of the date of this report, the Company does not have any arrangements for additional financing.  The financial statements do not include any adjustments to the amounts and classification of assets and liabilities that may be necessary should the Company be unable to secure additional funding or obtain profitable operations.


CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
ON ACCOUNTING AND FINANCIAL DISCLOSURE

On March 5, 2007, weappointed KPMG LLP (“KPMG”) in Calgary, Canada as our registered independent public accountant for the fiscal year ended May 31, 2007.  On March 5, 2007, we dismissed Morgan & Company  (“Morgan”) as our registered independent public accountant.  The decisions to appoint KPMG and dismiss Morgan were approved by our Board of Directors on March 5, 2007.

During the fiscal years ended May 31, 2006 and 2005 and through the subsequent interim period up through the date of dismissal (March 5, 2007), there were no disagreements with Morgan on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedure, which disagreements, if not resolved to the satisfaction of Morgan, would have caused Morgan to make reference thereto in its report on our financial statements for such years.  Further, there were no reportable events as described in Item 304(a)(1)(iv)(B) of Regulation S-B occurring within our two most recent fiscal years and the subsequent interim period up through the date of dismissal (March 5, 2007).

The audit report of Morgan for Patch’s financial statements as of May 31, 2005, contained a separate paragraph stating:

“These financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in Note 1 to the financial statements, unless the Company attains future profitable operations and/or obtains additional financing, there is substantial doubt about the Company’s ability to continue as a going concern.  Management’s plans in regards to these matters are discussed in Note 1.  The financial statements do not include any adjustments that might result from the outcome of the uncertainty.”

During our two most recent fiscal years and the subsequent interim period up through the date of engagement of KPMG (March 5, 2007), neither we nor anyone on our behalf consulted KPMG regarding the application of accounting principles to a specific completed or contemplated transaction, or the type of audit opinion that might be rendered on our financial statements.  Further, KPMG has not provided us with written or oral advice that was an important factor that we considered in reaching a decision as to any accounting, auditing or financial reporting issues.

Morgan furnished us with a letter addressed to the Securities and Exchange Commission stating that it agreed with the above statements.  A copy of the letter furnished in response to that was filed as an exhibit to our Form 8-K dated March 5, 2007.



19


BUSINESS AND PROPERTIES

History and Overview

We were incorporated as Praxis Pharmaceuticals, Inc. on June 20, 1997 under the laws of the State of Nevada (“Praxis-Nevada”).  Our business was the development and commercialization of non-prescription therapeutics and nutraceuticals designed to prevent inflammation and their sequelae, and the development of cosmetics for skin conditions.  In June 1998, Praxis-Nevada engaged in a reverse acquisition transaction with Micronetics, Inc., a company incorporated in Utah on December 31, 1981, where the stockholders of Praxis-Nevada gained control over Micronetics.  Micronetics then changed its name to Praxis Pharmaceuticals Inc. (“Pharmaceuticals”).  Immediately after the reverse acquisition transaction, the stockholders of Praxis-Nevada held approximately 98% of the outstanding shares of Pharmaceuticals.  Praxis-Nevada was merged into Pharmaceuticals effective June 30, 2002, thereby eliminating Praxis-Nevada as a subsidiary of Pharmaceuticals.

Pharmaxis Ltd.  A wholly owned Australian subsidiary, Praxis Pharmaceuticals Australia Pty. Ltd. (ACN 082 811 630) was formed in May 1998 as a private company.  In October 1999, an equity investment was made in this subsidiary by Rothschild Bioscience Managers Limited (now known as GBS Venture Partners Ltd), which reduced Pharmaceuticals’ equity ownership to 35%.  The funds raised were used for the development of autoimmune disease research licensed from Anutech Pty Ltd, the development arm of the Australian National University.  Praxis-Australia changed its name to “Pharmaxis Ltd” in June 2002.  An additional equity investment was made in Pharmaxis in August 2002, which reduced Pharmaceuticals’ equity ownership to 19.6%.  Pharmaceuticals’ equity ownership was further reduced to 10.4% upon completion of an initial public offering by Pharmaxis in November 2003.  Pharmaxis is listed on the Australian Stock Exchange under the symbol “PXS.”  Pharmaxis is a specialist pharmaceutical company committed to the research, development and commercialization of human therapeutic products for chronic respiratory and autoimmune diseases and the development of an improved lung function test.  We have sold all of our shares in Pharmaxis to fund our business and the purchase of oil sands properties in Alberta, Canada, described below.

Patch Energy Inc.  We did not generate any revenues from product sales, royalties or license fees in our pharmaceutical business.  Due to our inability of to obtain funding and/or partners to pursue our pharmaceutical projects, we decided to seek other business opportunities.  On October 20, 2003, we entered into an arrangement agreement to acquire Patch Energy Inc., which at the time was a privately-held company existing under the Canada Business Corporations Act (“Energy”).  Energy’s principal business was the exploration, development and production of oil and natural gas reserves through participation in farmout arrangements.  Energy’s main focus had been on its assets located in the Kerrobert area in the Province of Saskatchewan, Canada.

As of March 15, 2004, we consummated the arrangement agreement with Energy under which we acquired Energy in a stock-for-stock transaction.  As a result of the acquisition, Energy became our wholly owned subsidiary.  On June 15, 2004, we changed our domicile to Nevada and changed our name to Patch International Inc.  The acquisition has been treated for accounting purposes as an acquisition by Energy of our net assets and liabilities.  Because Energy has been deemed to be the purchaser for accounting purposes, the consolidated financial statements are presented as a continuation of Energy and include the results of operations of Energy since incorporation on February 11, 2002, and our results of operations since the date of acquisition on March 15, 2004.

Patch Oilsands Ltd.  On February 3, 2006, we, through Energy, formed a wholly owned subsidiary, Patch Oilsands Ltd. (“Oilsands”) in the Province of British Columbia.  On February 27, 2006, we formed a Canadian limited partnership, Patch Oilsands Limited Partnership (the “Partnership”), of which we owned a 75% interest and Oilsands was the general partner.  The minority limited partners of the Partnership were Habanero Resources Inc. (“Habanero”), owning 20.833%, and Micron Enviro Systems (“Micron”), owning a 4.1667% interest.  The purpose of the Partnership was to pursue the acquisition, exploration and development of land or other property interests primarily in the Alberta Oil Sands area of Canada.  On March 8, 2007, we sold our interest in Oilsands and the Partnership to Great Northern Oilsands Inc.  For more discussion of the sale, see Sale of Properties to Great Northern below.


20


Damascus Energy Inc.  On December 15, 2006, we entered into a share exchange agreement with Damascus Energy Inc., a private Alberta corporation and related party (“Damascus”), the stockholders of Damascus, and Energy, providing for the acquisition of Damascus.  Damascus was a related party because Michael S. Vandale, our then President, Chief Executive Officer and a director, was the president of Damascus and was a director of Energy.  We acquired all of the issued and outstanding common shares of Damascus in consideration for one share of our Class A Preferred Voting Stock and 9,426,489 shares of Series A Preferred Stock of Energy (the “Exchangeable Shares”).  The share of Class A Preferred Voting Stock entitles its holder to vote that number of shares of our common stock into which the Exchangeable Shares issued in conjunction with the preferred share and at that time outstanding are then exchangeable on any matter to be voted upon by the holders of our common stock.  The Exchangeable Shares are exchangeable without further consideration for 9,426,489 shares of our common stock.  As a result of the share exchange, we acquired Damascus as a wholly owned subsidiary.

By acquiring Damascus, we received the right to earn up to an 80% working interest in land located in the Fort McMurray area of central Alberta, Canada (the “Dover Oil Sands Project”) under a farmout agreement between Damascus and Bounty Developments Ltd. (“Bounty”).  The Dover Oil Sands Project consists of 32 contiguous square miles of land approximately 40 miles northwest of Fort McMurray, representing 20,840 acres.  We earned an initial 30% undivided working interest in the Dover Oil Sands Project in exchange for payment of $6,479,915 (CAD$7,581,500) to Bounty, reimbursement to Bounty for all expenditures made to date on the project totalling $522,650 (CAD $611,500), and issuance of 4,341,489 Exchangeable Shares to Bounty.  All of the shares were issued to Bounty.

Under the agreement, to earn an additional 50% in the project, we were required to spud 16 evaluation wells and complete of a 2D seismic program on or before March 31, 2007.  As of April 16, 2007, we satisfied all the conditions required under the farmout agreement, earning an 80% working interest in the Dover Oil Sands Project.

1289307 Alberta Ltd.  On January 16, 2007, we entered into a share exchange agreement with 1289307 Alberta Ltd. (“1289307”), a private corporation incorporated under the laws of Alberta, the stockholders of 1289307, and Energy, providing for the acquisition of 1289307.  We acquired all of the issued and outstanding common shares of 1289307 in consideration for one share of our Class B Preferred Voting Stock and 500,000 Exchangeable Shares.  The share of Class B Preferred Voting Stock entitles its holder to vote that number of shares of our common stock into which the Exchangeable Shares issued in conjunction with the preferred share and at that time outstanding are then exchangeable on any matter to be voted upon by the holders of our common stock.  The Exchangeable Shares are exchangeable without further consideration for 500,000 shares of our common stock.  We also assumed 1289307’s $1,000,000 promissory note payable to 1286664 Alberta Ltd., a related party.  In addition, under the terms of the Firebag Oil Sands agreement, 1289307 assumed an obligation of $4,393,140 (CAD$5,100,000).  Since 1289307 had an obligation for this payment prior to our acquisition, the costs have been recorded as part of the initial purchase price of 1289307.  As a result of the share exchange, we acquired 1289307 as a wholly owned subsidiary.

By acquiring 1289307, we received the right to earn up to a 75% working interest in 18 square miles of land, representing 11,520 acres, located in Townships 91-92, Range 2 W4M (the “Firebag Oil Sands Project”), in the Fort McMurray area of central Alberta, Canada, pursuant to a farmout agreement with Bounty.  We earned an initial 25% working interest in the Firebag Oil Sands Project by making payments to Bounty in the amount $4,393,140 (CAD$5,100,000).  Under the agreement we had the right to earn an additional 50% working interest by (i) spudding 8 evaluation wells and completing a 2D seismic program on the property on or before March 31, 2007, (ii) paying Bounty $2,153,500 (CAD$2,500,000) on or before April 1, 2007, (iii) spudding 4 additional evaluation wells on or before April 1, 2008, and (iv) and completing another 2D seismic program on the property on or before March 31, 2008.  We were able to spud 3 evaluation wells before March 31, 2007 and we paid Bounty the $2,153,500 (CAD$2,500,000).  We negotiated a compromise with Bounty and the remaining requirements to earn the additional 50% working interest were waived.  In exchange for the waiver of the remaining requirements under the farmout agreement, we agreed that Bounty’s 25% working interest in the Firebag Oil Sands Project would be a carried interest until we have spent an additional $1,500,000 on exploration (drilling and seismic evaluation) expenses.  As of April 16, 2007, we earned the full 75% working interest in the Firebag Oil Sands Project.

Effective June 1, 2007, Damascus and 1289307 were merged into Energy and ceased to exist as separate entities.

21


Sale of Properties to Great Northern.  On March 8, 2007, we executed an Asset Purchase Agreement (the “Agreement”) with Great Northern Oilsands Inc. (“Great Northern”), whereby we sold the majority of our inventory of conventional oil and gas assets (the “Assets”).

On March 8, 2007, prior to the execution of the Agreement, Oilsands, as general partner for the Partnership, executed an Assignment of Lease (the “Assignment”) in our favor.  Under the Assignment, the Partnership distributed three Crown oil sands leases in the Muskwa area of Alberta, comprising four sections (1,024 hectares) under a 15-year lease with annual rental payable to the Alberta Crown of CAD$3.50 per hectare and Crown royalties on production, to the Partnership’s members in proportion to their partnership interests.  As a result of the pro-rata distribution, we received a 75% interest in the Muskwa property.

In connection with the Assignment, we entered into two Declarations of Trust with Habanero and Micron under which we hold the 20.833% and 4.167% interests in the Muskwa property held by Habanero and Micron, respectively, in trust for them.  We plan to continue to develop the Muskwa properties according to the plans for development that existed previously.

We received $86,510 (CAD$100,000) as a non-refundable deposit, $1,816,710 (CAD$2,100,000) (1,000,000 restricted shares) in Great Northern common stock, and $692,080 (CAD$800,000) on the closing date as payment from Great Northern pursuant to the Agreement.  The Agreement provided for adjustment of the sales price at June 30, 2007 for any of the following: (i) all revenues and expenses accrued prior to March 8, 2007 were paid to and borne by us; (ii) all revenues and expenses accrued after March 8, 2007 will paid to and borne by Great Northern; and (iii) all mineral taxes, surface and mineral lease rental payments, or similar payments made by us prior to March 8, 2007 were apportioned, according to the respective holding periods, between us and Great Northern as of March 8, 2007.   However, the dollar amount of the adjustment was determined to be insignificant and no adjustment was made.

The Agreement provided for the sale of the majority of our conventional petroleum and natural gas rights and all other tangible property and assets used in connection with these petroleum and natural gas rights, and other miscellaneous interests associated with the petroleum and natural gas rights.

The properties sold consisted of all of our holdings in the following areas:
·  
Kerrobert, Saskatchewan, Canada;
·  
Cecil, Alberta, Canada
·  
Lloydminster, Alberta, Canada;
·  
Medicine Hat, Alberta, Canada;
·  
Eight Mile, British Columbia, Canada; and
·  
Certain assets in the Leismer Area, Alberta, Canada.

We retained the following: (i) all petroleum substances produced by the Assets prior to the sale; (ii) all accounts receivables accruing or attributable to the activity of the Assets prior the sale; (iii) all assets held by our wholly owned subsidiaries, including the Dover Oil Sands Project and the Firebag Oil Sands Project; and (iv) the Muskwa property distributed to us, Habanero, and Micron prior to the closing of the Agreement.

Recent Financing Activity.  In December 2006, we completed a financing of 3,240,000 common shares at CAD$1.00 per share on a flow-through basis resulting in gross proceeds of approximately $2,798,400, and in February 2007, we completed a private placement of 8,302,000 Non-Flow-Through Special Warrants at $1.50 per Special Warrant and 4,653,750 Flow-Through Special Warrants at $1.65 per Flow-Through Special Warrant for gross proceeds of $20,131,687.  We used the proceeds to fund development of the Dover Oil Sands Project, Firebag Oil Sands Project, and the Muskwa Leases and intend to continue to develop those properties with the remaining funds.  We fulfilled our earning obligations and have an 80% working interest in the Dover Oil Sands Project and a 75% working interest in the Firebag Oil Sands Project.


22


In February 2007, we sold 4,653,750 “Flow-Through Special Warrants” and 8,302,000 “Non-Flow-Through Special Warrants.”  Each Flow-Through Special Warrant entitled the holder to acquire, for no additional consideration, one share of our common stock.  Each Non-Flow-Through Special Warrant entitled the holder to acquire, for no additional consideration, one Unit.  Each Unit consisted of one share of our common stock and one common share Bonus Warrant (the “Bonus Warrants”).  Each Bonus Warrant entitled the holder to receive, without additional consideration, up to 0.10 shares of our common stock, if we did not complete certain filings on or before April 28, 2007 and we did not: (i) become a “reporting issuer” in any province or territory of Canada; (ii) have a registration statement declared effective in the United States; and (iii) have our common stock listed on the TSX Venture Exchange or Toronto Stock Exchange on or before September 25, 2007.  As of September 25, 2007, all Flow-Through Special Warrants, Non-Flow-Through Special Warrants and Bonus Warrants were exercised, without consideration, into 13,785,950 shares of our common stock.

Also in February 2007, we issued non-transferable warrants to purchase up to 762,645 shares of our common stock to our sales agents that participated in the sale of the Flow-Through Special Warrants and the Non-Flow-Through Special Warrants (the “Agents’ Warrants”).  The Agents’ Warrants are exercisable at $1.50 per share on the later of: (i) February 27, 2008; and (ii) six months from the date the securities issued under the private placement are free from trading restrictions in the United States and Canada but no later than February 27, 2009 (the “Warrants”).

The Oil Sands Industry

Our main focus is on producing oil through oil sands leases, located in Alberta, Canada.  Oil sands are a geological formation in the Athabasca region of northern Alberta, Canada.  Oil sands are a viscous mixture of sand, bitumen, clay and water with the consistency of cold molasses and according to the Alberta Economic Development Authority in 2004, Alberta’s oil sands are believed to contain the equivalent of 315 billion barrels of oil, of which 175 billion have already been established as commercially viable using today’s extraction methods.  Alberta’s oil sands currently account for about 39% of Canada’s total petroleum production of approximately 1 million barrels per day and production is expected to grow to 4 million barrels per day by 2020.  Surface mining methods account for approximately two-thirds of current production in the oil sands region

Bitumen-bearing geologic formations, typically containing up to 18 percent bitumen saturation by weight, can be situated near the surface or hundreds of feet below.  Recovery of oil sands from formations up to 75 meters is by open-pit mining; for deeper formations, in-situ recovery techniques such as steam-assisted gravity drainage (“SAGD”) are used.  With SAGD, pairs of horizontal wells (an upper well and a lower well) are drilled into an oil sands formation and steam is injected continuously into the upper well.  As the steam heats the oil sands formation, the bitumen softens and drains into the lower well, from which it is produced to the surface.

Development in the oil sands industry in Canada to date has been focused primarily in Alberta.  The Alberta Energy Utilities Board estimates that there are 1.6 trillion barrels of bitumen resource in place in Alberta, of which 315 billion barrels are thought to be recoverable.  Exploration for commercially viable oil sands deposits has traditionally focused on Alberta, resulting in the establishment of mining and in-situ projects in the Athabasca oil sands region and in-situ projects in Cold Lake and Peace River deposits.  The lead-time for production from an oil sands project is generally a minimum of seven to ten years from initial exploration.

Fort McMurray Oil Sands Area

Our Fort McMurray oil sands area leases consist of 32 gross sections (25.6 net sections) in the Ells River area (formerly referred to as Dover) and 18 gross sections (13.5 net sections) in the Firebag Oil Sands Project.  The Ells River Oil Sands Project comprises three separate parcels:  Ells North (12 gross sections), Ells Central (15 gross sections), and Ells South (5 gross sections).  The Firebag Oil Sands Project comprises a single parcel.


23


During this past winter, we shot a collective 64 miles of seismic and drilled 19 holes in the Ells River area, consisting of 15 holes in Ells North, and 4 holes in Ells Central.  No exploration was done over the Ells South parcel.  In Firebag, 3 core holes were drilled.  Upon conclusion of the drilling and seismic program, we used the obtained data and engaged Kade Technologies to perform reservoir modeling to ascertain the feasibility of an SAGD project with the acquired geologic and reservoir data.  The results of the Kade Technologies reservoir model were used in our independent engineering appraisal performed by McDaniel & Associates.

We also concluded an environmental baseline study over a 6 square mile area to ascertain the current status of the water, vegetation, soil and air quality.  This study will be incorporated in our environmental impact discussion as part of our planned SAGD pilot application.

Going forward, we will continue to focus on the development of our oil sands lease within the Ells River area.  The activity will focus on further exploration, delineation and development of the Ells River land in preparation for a comprehensive SAGD pilot application to be submitted to the Alberta Energy and Utilities Board and Alberta Environment as early as summer 2008.  In addition to the exploration, we will also perform a series of tests to ascertain a viable source for water as part of the SAGD pilot application and development plans.

We require significant additional financing to fund our 2007-2008 contemplated operating and capital expenditures, which includes drilling of additional core holes and a 2D and/or 3D seismic program.  We believe that obtaining a listing on the TSX Venture exchange will increase the number of investors interested in investing in the our shares and accordingly our chances for obtaining additional financing.  We do not have any commitments for additional financing as of this date.

Firebag Oil Sands Area

Based on the results of the 2006 – 2007 exploration program for Firebag, we have no current plans for further exploration.  The project will be kept in inventory.

Muskwa Oil Sands Area

In townships 85/86 and ranges 24/25W4, we have 10 gross sections (7.5 net) of oil sands leases in the Muskwa area.  This property has not yet been assessed.  The bitumen viscosity here is lower and therefore “conventional” production technology may be amenable.  Operators to the southeast have had success utilizing horizontal wells and polymer-water flooding to produce the bitumen.  Five existing wells confirm the presence of bitumen-saturated sand on the lease.  Geoscience and reservoir engineering work will be conducted to assess the potential for development.  We intend to conduct further exploration of the Muskwa property, which may include drilling and testing oil samples for viscosity and pressure transient analysis.

Principal Products and Distribution Methods

We were involved in exploration activities to locate natural gas and crude petroleum.  We produced light crude oil in Saskatchewan and Alberta, Canada for properties that were sold to Great Northern in March 2007.  Such products were generally sold at the wellhead to purchasers in the immediate area where the products are produced.

Currently, we are involved in oil sands development and oil production in Alberta, Canada.  We have not yet produced or sold any oil from our oil sands operations.

Company Reserve Estimates

No estimates of total, proved net oil or gas reserves have been filed with or included in reports to any federal authority or agency.


24


Volume, Prices and Operating Expenses

We generated a majority of our production from the properties sold to Great Northern.  As of May 31, 2007, we retained less than 15% of any active oil producing properties.  The following table presents information regarding the production volumes, average sales prices received, and average production costs associated with our sales of oil for the periods indicated:

 
For the Years Ended May 31,
 
2007
2006
2005
Oil production (Bbl)
2,275
3,515.5
3,558.4
Average sales price per Bbl
$50.68
$58.75
$45.34
Average production costs per Bbl
$20.50
$14.18
$12.76

We generated all of our production from the properties sold to Great Northern.

Oil and Gas Acreage

The following table sets forth the undeveloped and developed leasehold acreage, by area, held by us as of May 31, 2007.  The table does not include acreage in which we have a contractual right to acquire or to earn through drilling projects, or any other acreage for which we have not yet received leasehold assignments.

 
Undeveloped Acres
 
Developed Acres
Area
Gross
Net
 
Gross
Net
Alberta
40,000
32,320
 
-
-

Previous Drilling Activity

Oil Sands Properties.  Drilling activity was concentrated at the Ells River area with the drilling of 15 new core holes on the Ells North parcel.  Based on the results of this data combined with recent land sale activity and drilling activity on adjacent lands, management believes early indications support the assertion that there is both adequate resource potential and a high probability for commercial development at Ells North.

Drilling at Ells Central consisted of 4 new core holes on this parcel.  Based on the preliminary oil sands observed in these core holes, management believes there is additional delineation and development potential in the 2007-2008 drilling program.

Properties Sold to Great Northern.  During the fiscal year ended May 31, 2005, we relinquished our rights to our working interest in the East Corning Project in California.  The test well in the Manahuilla Creek Project was shut-in as it was not commercially viable.

During fiscal year ended May 31, 2006, we participated in the Bear Canyon Project and McLeod Project in Alberta, Canada.  The Bear Canyon well was not economic.  One McLeod well entered production in October of 2005 and a second well was shut-in as it was not commercially viable.

During the fiscal year ended May 31, 2007, we participated in several projects that were drilled: the drilling and casing of a well back to a secondary target at Rich/Rumsey area of Alberta, Canada; the drilling and fracturing of a well at Halkirk, Alberta; the drilling of a well at Atlee-Buffalo and casing it back to a secondary target; the drilling and logging of a well in a Medicine Hat area of Alberta, Canada; the evaluation of a drilled core hole in the Liesmer area of Alberta, Canada; and the drilling of two tight gas wells in the Eight Mile area of Alberta, Canada, the first of which was abandoned and second well was cased.

25


Present and Planned Activities

We intend to continue to focus on the oil sands lease development within the Ells River area as described above.  The activity will focus on further exploration, delineation and development of the Ells River asset in preparation for a comprehensive SAGD pilot plant application to the Alberta Energy and Utilities Board and Alberta Environment as early as summer 2008.  In addition to the exploration, we will also need to perform a series of tests to ascertain the viable source for water as part of the SAGD application and development plans.  Also, we intend to do exploration within the Muskwa property that may include drilling and testing of oil samples for viscosity and pressure transient analysis.

Competition

Oil sands exploration and acquisition of undeveloped properties is a highly competitive and speculative business.  We compete with a number of other companies, including major oil companies and other independent operators which are more experienced and which have greater financial resources.  We do not hold a significant competitive position in the oil and gas industry.

Governmental Approval, Regulation and Environmental Issues

Our oil and gas operations are subject to various federal, provincial and local governmental regulations.  Matters subject to regulation include discharge permits for drilling operations, drilling and abandonment bonds, reports concerning operations, the spacing of wells, and pooling of properties and taxation.  From time to time, regulatory agencies have imposed price controls and limitations on production by restricting the rate of flow of oil and gas wells below actual production capacity in order to conserve supplies of oil and gas.  The production, handling, storage, transportation and disposal of oil and gas, by-products thereof, and other substances and materials produced or used in connection with oil and gas operations are also subject to regulation under federal, state, provincial and local laws and regulations relating primarily to the protection of human health and the environment.  To date, expenditures related to complying with these laws, and for remediation of existing environmental contamination, have not been significant in relation to our results of operations.  The requirements imposed by such laws and regulations are frequently changed and subject to interpretation, and we are unable to predict the ultimate cost of compliance with these requirements or their effect on our operations.

In Alberta, oil sands activities are legislated under the Mines & Minerals Act that governs the management and disposition of rights in Crown owned mines and minerals, including the levying and collecting of bonuses, rental and royalties.  Future legislative changes pertaining to the royalty structure, under the Mines & Mineral Act, could have a material impact on the energy sector including oil sands companies.  The Oil Sands Conservation Act establishes a regulatory regime and scheme of approvals administered by the Alberta Energy Utilities Board for the development oil sands resources and related facilities in Alberta.  The Acts are supported by the following regulations:  Oil Sands Tenure Regulation, Oil Sands Royalty Regulation 1984, Oil Sands Royalty Regulation 1997, Experimental Oil Sands Royalty Regulation, OilSands Conservation Regulation, and Mines and Minerals Administration Regulation.  Each provincial jurisdiction also maintains specific royalty regimes that will be applied to all oil sands and oil shale development projects consistent with other resource developments.

We are subject to laws and regulations that control the discharge of materials into the environment, require removal and cleanup in certain circumstances, require the proper handling and disposal of waste materials or otherwise relate to the protection of the environment.  In operating and owning petroleum interests, we may be liable for damages and the costs of removing hydrocarbon spills for which we would be held responsible.  Laws relating to the protection of the environment have in many jurisdictions become more stringent in recent years and may, in certain circumstances, impose strict liability, rendering us liable for environmental damage without regard to actual negligence or fault.  Such laws and regulations may expose us to liability for the conduct of, or conditions caused by, others or for our own acts.  We believe that we have complied in all material respects with applicable environmental laws and regulations.


26


Employees

As of May 31, 2007, we had 5 full-time employees.

Our opportunity for success depends largely upon the efforts, abilities, and decision-making of our directors and executive officers.  The loss any of our key personnel could, to varying degrees, have an adverse effect on our operations and research and development efforts.  The loss of any one of them would have a material adverse effect on our business and us.  We do not currently maintain “key-man” life insurance on our executive officers.

Office Space

Our executive offices are located at Suite 300, 441 – 5th Avenue, Calgary, Alberta Canada T2P 2V1.  This space accommodates all of its executive and administrative offices.  We pay rent monthly in the amount of $12,201 (CAD$13,866).

Legal Proceedings

There are no legal proceedings pending and, to the best of our knowledge, there are no legal proceedings contemplated or threatened that are deemed material to our business or us.


MANAGEMENT

Officers, Directors and Key Employees

Our executive officers and directors are as follows:

Name
Age
Position
Michael S. Vandale
48
Chairman of the Board of Directors
Jason G. Dagenais
36
Chief Operating Officer
Thomas K. Rouse
50
Chief Financial Officer
Donald B. Edwards
46
Corporate Secretary
Terry R. Buchanan
55
Vice President of Exploration, Geoscience and Reservoir
Mark L. Bentsen
47
Director
Roderick D. Maxwell
44
Director
Greg L. Belzberg
38
Director

The term of office of each director ends at the next annual meeting of our stockholders or when such director’s successor is elected and qualifies.  The term of office of each officer ends at the next annual meeting of our board of directors, expected to take place immediately after the next annual meeting of stockholders, or when such officer’s successor is elected and qualifies.

There are no family relationships between any of our directors and officers.  During the last five years, none of the officers or directors have (i) had any bankruptcy petition filed by or against any business of which such person was an officer; (ii) had any conviction in a criminal proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offenses); (iii) been subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities; or (iv) been found by a court of competent jurisdiction (in a civil action), the SEC or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law.

The last annual meeting was held on August 30, 1999, in Vancouver, British Columbia.


27


Michael S. Vandale - Chairman of the Board of Directors.  Mr. Vandale has been a director since December 2006.  Mr. Vandale served as our President and Chief Executive Officer from December 2006 to May 2007.  He has been an officer and director of Patch Energy since May 2006.  Mr. Vandale has been the Chairman, and a director of Arsenal Energy Inc., a public energy corporation listed on the TSX and Frankfurt Stock Exchange, since January 2001.  Mr. Vandale was President and Chief Executive Officer of Arsenal Energy Inc. from January 2001 to April 2006.  He was President of Sundance Resources Inc. listed on the Toronto Stock Exchange, and was a director of its successor company, True Energy Inc. listed on the Toronto Stock Exchange from June 1997 until the fall of 2002 when he started Arsenal Energy Inc.  From 1997 to 1999, Mr. Vandale was a director and major shareholder of Mutual Fund Direct Inc. until it was sold to Altamira Investment Services Inc.  Mr. Vandale is a founding shareholder and has been a director of Cold Creek Capital Inc., listed on the TSX Venture Exchange, since February 2006.  Mr. Vandale was a founding shareholder and has been a director of Sahara Energy Ltd. (formerly Battleford Capital Inc.), listed on the TSX Venture Exchange, since January 2005.  Mr. Vandale has more than 20 years experience in upstream oil and gas exploration and midstream operations in Canada, the United States and South America.

Jason G. Dagenais - Chief Operating Officer.  Mr. Dagenais has been our Chief Operating Officer since May 2007.  Mr. Dagenais previously served as our Vice President of Operations since December 2006.  From May 2004 to August 2006, he was President and CEO of Dyno Energy Ltd, a private oil and gas company in Calgary, Alberta.  From August 2001 to January 2004, Mr. Dagenais was a senior engineer at Delphi Energy Corp., an oil and gas company traded on the Toronto Stock Exchange.  Previously, he has also held positions with Schlumberger, Ulster Petroleum, Pinnacle Resources and McAllister Petroleum.  He is a member of the Association of Professional Engineers, Geologists, and Geophysicists of Alberta.  Mr. Dagenais is a graduate of the University of Regina with a degree in Industrial Systems Engineering in 1995.

Thomas K. Rouse - Chief Financial Officer.  Mr. Rouse has been our Chief Financial Officer since April 2007.  From May 2004 to March 2007, he was the Vice President of Finance, Chief Financial Officer and Co-founder of Great Plains Exploration Inc. where he played a key role in securing that company’s listing on the Toronto Stock Exchange.  From November 1996 to May 2004, Mr. Rouse served as the Vice President, Finance and Chief Financial Officer and was a consultant to Rider Resources Inc.  His experience prior to 1996 includes various accounting positions with Petrorep Resources Ltd., Greyhound Lines of Canada Ltd., Coseka Resources Limited, and Amoco Canada Petroleum Company Ltd.  In 1980, Mr. Rouse obtained a Bachelor of Commerce, Accounting degree from the University of Saskatchewan.  In 1986, he became a Certified Management Accountant.

Donald B. Edwards - Corporate Secretary.  Mr. Edwards has been our Corporate Secretary since the acquisition of Damascus in December 2006.  He is a partner with the law firm of Borden Ladner Gervais LLP in Calgary, Alberta and practices in the areas of securities, corporate finance, commercial transactions, natural resources and mergers and acquisitions.  Mr. Edwards was a lawyer and subsequently a partner of Armstrong Perkins Hudson LLP, and its predecessors, from 1994 until July 2002 when the firm merged with Borden Ladner Gervais LLP.  Mr. Edwards has practiced in the areas of securities, corporate finance and venture capital matters since 1990 and has acted for a broad range of domestic and foreign issuers, investment banks and securities dealers, with a particular emphasis on venture capital and mergers and acquisitions and both domestic and cross border transactions.  He has served as the corporate secretary for Cold Creek Capital Inc., a company whose stock is listed on the TSX Venture Exchange, since February 2006, and for Arsenal Energy Inc. since January 2003.  From May 1996 to May 2004, he was a director of Deloro Resources Ltd., a company whose stock was listed on the TSX Venture Exchange.  He also served as corporate secretary for Sahara Energy Ltd. (formerly Battleford Capital Inc.), a TSX Venture Exchange-listed company, from January 205 to February 2006.  Mr. Edwards is a member of the Law Society of Alberta and the Canadian Bar Association.

Terry R. Buchanan - Vice President of Exploration, Geoscience and Reservoir.  Mr. Buchanan has been our Vice President of Exploration, Geoscience and Reservoir since January 2007.  He was employed with Imperial Oil Limited from January 1983 to December 2006, most recently he was the Geoscience Advisor, conducting geotechnical and reservoir engineering studies of mature to conceptual plays for prospect generation, assessment, development and productivity enhancement.  He is a member of the Association of Professional Engineers, Geologists, and Geophysicists of Alberta, the Canadian Society of Petroleum Geologists and the Canadian Well Logging Society.  Mr. Buchanan graduated from the University of Alberta in 1974 with a Bachelor of Science in Electrical Engineering.

28


Mark L. Bentsen - Director.  Mr. Bentsen has been a director since January 2007.  Since 1998, he has been the Founder, President and CEO of Cathedral Energy Services Income Trust, a drilling services company that has grown to a market capitalization over CAD$300 million, revenues over CAD$100 Million and over 650 employees.  Mr. Bentsen was the Vice-President of Corporate Development for Akita Drilling from 1993 to 1998 and has over 20 years of oilfield experience.

Roderick D. Maxwell - Director.  Mr. Maxwell has been a director since January 2007.  Since January 1997, he has been with StoneBridge Merchant Capital Corp., most recently as Managing Director.  StoneBridge Merchant Capital Corp. is a private equity investment firm, located in Calgary, Alberta, that invests in both growing private companies and private or public companies interested in pursuing a corporate restructuring.  Mr. Maxwell is actively involved in a number of the StoneBridge investee companies.  Mr. Maxwell is currently the lead Trustee of Cathedral Energy Services Income Trust, a director of Cathedral Energy Services Ltd. and has served as a member of the board of directors of a number of other private and public companies.  Since January 2007, Mr. Maxwell has also been the interim President and CEO of KDC Energy Ltd., an energy exploration, development and services corporation.  Since June 2007, Mr. Maxwell has also been the interim President and CEO of SND Energy Ltd., an energy exploration, development and services corporation.  Mr. Maxwell holds a Bachelor of Commerce degree from the University of Calgary and is a Chartered Accountant and is a member of both the Alberta and Canadian Institute of Chartered Accountants.  In addition Mr. Maxwell is a Chartered Business Valuator and is a member of the Canadian Institute of Chartered Business Valuators.

Greg L. Belzberg - Director.  Mr. Belzberg has been a director since January 2007.  Since June 2003, he has worked for Veritas Real Estate Investments, a real estate development and investment company, located in Los Angeles, California.  Mr. Belzberg is currently a director and member of the Audit Committee of Arsenal Energy Inc., a resource company listed on the TSX Exchange under the symbol AEI and has served as a member of the board of directors of a number of other private and public companies.  Mr. Belzberg is an independent businessman.  From August 2001 to June 2003, Mr. Belzberg was the Chief Operating Officer of Richter Furniture Manufacturing (a furniture manufacturing company) based in Vernon, California.  He is a graduate from Georgetown University with a B.A. in Business Administration.

Mr. Vandale may be deemed to be a “promoter” and “control person” of the Company, as that term in defined in the Securities Act of 1933.

Committees

Audit Committee.  Our audit committee members are Roderick D. Maxwell, Mark L. Bentsen and Greg L. Belzberg, where Roderick D. Maxwell acts as Chair of the Committee.  The Audit Committee has the sole authority to appoint our independent accountants, subject to any shareholder ratification.

Audit Committee Financial Expert.  Roderick D. Maxwell serves as our financial expert and is independent.

Corporate Governance Committee.  We have formed a Corporate Governance Committee comprised of members of the Board of Directors.  The current members of the Corporate Governance Committee are Mark L. Bentsen and Greg L. Belzberg, where Mark L. Bentsen acts as Chair of the Committee.

Reserves Committee.  Our reserve committee members are Roderick D. Maxwell, Mark L. Bentsen and Michael S. Vandale, where Michael S. Vandale acts as Chair of the Committee.

No mandates of the Committees or Chairs has been adopted as of yet, but we expect the adoption of the formal policies for the Committees and the Chairs to occur within the next six months.

Director Independence

Our common stock trades in the OTC Bulletin Board.  As such, we are not currently subject to corporate governance standards of listed companies, which require, among other things, that the majority of the board of directors be independent.

29


We have applied to list our common stock on the TSX Venture Exchange.  That Exchange requires an issuer to have at least two directors who are neither employees, senior officers, control persons or management consultants of the issuer, its associates or affiliates or sponsoring member.  We believe that Mark L. Bentsen, Roderick D. Maxwell, and Greg L. Belzberg satisfy this requirement.

Code of Ethics

We have not yet adopted a code of ethics that applies to its principal executive officers, principal financial officer, principal accounting officer or controller, or persons performing similar functions, since we have been focusing our efforts on obtaining financing for the company.  We expect to adopt a code by the end of the current fiscal year.


EXECUTIVE COMPENSATION

The following table sets forth information regarding the remuneration of our executive officers that earned in excess of $100,000 per annum during any part of the last two completed fiscal years:

SUMMARY COMPENSATION TABLE
Name and Principal Position
Fiscal
Year
Salary
($)
Bonus
($)
Option
Awards (1)
($)
All Other
Compensation
($)
Total
($)
Jason G. Dagenais (2)
2007
$66,036
-
$152,252
-
$218,288
Chief Operating Officer
2006
-
-
-
-
-
Terry R. Buchanan (3)
2007
$74,841
-
$212,494
-
$287,335
VP of Exploration, Geoscience and Reservoir
2006
-
-
-
-
-
Donald B. Edwards (4)
2007
-
-
$212,239
-
$212,239
Secretary
2006
-
-
-
-
-
Michael S. Vandale (5)
2007
-
-
$1,173,208
$359,268
$1,532,476
Chairman of Board of Directors
2006
-
-
-
-
-
John Thornton (6)
2007
$120,000
-
$12,500
-
$132,500
 
2006
$10,000
-
$49,750
-
$59,750
David Stadnyk (7)
2007
$224,220
-
$25,000
-
$249,220
 
2006
$175,000
-
$625,500
-
$800,500
__________
(1)  
All options were valued using the Black-Scholes option pricing model using various assumptions as listed in the footnotes to the Outstanding Equity Awards at 2007 Fiscal Year-End Table.
(2)  
Mr. Dagenais has been the Chief Operating Officer since May 17, 2007.
(3)  
Mr. Buchanan was appointed Vice President of Exploration, Geoscience and Reservoir on January 1, 2007.
(4)  
Mr. Edwards has been the Secretary since December 15, 2007.
(5)  
Mr. Vandale was the President from December 15, 2006 through May 17, 2007.
(6)  
Mr. Thornton was the interim President effective April 8, 2006 through December 15, 2006.
(7)  
Mr. Stadnyk was the President from August 31, 2002 to April 7, 2006.

As of May 31, 2006, we had a management services agreement with David Stadnyk.  The agreement was for a term of five years, ending April 30, 2010.  We agreed to pay Mr. Stadnyk $175,000 per annum for his services.  We also had a change of control agreement that provided Mr. Stadnyk the greater of (i) the remaining base compensation due to him for the remaining term of the management services agreement or (ii) $175,000 in the event of a change of control.  Under the agreement, change of control was defined as:
·  
the acquisition of 20% or more of the voting power;
·  
a consolidation or merger with or into any person whereby our outstanding shares are changed in any way (other than a transaction which has been approved our board of directors);

30


·  
a change in a majority of our board of directors; or
·  
the resignation or removal of a majority of our board of directors
other than a transaction or series of transactions which involves a sale of our securities or assets with which Mr. Stadnyk is involved as a purchaser in any manner.

During the fiscal year ended May 31, 2007, we completed the Damascus and 1289307 acquisitions, which effected a change of control, as defined above.  Prior to the acquisition of Damascus and 1289307, Winston Cabell resigned as a director.  Upon the closing of the Damascus acquisition, John P. Thornton resigned as a director and appointed Michael S. Vandale, to serve as a our sole director.  Pursuant to the acquisition of 1289307, Michael S. Vandale appointed Rod Maxwell, Mark L. Bentsen, and Greg Belzberg to the Board of Directors.  As a result of the change of control, we paid $525,298 in severance and management fees to former directors and officers of the Company as follows:

Name
Severance
Management Fees
David Stadnyk
$175,000
$49,220
John Thornton
$75,000
$45,000
George Tsafalas
$75,000
-
David Clark
$30,000
-
Winston Cabell
$60,000
$16,078

Also, in connection with the Damascus and 1289307 acquisitions, Michael Vandale received payment of $244,840, and we assumed a $1,000,000 debt owed to Mr. Vandale’s company when we acquired 1289307.  Mr. Vandale also received $114,428 as finder’s fees pursuant to our private placement offering of 3,240,000 shares of common stock completed in December 2006.

As at May 31, 2007, there were no formal employment agreements with the current executive officers.

During the fiscal year ended May 31, 2007, we repriced 485,000 stock options from an exercise price $1.54 per share to $0.90 per share.  We recognized $121,250 of compensation expense in relation to the fair value of the repriced options.  Mr. Thornton’s 100,000 options and Mr. Stadnyk’s 50,000 options exercisable at $1.54 per share were repriced to $0.90 per share resulting in $25,000 and $12,500 of compensation expense attributed to Mr. Thornton and Mr. Stadnyk, respectively.  These options were valued using the following assumptions: expected option life: 0.75 years; risk-free interest rate: 4.93%; annual rate of quarterly dividends: 0.00%; and volatility: 117%.

On December 15, 2006, we initially granted 2,850,000 options exercisable at $1.20 per share to various individuals including our new officers and directors.  The options were exercisable for 5 years and vested 6 months after the date of grant.  The following table sets forth the options granted to our officers and directors on December 15, 2006:
 
Name
Number of Options
Michael S. Vandale
1,250,000
Terry Buchanan
350,000
Jason Dagenais
250,000
Rod Maxwell
250,000
Mark Bentsen
250,000
Don Edwards
200,000

On May 17, 2007, 750,000 options, initially granted on December 15, 2006, were cancelled and 50,000 were forfeited from various individuals including a director and the vesting time period was adjusted to equally vest over 3 years on the anniversary date.  In addition, 1,175,000 new options exercisable at $1.75 per share were granted to officers, directors and employees that are exercisable over 5 years and vest equally over 3 years on the anniversary date.  The following table summarizes the total options granted to our officers and directors as of May 31, 2007, reflecting the cancellation and issuance described above:

31



Name
Number of Options
Value of Options (1)
Terry Buchanan
600,000
$212,494
Michael S. Vandale
500,000
$1,173,208
Jason Dagenais
450,000
$152,252
Tom Rouse
350,000
$7,697
Rod Maxwell
350,000
$150,053
Mark Bentsen
350,000
$150,053
Greg Belzberg
350,000
$150,053
__________
(1)      These options were valued using the Black-Scholes option pricing model with the following assumptions: expected option life: 4.7 years; risk-free interest rate: 4.60%; annual rate of quarterly dividends: 0.00%; and volatility: 148%

               The following table sets forth information concerning unexercised options and equity incentive plan awards on a grant by grant basis for our executive officers that earned in excess of $100,000 per annum as of the end of the last completed fiscal year:

OUTSTANDING EQUITY AWARDS AT 2007 FISCAL YEAR-END TABLE
Option Awards
Name
Number of Securities Underlying Unexercised Options
(#) Exercisable
Number of Securities Underlying Unexercised Options
(#) Unexercisable
Equity Incentive Plan Awards:
Number of Securities Underlying
Unexercised Unearned Options
(#)
Option Exercise Price
($)
Option Expiration Date
Jason G. Dagenais
200,000
-
-
$1.75
5/17/2012
 
250,000
-
-
$1.20
12/15/2011
Terry R. Buchanan
250,000
-
-
$1.75
5/17/2012
 
350,000
-
-
$1.20
12/15/2011
Michael S. Vandale
500,000
-
-
$1.20
12/15/2011
Donald B. Edwards
200,000
-
-
$1.20
12/15/2011

The following table sets forth information regarding the remuneration of our directors, other than those already mentioned in the Summary Compensation Table, during the last completed fiscal year:

DIRECTOR COMPENSATION TABLE
Name
Fees Earned or Paid in Cash
($)
Stock Awards
($)
Option Awards
($)
Non-Equity Incentive Plan Compensation
($)
Nonqualified Deferred Compensation Earnings
($)
All Other Compensation
($)
Total
($)
Mark L. Bentsen
-
-
$150,053 (1)
-
-
-
$150,053
Roderick D. Maxwell
-
-
$150,053 (1)
-
-
-
$150,053
Greg L. Belzberg
-
-
$150,053 (1)
-
-
-
$150,053
Winston Cabell
$76,078
-
$27,000
-
-
-
$103,078
_____________
(1)
These options granted to Mark Bentsen, Roderick Maxwell, and Greg Belzberg were valued using the following assumptions: expected option life: 4.7 years; risk-free interest rate: 4.60%; annual rate of quarterly dividends: 0.00%; and volatility: 148%.


32


During the fiscal year ended May 31, 2007, we granted Winston Cabell an option to purchase 50,000 shares of our common stock for $0.90 per share exercisable until July 1, 2008.  The fair value of the option grant was $27,000.  Also, as disclosed above, Mr. Cabell received $76,078 as severance and management fees in relation to the Damascus and 1289307 acquisitions.  These options were valued using the Black-Scholes option pricing model with the following assumptions: expected option life: 2 years; risk-free interest rate: 4.45%; annual rate of quarterly dividends: 0.00%; and volatility: 138%.


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table provides certain information as of September 26, 2007 as to the officers and directors, individually and as a group, and the holders of more than 5% of the common stock after giving effect to the issuances of common stock upon conversion or exercise of the Exchangeable Shares.

Name and address of owner
Shares beneficially owned (1)
Percent beneficially owned (1)
Bounty Developments Ltd.
1250, 340-12th Avenue SW
Calgary, Alberta, Canada  T2R 1L5
4,778,989 (2)
10.9%
Investors Group Trust Co.
447 Portage Avenue
Winnipeg, Manitoba, Canada  R3C 3B6
4,125,000 (3)
9.4%
Citadel Equity Fund Ltd
131 S. Dearborn Street
Chicago Illinois,  60603
3,667,400
8.3%
Michael S. Vandale
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
2,175,000 (4)
4.9%
Mark L. Bentsen
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
780,300 (5)
1.8%
Greg Belzberg
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
550,000 (6)
1.3%
Roderick D. Maxwell
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
375,000 (7)
0.9%
Terry Buchanan
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
170,000
0.4%
Donald B. Edwards
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
170,000 (8)
0.4%
Jason G. Dagenais
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
56,200
0.1%
Thomas K. Rouse
Suite 300, 441 – 5th Avenue S.W.
Calgary, Alberta, Canada  T2P 2V1
-
-
Officers and directors as a group (8 persons)
4,276,500 (9)
9.8%
_____________


33


(1)    
Where persons listed on this table have the right to obtain additional shares of common stock through the exercise or conversion of other securities within 60 days from September 26, 2007, these additional shares are deemed to be outstanding for the purpose of computing the percentage of common stock owned by such persons, but are not deemed to be outstanding for the purpose of computing the percentage owned by any other person.  Percentages are based on 43,952,213 shares of common stock that may be outstanding after conversion or exercise, without further consideration, of the Exchangeable Shares.
(2)    
Includes 4,341,489 Exchangeable Shares.
(3)    
Includes common stock held by Investors Group Corporate Class Inc. For Investor Mergers & Acquisitions Class and Investors Group Trust Co. Ltd As Trustee For Investors Mergers & Acquisitions Fund.
(4)    
Includes 2,075,000 Exchangeable Shares.
(5)    
Includes 250,000 Exchangeable Shares, and 330,300 common shares owned by Teresa Bentsen.
(6)    
Includes 250,000 Exchangeable Shares and 200,000 shares owned by Bel Cal Holdings Ltd.
(7)    
Includes 250,000 Exchangeable Shares, and 50,000 common shares owned by 707106 Alberta Ltd.
(8)    
Includes 150,000 Exchangeable Shares.
(9)    
Includes 2,975,000 Exchangeable Shares.
 
Changes in Control
As a result of the acquisition of Damascus Energy Inc. (“Damascus”) and 1289307 Alberta Ltd. (“1289307”), the stockholders of Damascus and 1289307 acquired voting control as to 33.3%, of which 31.6% is attributable to Damascus and 1.7% to 1289307, of the then outstanding voting stock through the issuance of the Class A and Class B Preferred Voting Stock.

Prior to the acquisition of Damascus and 1289307, Winston Cabell resigned as a director of the Company.  Upon the closing of the Damascus acquisition, John P. Thornton resigned as a director and appointed Michael S. Vandale, to serve as a director of the Company.  Pursuant to the acquisition of 1289307, Michael S. Vandale appointed Rod Maxwell, Mark L. Bentsen, and Greg Belzberg to the Board of Directors.

Except as disclosed above with respect to the appointment of officers and directors, there are no arrangements or understandings among members of the former officers and directors and their associates and the new officers and directors and their associates with respect any matter.

Equity Compensation Plan Information

The following table sets forth information as of the end of the most recently completed fiscal year, May 31, 2007:

Plan category
Number of securities to be
issued upon exercise of outstanding
options, warrants and rights
Weighted average exercise
price of outstanding options,
warrants and rights
Number of securities remaining
available for future issuance
Equity compensation plans approved by security holders
-0-
-0-
-0-
Equity compensation plans not approved by security holders
3,225,000
$1.40
1,103,805
Total
3,225,000
$1.40
1,103,805

2004 Stock Option Plan.  On October 29, 2004, our Board of Directors adopted a 2004 Stock Option Plan under which incentive stock options and non-qualified stock options to purchase a total of 3,000,000 shares may be granted to employees, and non-employees, such as directors and officers.


34


The board of directors administers the Stock Option Plan.  Options may be granted for up to 10 years at not less than the fair market value at the time of grant, except that the term may not exceed five years and the price must be 110% of fair market value for any person who at the time of grant owns more than 10% of the total voting power of the Company.  Unless otherwise specified in an optionee’s agreement, options granted under the Plan shall vest in full immediately.  The Plan will remain in effect until the board of directors terminates it, except that no incentive stock option, as defined in Section 422 of the Internal Revenue Code, may be granted after October 29, 2014.

Options may be exercised by payment of the option price (i) in cash, (ii) by tender of shares of Company common stock which have a fair market value equal to the option price, or (iii) by such other consideration as the board of directors may approve at the time the option is granted.

2005 Stock Option Plan.  On August 22, 2005, our Board of Directors adopted a 2005 Stock Option Plan under which incentive stock options and non-qualified stock options to purchase a total of 2,250,000 shares may be granted to employees, and non-employees, such as directors and officers.

The board of directors administers the Stock Option Plan.  Options may be granted for up to 10 years at not less than the fair market value at the time of grant, except that the term may not exceed five years and the price must be 110% of fair market value for any person who at the time of grant owns more than 10% of the total voting power of the Company.  Unless otherwise specified in an optionee’s agreement, options granted under the Plan shall vest in full immediately.  The Plan will remain in effect until the board of directors terminates it, except that no incentive stock option, as defined in Section 422 of the Internal Revenue Code, may be granted after August 22, 2015.

Options may be exercised by payment of the option price (i) in cash, (ii) by tender of shares of Company common stock which have a fair market value equal to the option price, or (iii) by such other consideration as the board of directors may approve at the time the option is granted.

2006 Stock Option Plan.  On May 15, 2006, our Board of Directors adopted a 2006 Stock Option Plan under which incentive stock options and non-qualified stock options to purchase a total of 1,500,000 shares may be granted to employees, and non-employees, such as directors and officers.

The board of directors administers the Stock Option Plan.  Options may be granted for up to 10 years at not less than the fair market value at the time of grant, except that the term may not exceed five years and the price must be 110% of fair market value for any person who at the time of grant owns more than 10% of the total voting power of the Company.  Unless otherwise specified in an optionee’s agreement, options granted under the Plan shall vest in full immediately.  The Plan will remain in effect until the board of directors terminates it, except that no incentive stock option, as defined in Section 422 of the Internal Revenue Code, may be granted after May 15, 2016.

Options may be exercised by payment of the option price (i) in cash, (ii) by tender of shares of Company common stock which have a fair market value equal to the option price, or (iii) by such other consideration as the board of directors may approve at the time the option is granted.

2007 Stock Option Plan.  On July 17, 2007, our Board of Directors adopted a 2007 Stock Option Plan under which incentive stock options and non-qualified stock options to purchase an adjustable number of shares equal to 10% of the issued and outstanding shares of common stock may be granted to employees, directors, officers, and non-employees.

The board of directors administers the Stock Option Plan.  Options may be granted for up to 10 years at not less than the fair market value at the time of grant.  Options granted under the Plan shall vest in according to the terms established by the board of directors.  The Plan will remain in effect until the board of directors terminates it.

Options may only be exercised by payment of the option price in cash or certified funds for the full exercise price.



35


CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Michael Vandale

At the time of the acquisition of Damascus, Michael Vandale, the president and director of Damascus, was a director of Energy.  In connection with the acquisition transaction, Mr. Vandale received $244,840.

In connection with our private placement of 3,240,000 flow-through common stock completed in January 2007, we paid finder’s fees equal to 7% of the amount raised.  Michael Vandale received $114,428 in this regard.

On December 12, 2006, 1286664 Alberta Ltd. (“1286664”), a private Alberta corporation wholly owned by Michael Vandale, entered into a Farmout Agreement with Bounty Developments Ltd relating to the Petroleum and Natural Gas Rights of the Firebag Oil Sands Project.  On December 21, 2006, under the general conveyance agreement, 1286664 conveyed all rights, title and interest in the Firebag Oil Sands Project farmout agreement to 1289307, who issued a promissory note in the amount of $1,000,000 to 1286664.  On December 21, 2006, pursuant to the acquisition of 1289307, we assumed the promissory note issued by 1289307 to 1286664.

In addition, Michael Vandale owes the Company a net amount of $5,729, which includes a payable to Mr. Vandale of $1,000,000 and a receivable from Mr. Vandale of $1,000,000.

David Stadnyk

David Stadnyk and/or companies under his control have advanced sums to us from time to time for working capital needs.  Mr. Stadnyk was formerly one of our officers and directors.  Interest did not accrue and there was no date established for repayment.  At May 31, 2006 and 2005, $86,878 and $342,813, respectively, were owed to directly or indirectly to Mr. Stadnyk.  We paid Mr. Stadnyk in equal installments of $10,594 per month during the fiscal year ending May 31, 2006.  The balance due at May 31, 2006 was paid in three installments of $15,794, $21,864 and $49,220.  The last installment was paid as part of the closing conditions of the Damascus acquisition.

As a condition to closing the acquisition of Damascus, we were required to terminate our management agreement with David Stadnyk.  We paid $175,000 to Mr. Stadnyk as a result of such termination.  We also paid Mr. Stadnyk $49,220 of management fees due and owing at the time of such termination.

At May 31, 2007, David Stadnyk owed the Company $1,075 for miscellaneous items.

Future Transactions

All future affiliated transactions will be made or entered into on terms that are no less favorable to us than those that can be obtained from any unaffiliated third party.  A majority of the independent, disinterested members of our board of directors will approve future affiliated transactions.



36


DESCRIPTION OF SECURITIES

Common Stock

We are authorized to issue up to 300,000,000 shares of common stock, $0.001 par value per share.  As of September 26, 2007, there were 34,025,724 shares of common stock outstanding, which were held of record by 502 stockholders.  The holders of the common stock are entitled to one vote for each share held of record on all matters submitted to a vote of the stockholders.  We do not have cumulative voting rights in the election of directors, and accordingly, holders of a majority of the shares voting are able to elect all of the directors.  Holders of common stock are entitled to receive ratably such dividends as may be declared by the board of directors out of funds legally available therefor as well as any distributions to the stockholders.  In the event of our liquidation, dissolution or winding up, holders of common stock are entitled to share ratably in all of our assets remaining after payment of liabilities.  Holders of common stock have no preemptive or other subscription of conversion rights.  There are no redemption or sinking fund provisions applicable to the common stock.  In this prospectus, we are registering for resale the 17,025,950 shares of our common stock held by the selling stockholders.

Preferred Stock

We are authorized to issue up to 1,000,000 shares of preferred stock, $0.01 par value per share.  Our board of directors has the power to fix and determine the designations, rights, preferences, or other variations of each class or series within each class of capital stock of the Company.

Currently, we have designated one share of Class A Preferred Voting Stock, of which one share is issued and outstanding.  The Class A Preferred Voting Stock has no dividend, or liquidation preferences over common stock holders.  This Class A Preferred Voting Share entitles 1286664 Alberta Ltd., as the trustee under the Exchange and Voting Trust Agreement and registered holder thereof, to attend and vote at all meetings of holders of shares of our common stock on behalf of the former shareholders of Damascus.  The maximum number of votes attached to this Class A Preferred Voting Share is that number of shares of Patch common stock into which the Exchangeable Shares issued in conjunction with the Class A Preferred Voting Share and at that time outstanding are then exchangeable, which is 9,426,489 as of the date of this prospectus.  The Class A Preferred Voting Share may be voted by proxy on all matters that may properly come before a meeting of our common shareholders. Prior to delivering a Class A Preferred Voting Share proxy, the trustee of the Class A Preferred Voting Share shall be obligated to determine the manner in which the holders of the then outstanding Exchangeable Shares issued in conjunction with the Class A Preferred Voting Share would vote on each matter put before the meeting of common shareholders.  The holder of the Class A Preferred Voting Share is then obligated to complete the Class A Preferred Voting Share proxy and record as votes in favor of the matter that number of votes equal to the number of common shares into which the Exchangeable Shares which voted in favor of the matter are then exchangeable and record as votes against the matter that number of votes equal to the number of the common shares into which the Exchangeable Shares which voted against the matter are then exchangeable.

We have also designated 10,000 shares of Class B Preferred Voting Stock, of which one share is issued and outstanding.  The Class B Preferred Voting Stock has no dividend, or liquidation preferences over common stock holders.  This Class B Preferred Voting Share entitles 1286664 Alberta Ltd., as the trustee under the Exchange and Voting Trust Agreement and registered holder thereof, to attend and vote at all meetings of holders of shares of our common stock on behalf of the shareholders of 1289307 Alberta Ltd., referred to elsewhere in this prospectus as “Holdco.”  The maximum number of votes attached to this Class B Preferred Voting Share is that number of shares of Patch common stock into which the Exchangeable Shares issued in conjunction with the Class B Preferred Voting Share and at that time outstanding are then exchangeable, which is 500,000 as of the date of this prospectus.  Except for the number of votes, the Class B Preferred Voting Stock is identical to the Class A Preferred Voting Stock.


37


Warrants

In February 2007, we sold 4,653,750 Flow-Through Special Warrants and 8,302,000 Non-Flow-Through Special Warrants.  Each Flow-Through Special Warrant entitled the holder to acquire, for no additional consideration, one share of our common stock.  Each Non-Flow-Through Special Warrant entitled the holder to acquire, for no additional consideration, one Unit.  Each Unit consisted of one share of our common stock and one common share Bonus Warrant.  Each Bonus Warrant entitled the holder to receive, without additional consideration, up to 0.10 shares of our common stock, if we did not complete certain filings on or before April 28, 2007 and we did not: (i) become a “reporting issuer” in any province or territory of Canada; (ii) have a registration statement declared effective in the United States; and (iii) have our common stock listed on the TSX Venture Exchange or Toronto Stock Exchange on or before September 25, 2007.  As of September 25, 2007, all Flow-Through Special Warrants, Non-Flow-Through Special Warrants and Bonus Warrants were exercised, without consideration, into 13,785,950 shares of our common stock.

Also in February 2007, we issued non-transferable warrants to purchase up to 762,645 shares of our common stock to our sales agents that participated in the sale of the Flow-Through Special Warrants and the Non-Flow-Through Special Warrants (the “Agents’ Warrants”).  The Agents’ Warrants are exercisable at $1.50 per share on the later of: (i) February 27, 2008; and (ii) six months from the date the securities issued under the private placement are free from trading restrictions in the United States and Canada but no later than February 27, 2009 (the “Warrants”).  We are registering for resale the 762,645 shares of our common stock underlying the Agents’ Warrants in this prospectus.

Transfer Agent and Registrar

The transfer agent and registrar for our common stock is American Registrar & Transfer Co.  Its address is 342 East 900 South, Salt Lake City, Utah 84111, its telephone number is (801) 363-9065, and its facsimile number is (801) 363-9066.


USE OF PROCEEDS

We will not receive any of the proceeds from the selling stockholders of shares of our common stock.  However, we will receive the sale price of any common stock we sell to the holders upon exercise of the Agents’ Warrants.  We expect to use the proceeds received from the exercise of the Agents’ Warrants, if any, for general working capital purposes.


DETERMINATION OF OFFERING PRICE

The resale of the shares of our common stock, the shares issuable upon exchange of Exchangeable Shares, and the shares issuable upon exercise of the Agents’ Warrants is being registered.  The shares may be sold in one or more transactions at fixed prices, at prevailing market prices at the time of the sale on the OTC Bulletin Board, at varying prices determined at the time of sale, or at negotiated prices.



38


SELLING STOCKHOLDERS

This prospectus relates to the resale of 27,715,084 shares of common stock held by holders of our common stock, Agents’ Warrants, and Exchangeable Shares.  We are registering the shares in order to permit the selling stockholders to offer the shares of common stock for resale from time to time.  The selling stockholders have not had any material relationship with us within the past three years, except as noted in the tables below.

The tables below list the selling stockholders and other information regarding the beneficial ownership of the common stock by the selling stockholders.  In each table, the third column lists the number of shares of common stock beneficially held.  The tables are separated by type of security; the first table representing common stock, the second and third tables representing common stock underlying the Exchangeable Shares and Agents’ Warrants, respectively.  Certain stockholders are listed in more than one table, and for these stockholders, the third column of each table represents their total beneficial ownership.  The fourth column lists the shares of common stock being offered by this prospectus by the selling stockholders.

Common Stock:
Last Name
First Name
Number of
Shares
Beneficially
Owned(1)(2)
Number of Shares Registered
for Resale
Number of
Shares After
Offering (1)(2)
Percent
Beneficially
Owned After Offering
707106 Alberta Ltd. (3)
 
50,000
50,000
-
*
Accretive Limited Partnership-I (4)
 
150,000
150,000
-
*
Aggan
Wael
200,000
200,000
-
*
Albert Gale Agencies Ltd. (5)
 
45,000
45,000
-
*
Arvanitis
George
15,000
15,000
-
*
Bain
Arthur
51,000
51,000
-
*
Balbi
Lonny
30,300
30,300
-
*
Barker
Peter
10,000
10,000
-
*
Bartos
David
75,000
75,000
-
*
Bel Cal Holdings Ltd. (6)
 
200,000
200,000
-
*
Belzberg (7)
Greg
550,000
100,000
-
*
Bentivoglio
Filippo
25,000
25,000
-
*
Bentsen (8)
Mark L.
780,300
200,000
230,300
*
Bentsen (9)
Teresa
780,300
100,000
230,300
*
Brant Investments (10)
 
733,700
733,700
-
*
Brass
Howard
15,150
15,150
-
*
Brodeur
Steven Bradley
20,000
20,000
-
*
Buchanan (11)
Terry R.
170,000
170,000
-
*
Burian
Martin
16,000
16,000
-
*
Burns
Daniel
100,000
100,000
-
*
Campbell
Delton A.
75,000
75,000
-
*
Canada Dominion Resources 2007 Limited Partnership (12)
 
744,600
744,600
-
*
Canadian Small Cap Resource Fund 2006 No.1 Limited Partnership (13)
 
100,000
100,000
-
*
Canadian Small Cap Resource Fund 2006 No.2 Limited Partnership (13)
 
100,000
100,000
-
*
Carlson
Ward
16,500
16,500
-
*
Cavanagh
Kathleen
55,000
55,000
-
*
Cavanagh
Thomas
80,000
80,000
-
*
Cawkwell
Richard
15,200
15,200
-
*
Citadel Equity Fund Ltd. (14)
 
3,667,400
3,667,400
-
*
Clarke
Jeffrey
16,000
16,000
-
*

39



Last Name
First Name
Number of
Shares
Beneficially
Owned(1)(2)
Number of Shares Registered
for Resale
Number of
Shares After
Offering (1)(2)
Percent
Beneficially
Owned After Offering
CMP 2007 Resources Limited Partnership (12)
 
455,400
455,400
-
*
Cornick
Chelsey &/Or Muriel
25,000
25,000
-
*
Dabbs
Chris
25,000
25,000
-
*
Dagenais (15)
Jason
56,200
18,200
38,000
*
Dale
James
73,500
73,500
-
*
Davidson
John Scott
25,000
25,000
-
*
Degelman
Todd
30,300
30,300
-
*
Edwards (16)
Donald B.
170,000
20,000
-
*
El Gillani
Tarek
80,000
80,000
-
*
Ergas
Alfonso
16,000
16,000
-
*
Ferguson
Bruce and Delores
15,200
15,200
-
*
Fisher
Kalman
110,000
110,000
-
*
Flagship Investments (17)
 
25,000
25,000
-
*
Fong, M.D.
T. Chen
100,000
100,000
-
*
Front Street F.T. 2007 1 LP (18)
 
1,515,000
1,515,000
-
*
Gaasenbeek
Matthew
100,000
100,000
-
*
Gale
Patricia
15,200
15,200
-
*
Gale
Alan
25,000
25,000
-
*
Gaskin
Winston
100,000
100,000
-
*
Genereux
James
25,000
25,000
-
*
George
Trevor
91,300
91,300
-
*
Gigliotti
Jason
50,000
50,000
-
*
Hakimzadeh
Ali
15,000
15,000
-
*
Hanisch
Dean
25,000
25,000
-
*
Harrington
Matt
25,000
25,000
-
*
Heffel
Robert
16,000
16,000
-
*
Heidinger
Garry
50,000
50,000
-
*
Horbachewski
Neil And Leann
25,000
25,000
-
*
Hunt
Christopher
25,000
25,000
-
*
Investor Company, 5J5047C (19)
 
147,400
147,400
-
*
Investors Group Corporate Class Inc For Investor Mergers & Acquisitions Class
 
495,000
495,000
-
*
Investors Group Trust Co. Ltd As Trustee For Investors Mergers & Acquisitions Fund
 
3,630,000
3,630,000
-
*
Jacobs
Kenneth W.
50,000
50,000
-
*
Janzen
Doug
30,000
30,000
-
*
Johnson
Julie
30,000
30,000
-
*
Johnson
Trevor
50,000
50,000
-
*
Keays Investment Corporation (20)
 
25,000
25,000
-
*
Kilbach
Robert
20,000
20,000
-
*
Kirkpatrick
Shawn
15,000
15,000
-
*
Kobelka
Dean
10,000
10,000
-
*
Lam
Kenway
3,000
3,000
-
*
Lang
Gary
50,000
50,000
-
*

40



Last Name
First Name
Number of
Shares
Beneficially
Owned(1)(2)
Number of Shares Registered
for Resale
Number of
Shares After
Offering (1)(2)
Percent
Beneficially
Owned After Offering
Lang
Ken
8,000
8,000
-
*
Lang
Michael
100,000
100,000
-
*
Lang Financial Corp. (21)
 
50,000
50,000
-
*
Luck
David
25,000
25,000
-
*
Macfarlane
Scott
15,000
15,000
-
*
Macinnis
Daniel
30,000
30,000
-
*
Mackay
R. Neil
25,000
25,000
-
*
Magus
Jeff
15,200
15,200
-
*
Magus
Steve
15,200
15,200
-
*
Mah
Larry
10,000
10,000
-
*
Mansfield
Michael
75,000
75,000
-
*
Maxwell
Ronald M.
30,000
30,000
-
*
Maxwell (22)
Roderick D.
375,000
75,000
-
*
McCreath Communications Ltd. (23)
 
30,300
30,300
-
*
Mcdermid
Heather
15,000
15,000
-
*
Meharchand
Nirvaan
110,000
110,000
-
*
Meliambro
Joseph
25,000
25,000
-
*
Mereniuk
Terry
16,000
16,000
-
*
Mereniuk
Terry
25,000
25,000
-
*
Mesrobian
Daniel
25,000
25,000
-
*
Meyers
Shane
25,000
25,000
-
*
Moore
Kirk D.
18,700
18,700
-
*
Morden
Jeff
100,000
100,000
-
*
Nicholds
David & Merle
50,000
50,000
-
*
Nikolai Holding Corp. (24)
 
15,000
15,000
-
*
Oberback
Brian
50,000
50,000
-
*
Osman
Hesham
40,000
40,000
-
*
Owen
Chris
40,000
40,000
-
*
Paquette
Normand
15,200
15,200
-
*
Pettipas
William
15,200
15,200
-
*
Planche
Donald
25,000
25,000
-
*
Priestly
Jason
25,000
25,000
-
*
Reymer
Jeff
15,150
15,150
-
*
Robinson
James
15,200
15,200
-
*
Rolwen Inc.
 
50,000
50,000
-
*
Rostenne
Jacques
25,000
25,000
-
*
Sali
Robert
100,000
100,000
-
*
Saunders
Graham
100,000
100,000
-
*
Schwartz
Jamie
15,200
15,200
-
*
Sedran
Ron
15,000
15,000
-
*
Skidmore
Kerry
22,000
22,000
-
*
Skolaude
Peter
10,000
10,000
-
*
Sowa
Shannon
5,000
5,000
-
*
Stewart
Heather
100,000
100,000
-
*
Stewart
Rodger
100,000
100,000
-
*
Stuart
Tyler
15,000
15,000
-
*
Sub-Arc Systems (25)
 
33,000
33,000
-
*

41



Last Name
First Name
Number of
Shares
Beneficially
Owned(1)(2)
Number of Shares Registered
for Resale
Number of
Shares After
Offering (1)(2)
Percent
Beneficially
Owned After Offering
Terra 2006 Energy Flow-Through Limited Partnership (26)
 
225,000
225,000
-
*
Tetarenko
Stuart
25,000
25,000
-
*
The Pearson Group (27)
 
18,700
18,700
-
*
Thiessen
Kevin
15,200
15,200
-
*
Veale
Graham
15,000
15,000
-
*
W Y Svrcek Engineering Ltd. (28)
 
50,000
50,000
-
*
Washington
William
15,150
15,150
-
*
Winokur
Steven
15,000
15,000
-
*
Wu
Bill
20,000
20,000
-
*
Znak
Brad
15,200
15,200
-
*
Total Common Stock
   
17,025,950
   
*Less than 1%
_________________                                
(1)  
To our knowledge, except as set forth in the footnotes to this table and subject to applicable community property laws, each person named in the table has sole voting and investment power with respect to the shares set forth opposite such person’s name.
(2)  
Includes shares underlying Flow-Through Special Warrants and/or vested stock options.
(3)  
Rod Maxwell has voting and dispositive power over the securities held by 707106 Alberta Ltd.
(4)  
Elias Foscolos, President has voting and dispositive power over the securities held by Accretive Limited Partnership-I.
(5)  
Alan Gale has voting and dispositive power over the securities held by Albert Gale Agencies Ltd.
(6)  
Greg Belzberg has voting and dispositive power over the securities held by Bel Cal Holdings Ltd.
(7)  
Mr. Belzberg is one of our directors.  Mr. Belzberg has voting and dispositive power over 100,000 of our common shares, 250,000 Exchangeable Shares, and 200,000 common shares held by Bel Cal Holdings Ltd.
(8)  
Mr. Bentsen is one of our directors.  Mr. Bentsen has voting and dispositive power over 200,000 of our common shares, 250,000 Exchangeable Shares, and 330,300 common shares owned by Teresa Bentsen.
(9)  
Includes 330,300 common shares, and 200,000 common shares and 250,000 Exchangeable Shares owned by Mark Bentsen.
(10)  
Silvia Cheug, Vice President, has voting and dispositive power over the securities held by Brant Investments.
(11)  
Mr. Buchanan is our Vice President of Exploration, Geoscience and Reservoir.
(12)  
Paige Knight, Vice President, has voting and dispositive power over the securities held by Canada Dominion Resources 2007 Limited Partnership and CMP 2007 Resource Limited Partnership.
(13)  
Stephen Wilkinson, President and CEO, has voting and dispositive power over the securities held by Canadian Small Cap Resource Fund 2006 No.1 Limited Partnership and Canadian Small Cap Resource Fund 2006 No.2 Limited Partnership.
(14)  
Christopher Ramsey, Director and Associate General Counsel, has voting and dispositive power over the securities held by Citadel Equity Fund Ltd.
(15)  
Mr. Dagenais is our Chief Operating Officer.
(16)  
Mr. Edwards is our Corporate Secretary.  Mr. Edwards has voting and dispositive power over 20,000 common shares and 150,000 Exchangeable Shares.
(17)  
Donald Planche, President, has voting and dispositive power over the securities held by Flagship Investments.
(18)  
Craig Porter, Investment Manager, has voting and dispositive power over the securities held by Front Street F.T. 2007 1 LP.
(19)  
Rick Kung, President, has voting and dispositive power over the securities held by Investor Company, 5J5047C.
(20)  
H. Keays has voting and dispositive power over the securities held by Keays Investment Corporation.
(21)  
Michael Lang has voting and dispositive power over the securities held by Lang Financial Corp.

42


(22)  
Mr. Maxwell is one of our directors.  Mr. Maxwell has voting and dispositive power over 75,000 common shares, 250,000 Exchangeable Shares, and 50,000 common shares owned by 707106 Alberta Ltd.
(23)  
Andrew McCreath has voting and dispositive power over the securities held by McCreath Communications Ltd.
(24)  
Bernie Ens, President, has voting and dispositive power over the securities held by Nikolai Holding Corp.
(25)  
Gary Kohlman, President, has voting and dispositive power over the securities held by Sub-Arc Systems.
(26)  
William Harris, Vice President, has voting and dispositive power over the securities held by Terra 2006 Energy Flow-Through Limited Partnership.
(27)  
Larry Pearson has voting and dispositive power over the securities held by The Pearson Group.
(28)  
Wally Svrcek has voting and dispositive power over the securities held by W Y Svrcek Engineering Ltd.
 
Exchangeable Shares:
Last Name
First Name
Number Of
Shares
Beneficially
Owned(1)(2)
Number Of Shares Registered
For Resale
Number Of
Shares After
Offering (1)(2)
Percent
Beneficially
Owned After Offering
1284810 Alberta Ltd. (3)
 
1,000,000
1,000,000
-
*
Accretive Flow-Through (2005) Limited Partnership (4)
 
300,000
300,000
-
*
Accretive Limited Partnership (4)
 
300,000
300,000
-
*
Armitage
Vern
25,000
25,000
-
*
Bentsen (5)
Mark L.
780,300
250,000
230,300
*
Belzberg (6)
Greg
550,000
250,000
-
*
Bounty Developments Ltd. (7)
 
4,778,989
4,341,489
437,500
1.01%
C.M. Ryer Professional Corporation
 
50,000
50,000
-
*
D. Alan Ross Professional Corp.
 
20,000
20,000
-
*
Edwards (8)
Donald B.
170,000
150,000
-
*
Ehrmantraut
Dean L.
25,000
25,000
-
*
Fleury
Theoren
75,000
75,000
-
*
Hobday
Kenneth A.
20,000
20,000
-
*
Holmes
Ronald H.
50,000
50,000
-
*
Inwentash
Sheldon
150,000
150,000
-
*
Maxwell (9)
Roderick D.
375,000
250,000
-
*
McCleary
Trent
20,000
20,000
-
*
Moynihan
Paul
50,000
50,000
-
*
Nagy
Troy
25,000
25,000
-
*
PowerOne Capital Corp.
 
150,000
150,000
-
*
Rochon
Ron
100,000
100,000
-
*
Serhan
Aaron
50,000
50,000
-
*
Stewart
Curtis R.
200,000
200,000
-
*
Vandale (10)
Michael S.
2,175,000
2,075,000
100,000
*
Total Exchangeable Shares
   
9,926,489
   
*Less than 1%
_________________
(1)  
To our knowledge, except as set forth in the footnotes to this table and subject to applicable community property laws, each person named in the table has sole voting and investment power with respect to the shares set forth opposite such person’s name.
(2)  
Includes shares underlying Exchangeable Shares and/or vested stock options.
(3)  
David Lane has voting and dispositive power over the securities held by 1284810 Alberta Ltd.
(4)  
Elias Foscolos, President has voting and dispositive power over the securities held by Accretive Flow-Through (2005) Limited Partnership and Accretive Limited Partnership.
(5)  
Mr. Bentsen is one of our directors.  Mr. Bentsen has voting and dispositive power over 200,000 of our common shares, 250,000 Exchangeable Shares, and 330,300 common shares owned by Teresa Bentsen.

43


(6)  
Mr. Belzberg is one of our directors.  Mr. Belzberg has voting and dispositive power over 100,000 of our common shares, 250,000 Exchangeable Shares, and 200,000 common shares held by Bel Cal Holdings Ltd.
(7)  
William H. Clark has voting and dispositive power over the securities held by Bounty Developments Ltd.
(8)  
Mr. Edwards is our Corporate Secretary.  Mr. Edwards has voting and dispositive power over 20,000 common shares and 150,000 Exchangeable Shares.
(9)  
Mr. Maxwell is one of our directors.  Mr. Maxwell has voting and dispositive power over 75,000 common shares, 250,000 Exchangeable Shares, and 50,000 common shares owned by 707106 Alberta Ltd.
(10)  
Mr. Vandale is our Chairman of the Board of Directors.  Mr. Vandale has voting and dispositive power over 100,000 of our common shares and 2,075,000 Exchangeable Shares.
 
 
Agents Warrants:
Last Name
First Name
Number Of
Shares
Beneficially
Owned(1)(2)
Number Of Shares Registered
For Resale
Number Of
Shares After
Offering (1)(2)
Percent
Beneficially
Owned After Offering
Canaccord Capital Corporation (3)
 
571,984
571,984
-
*
Wellington West Capital Markets Inc. (4)
 
190,661
190,661
-
*
Total Agents’ Warrants
   
762,645
   
*Less than 1%
___________________
(1)  
To our knowledge, except as set forth in the footnotes to this table and subject to applicable community property laws, each person named in the table has sole voting and investment power with respect to the shares set forth opposite such person’s name.
(2)  
Includes shares underlying Agents Warrants and/or vested stock options.
(3)  
Tim Hart, Managing Director of Investment Banking, has voting and dispositive power over the securities held by Canaccord Capital Corporation.
(4)  
Jeff Reymer, Director of Investment Banking, has voting and dispositive power over the securities held by Wellington West Capital Markets Inc.


PLAN OF DISTRIBUTION

The selling stockholders may sell some or all of their shares of common stock in one or more transactions, including block transactions:

·    
on such public markets or exchanges as the common stock may from time to time be trading;
·    
in privately negotiated transactions;
·    
through the writing of options on the common stock;
·    
in short sales; or
·    
in any combination of these methods of distribution.

The common stock may be sold in one or more transactions at fixed prices, at prevailing market prices at the time of the sale, at varying prices determined at the time of sale, or at negotiated prices.  The shares may also be sold in compliance with the Securities and Exchange Commission’s Rule 144.

In the event of the transfer by the selling stockholders of their shares to any pledgee, donee, or other transferee, we will amend this prospectus and the registration statement of which this prospectus forms a part by the filing of a post-effective registration statement in order to name the pledgee, donee, or other transferee in place of the selling stockholder who has transferred his shares.


44


The selling stockholders may also sell their shares directly to market makers acting as principals or brokers or dealers, who may act as agent or acquire the common stock as a principal.  Any broker or dealer participating in such transactions as agent may receive a commission from the selling stockholder or, if they act as agent for the purchaser of such common stock, from such purchaser.  The selling stockholder will likely pay the usual and customary brokerage fees for such services.  Brokers or dealers may agree with the selling stockholder to sell a specified number of shares at a stipulated price per share and, to the extent such broker or dealer is unable to do so acting as agent for the selling stockholder, to purchase, as principal, any unsold shares at the price required to fulfill the respective broker’s or dealer’s commitment to the selling stockholder.  Brokers or dealers who acquire shares as principals may thereafter resell such shares from time to time in transactions in a market or on an exchange, in negotiated transactions or otherwise, at market prices prevailing at the time of sale or at negotiated prices, and in connection with such resales may pay or receive commissions to or from the purchasers of such shares.  These transactions may involve cross and block transactions that may involve sales to and through other brokers or dealers.  We can provide no assurance that all or any of the common stock offered will be sold by the selling stockholders.

If, after the date of this prospectus, a selling stockholder enters into an agreement to sell his shares to a broker-dealer as principal and the broker-dealer is acting as an underwriter, we will need to file a post-effective amendment to the registration statement of which this prospectus is a part.  We will need to identify the broker-dealer, provide required information on the plan of distribution, and revise the disclosures in that amendment, and file the agreement as an exhibit to the registration statement.  Also, the broker-dealer would have to seek and obtain clearance of the underwriting compensation and arrangements from the NASD Corporate Finance Department.

We are bearing all costs relating to the registration of the common stock, which are estimated at $45,000.  The selling stockholders, however, will pay any commissions or other fees payable to brokers or dealers in connection with any sale of the common stock.

The selling stockholders must comply with the requirements of the Securities Act and the Securities Exchange Act in the offer and sale of the common stock.  In particular, during such times as the selling stockholders may be deemed to be engaged in a distribution of the common stock, and therefore be considered to be underwriters, they must comply with applicable law and may, among other things:

·    
Not engage in any stabilization activities in connection with our common stock;
·    
Furnish each broker or dealer through which common stock may be offered, such copies of this prospectus, as amended from time to time, as may be required by such broker or dealer; and
·    
Not bid for or purchase any of our securities or attempt to induce any person to purchase any of our securities other than as permitted under the Securities Exchange Act.

We agreed to keep this prospectus effective until the earlier of (i) two years from the date of exercise of all of the Warrants, (ii) the date on which the shares may be resold by the selling stockholders without registration and without regard to any volume limitations by reason of Rule 144 under the Securities Act or any other rule of similar effect or (iii) all of the shares have been sold pursuant to the prospectus or Rule 144 under the Securities Act or any other rule of similar effect.


EXPERTS

The financial statements for the year ended May 31, 2007 included in this prospectus and registration statement have been audited by KPMG LLP, an independent registered public accounting firm, to the extent and for the periods indicated in their report, and are included in reliance upon such report and upon the authority of such firm as experts in accounting and auditing.

The financial statements for the year ended May 31, 2006 included in this prospectus and registration statement have been audited by Morgan & Company, an independent registered public accounting firm, to the extent and for the periods indicated in their report, and are included in reliance upon such report and upon the authority of such firm as experts in accounting and auditing.



45


LEGAL MATTERS

Dill Dill Carr Stonbraker & Hutchings, P.C., Denver, Colorado, has given an opinion on the validity of the securities.


REPORTS TO STOCKHOLDERS

We file annual, quarterly and special reports, proxy statements and other information with the Securities and Exchange Commission (“SEC”).  You may read and copy any document filed at the Public Reference Room of the SEC, 100 F Street, N.E. Washington, D.C. 20549.  You can obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.  Our SEC filings are also available to the public from the SEC’s website at http://www.sec.gov/.  Included in the information available are our audited consolidated financial statements of the Company as of May 31, 2007 and 2006, which are contained in our Form 10-KSB for the fiscal year ended May 31, 2007.


ADDITIONAL INFORMATION

We are subject to certain filing and reporting requirements of the Exchange Act.  As a result, we file annual, quarterly and current reports, and other information with the SEC.  Here are ways you can reach and obtain copies of this information:

WHAT IS AVAILABLE
WHERE TO GET IT
Paper copies of information
SEC’s Public Reference Room, 100 F Street, N.E.,
 
Washington, D.C.  20549
On-line information, free of charge
SEC’s Internet website at http://www.sec.gov
Information about the SEC’s Public Reference Rooms
Call the SEC at 1-800-SEC-0330

This prospectus is part of a Registration Statement on Form SB-2/A we filed with the SEC.  This prospectus does not contain all of the information set forth in the registration statement, certain parts of which are omitted in accordance with the rules and regulations of the SEC.  Statements made in this prospectus regarding the contents of any contract or document filed as an exhibit to the registration statement are not necessarily complete.  You should review the copy of such contract or document filed with the registration statement.  You can get a copy of the registration statement from the sources listed above.


46


INDEX TO FINANCIAL STATEMENTS


PATCH INTERNATIONAL INC.

Fiscal Quarter Ended August 31, 2007
Index
(Unaudited)
 
   
Consolidated Balance Sheets
F-1
Consolidated Statements of Operations
F-2
Consolidated Statements of Cash Flows
F-3
Consolidated Statements of Stockholders’ Equity (Deficit)
F-4
Notes to the Consolidated Financial Statements
F-5


Fiscal Years Ended May 31, 2007 and 2006
Index
   
Reports of Independent Registered Public Accounting Firms
FF-1
Consolidated Balance Sheets
FF-3
Consolidated Statements of Operations
FF-4
Consolidated Statements of Cash Flows
FF-5
Consolidated Statements of Stockholders’ Equity (Deficit)
FF-6
Notes to the Consolidated Financial Statements
FF-7


Pro Forma Consolidated Financial Statements
Index
(unaudited)
 
   
Pro Forma Consolidated Balance Sheet as of February 28, 2007
FFF-1
Pro Forma Consolidated Statements of Operations – Year Ended May 31, 2006
FFF-2
Pro Forma Consolidated Statements of Operations – Nine Months Ended February 28, 2007
FFF-3
Notes to the Pro Forma Consolidated Financial Statements
FFF-4


DAMASCUS ENERGY INC.

December 15, 2006 and December 31, 2005
Index
   
Report of Independent Registered Public Accounting Firm
FFFF-1
Balance Sheets
FFFF-2
Statements of Loss
FFFF-3
Statements of Cash Flows
FFFF-4
Statements of Stockholders’ Equity
FFFF-5
Notes to the Financial Statements
FFFF-6


47

 
Patch International Inc.
           
Consolidated Balance Sheets
           
(Unaudited)
           
   
August 31,
   
May 31,
 
(U.S. Dollars)
 
2007
   
2007
 
ASSETS
           
Current Assets
           
Cash and cash equivalents
  $
4,043,408
    $
6,590,466
 
Accounts receivable
   
336,238
     
18,966
 
Due from related parties (Note 4)
   
1,010,845
     
1,009,697
 
Prepaid expenses and other
   
72,608
     
71,480
 
Total Current Assets
   
5,463,099
     
7,690,609
 
                 
Marketable securities (Note 5)
   
400,000
     
850,000
 
Joint venture receivable (Note 6)
   
331,207
     
323,394
 
Property and equipment
   
103,615
     
98,916
 
Oil and gas interests (successful efforts method) (Note 7)
   
38,441,037
     
37,658,925
 
Total Assets
  $
44,738,958
    $
46,621,844
 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
Current Liabilities
               
Accounts payable and accrued liabilities
  $
1,334,848
    $
2,756,345
 
Income tax payable
   
2,747,035
     
2,785,763
 
Due to related parties (Note 4)
   
1,000,000
     
1,000,000
 
Total Current Liabilities
   
5,081,883
     
6,542,108
 
Exchangeable shares (Note 8)
   
13,003,700
     
20,150,772
 
Special warrants (Note 9)
   
16,765,574
     
26,505,862
 
Asset retirement obligation (Note 10)
   
134,366
     
129,959
 
Total Liabilities
   
34,985,523
     
53,328,701
 
STOCKHOLDERS' EQUITY
               
Class A Preferred Voting Stock
   
-
     
-
 
1 share authorized with par value of $0.01 per share;
               
1 share issued and outstanding
               
Class B Preferred Voting Stock
   
-
     
-
 
10,000 shares authorized with par value of $0.01 per share;
               
1 share issued and outstanding
               
Common Stock
   
20,240
     
20,240
 
  25,000,000 common shares authorized with par value of $0.001 per share
         
  20,239,774 shares issued and outstanding 
         
(excludes 2,000 shares held in treasury (Note 11))
               
Additional paid-in capital
   
10,506,200
     
10,111,507
 
Stock subscriptions receivable
   
-
      (38,500 )
Accumulated other comprehensive income
   
777,395
     
837,870
 
Deficit
    (1,550,400 )     (17,637,974 )
Total Stockholders' Equity
   
9,753,435
      (6,706,857 )
Total Liabilities and Shareholders' Equity
  $
44,738,958
    $
46,621,844
 
                 
Future operations (Note 2)
               
Commitments (Note 14)
               
Subsequent events (Note 15)
               
                 
The accompanying notes are an integral part of these consolidated financial statements
         

F-1


Patch International Inc.
           
Consolidated Statements of Operations
           
(Unaudited)
 
Three Months Ended
 
   
August 31   
 
(U.S. Dollars)
 
2007
   
2006
 
Revenue
           
Oil and gas
  $
5,063
    $
4,306
 
Expenses
               
Oil and gas production and royalties
   
21,231
     
1,575
 
General and administrative
   
1,000,928
     
718,552
 
Interest
   
-
     
-
 
Depletion, depreciation, accretion and impairment of oil and gas property
   
9,114
     
14,735
 
Dry hole costs
   
97,049
     
-
 
Geological and geophysical costs
   
36,429
     
-
 
Total operating expenses
   
1,164,751
     
734,862
 
Other income (expenses)
               
Interest and other
   
58,207
     
40,842
 
Financing costs (Note 9)
    (320,311 )    
-
 
Holding gain on exchangeable shares and special warrants (Notes 8 and 9)
   
17,207,671
     
-
 
Holding loss on marketable securities (Note 5)
    (462,772 )    
-
 
Gain on foreign exchange
   
725,739
     
-
 
Gain on sale of marketable securities
   
-
     
969,599
 
Total other income
   
17,208,534
     
1,010,441
 
Income before discontinued operations
   
16,048,846
     
279,885
 
Discontinued operations (Note 12)
   
-
     
30,208
 
Income before income taxes
   
16,048,846
     
310,093
 
Income taxes
               
Current income tax expense (reduction)
    (38,728 )    
291,409
 
Net income
   
16,087,574
     
18,684
 
Other comprehensive loss (Note 13)
               
Marketable securities:
               
  Reclassification to realized gain
   
-
      (746,282 )
  Holding gain
   
-
     
663,282
 
Increase (decrease) in unrealized gain on marketable securities
   
-
      (83,000 )
Foreign currency translation adjustment
    (60,475 )    
32,528
 
Other comprehensive loss
    (60,475 )     (50,472 )
Comprehensive income (loss)
  $
16,027,099
    $ (31,788 )
                 
Net income per share
               
Basic
  $
0.79
    $
-
 
Diluted
  $
0.36
    $
-
 
Weighted average number of common shares outstanding
               
Basic
   
20,240,000
     
14,243,000
 
Diluted
   
45,052,000
     
14,243,000
 
                 
The accompanying notes are an integral part of these consolidated financial statements
         

F-2

Patch International Inc.
           
Consolidated Statements of Cash Flows
           
(Unaudited)
           
   
Three Months Ended
 
(U.S. Dollars)
 
August 31   
 
   
2007
   
2006
 
Operating Activities
           
Net income
  $
16,087,574
    $
18,684
 
Adjustment of items not involving cash
               
Depletion, depreciation, accretion and impairment of oil and gas property
   
9,114
     
25,356
 
General and administrative
   
-
     
64,924
 
Stock-based compensation
   
394,787
     
213,461
 
Financing costs
   
320,311
     
-
 
Holding gain on exchangeable shares and special warrants
    (17,207,671 )    
-
 
Gain on sale of marketable securities
   
-
      (969,599 )
Holding loss on marketable securities
   
462,772
     
-
 
Gain on foreign exchange
    (725,739 )    
-
 
Gain on dilution
   
-
     
-
 
Non-controlling interest in net loss
   
-
      (7,760 )
(Increase) decrease in accounts receivable
    (325,085 )    
14,582
 
Increase in prepaid expenses and other
    (1,128 )     (10,130 )
Increase in due to related parties
    (1,148 )     (14,734 )
Increase (decrease) in accounts payable and accrued liabilities
    (1,421,497 )    
48,230
 
Increase (decrease) in income taxes payable
    (38,728 )    
291,409
 
Net cash used in continuing operations
    (2,446,438 )     (325,577 )
Discontinued operations
   
-
      (8,548 )
Net cash used in operating activities
    (2,446,438 )     (334,125 )
Investing Activities
               
Purchase of equipment
    (9,906 )    
-
 
Oil and gas interests
    (188,071 )     (1,359,416 )
Proceeds on sale of marketable securities
   
-
     
969,599
 
Net cash used in investing activities
    (197,977 )     (389,817 )
Financing Activities
               
Proceeds from common stock
   
-
     
203,000
 
Acquisition of treasury stock
   
-
      (4,755 )
Net cash provided by financing activities
   
-
     
198,245
 
Effect of exchange rate changes on cash
   
97,357
      (2,423 )
Change in cash and cash equivalents for the period
    (2,547,058 )     (528,120 )
Cash and cash equivalents, beginning of period
   
6,590,466
     
4,473,444
 
Cash and cash equivalents, end of period
  $
4,043,408
    $
3,945,324
 
CASH AND CASH EQUIVALENTS CONSISTS OF:
               
Cash in bank
   
97,882
     
3,945,324
 
Term deposits
   
3,945,526
     
-
 
    $
4,043,408
    $
3,945,324
 
SUPPLEMENTAL CASH FLOW INFORMATION
               
Taxes paid
  $
-
    $
-
 
Interest paid
  $
-
    $
12,631
 
                 
The accompanying notes are an integral part of these consolidated financial statements
         
F-3


Patch International Inc.   
                                               
Consolidated Statements of Stockholders' Equity (Deficit)
                                     
(Unaudited)
                                                     
                                       
Accumulated
       
                           
Additional
   
Stock
   
Other
   
Retained
   
Total
 
   
Preferred Stock
   
Common Stock
   
Paid-in
   
Subscriptions
   
Comprehensive
   
Earnings
   
Stockholders'
 
   
Shares
   
Amount
   
Shares
   
Amount
   
Capital
   
Receivable
   
Income (Loss)
   
(Deficit)
   
Equity
 
Balance, May 31, 2006
   
-
    $
-
     
15,163,112
    $
15,163
    $
3,335,380
    $
-
    $
7,352,558
    $
987,862
    $
11,690,963
 
Stock options exercised for cash
   
-
    $
-
     
1,590,000
    $
1,590
    $
1,144,410
    $ (38,500 )   $
-
    $
-
    $
1,107,500
 
Common stock issued by private placement
   
-
    $
-
     
3,240,000
    $
3,240
    $
2,601,229
    $
-
    $
-
    $
-
    $
2,604,469
 
Acquisition of treasury stock and cancelled
   
-
    $
-
      (3,588 )   $ (3 )   $ (1,127 )   $
-
    $
-
    $ (3,624 )   $ (4,754 )
Acquisition of treasury stock
   
-
    $
-
      (2,000 )   $ (2 )   $ (1,553 )   $
-
    $
-
    $
-
    $ (1,555 )
Share issuance costs
   
-
    $
-
     
-
    $
-
    $ (102,922 )   $
-
    $
-
    $
-
    $ (102,922 )
Stock-based compensation
   
-
    $
-
     
252,250
    $
252
    $
3,136,090
    $
-
    $
-
    $
-
    $
3,136,342
 
Accumulated other comprehensive income
   
-
    $
-
     
-
    $
-
    $
-
    $
-
    $ (6,514,688 )   $
-
    $ (6,514,688 )
Net loss for the year
   
-
    $
-
     
-
    $
-
    $
-
    $
-
    $
-
    $ (18,622,212 )   $ (18,622,212 )
Balance, May 31, 2007
   
-
    $
-
     
20,239,774
    $
20,240
    $
10,111,507
    $ (38,500 )   $
837,870
    $ (17,637,974 )   $ (6,706,857 )
Recovery of stock subscriptons receivable
   
-
    $
-
     
-
     
-
     
-
     
38,500
     
-
     
-
     
38,500
 
Share issuance costs
   
-
    $
-
     
-
     
-
      (94 )    
-
     
-
     
-
      (94 )
Stock-based compensation
   
-
    $
-
     
-
     
-
     
394,787
     
-
     
-
     
-
     
394,787
 
Accumulated other comprehensive income
   
-
    $
-
     
-
     
-
     
-
     
-
      (60,475 )    
-
      (60,475 )
Net income for the period
   
-
    $
-
     
-
     
-
     
-
     
-
     
-
     
16,087,574
     
16,087,574
 
Balance, August 31, 2007
   
-
     
-
     
20,239,774
     
20,240
     
10,506,200
     
-
     
777,395
      (1,550,400 )    
9,753,435
 
                                                                         
 
The accompanying notes are an integral part of these consolidated financial statements

F-4

Patch International Inc.
Notes to the Consolidated Financial Statements
August 31, 2007 (unaudited)

1.           BASIS OF PRESENTATION

The unaudited consolidated financial information furnished herein reflects all adjustments, which in the opinion of management, are necessary to fairly state the Company’s consolidated financial position and the results of its consolidated operations for the periods presented.  This report on Form 10-QSB should be read in conjunction with the Company’s consolidated financial statements and notes thereto included in the Company’s Form 10-KSB for the fiscal year ended May 31, 2007.  The Company assumes that the users of the interim financial information herein have read or have access to the audited financial statements for the preceding fiscal year and that the adequacy of additional disclosure needed for a fair presentation may be determined in that context.  Accordingly, footnote disclosure, which would substantially duplicate the disclosure contained in the Company’s Form 10-KSB for the fiscal year ended May 31, 2007, has been omitted.  The results of operations for the three months ended August 31, 2007 are not necessarily indicative of results that may be expected for the fiscal year ending May 31, 2008.  These unaudited interim financial statements reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the results for the interim periods presented.

2.           FUTURE OPERATIONS

The financial statements have been prepared on a going concern basis.  As at August 31, 2007 the Company had an accumulated deficit of $1.6 million and positive working capital of $0.4 million.  In addition, the Company has a $7.7 million flow-through share commitment, which if not met by January 2009, will require the Company to reimburse the subscribers for any tax payable as a result of its failure to meet its flow-through share commitment.  The Company currently anticipates spending its existing funds in the current fiscal year to maintain operations and additional funding will be required to meet the flow-through share commitment and for expenditures connected with the acquisition, exploration and appraisal of new and existing oil and gas projects.

The ultimate development of the Company’s oil and gas projects, if proven commercial, will require additional funding.  The Company’s future operations are dependent upon its ability to obtain additional funding and ultimately achieve profitable operations.  The Company intends to explore the availability of obtaining additional funding and the magnitude of its discretionary capital expenditure program will be dependent on the availability of funds.  The outcome of these matters cannot be predicted with certainty at this time.   As of the date of this report, the Company does not have any arrangements for additional financing.  The financial statements do not include any adjustments to the amounts and classification of assets and liabilities that may be necessary should the Company be unable to secure additional funding or obtain profitable operations.

3.           RECENT PRONOUNCEMENTS

In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities—Including an Amendment of FASB Statement No. 115.”  This pronouncement permits entities to use the fair value method to measure certain financial assets and liabilities by electing an irrevocable option to use the fair value method at specified election dates.  After election of the option, subsequent changes in fair value would result in the recognition of unrealized gains or losses as period costs during the period the change occurred.  SFAS No. 159 becomes effective as of the beginning of the first fiscal year that begins after November 15, 2007, with early adoption permitted. However, entities may not retroactively apply the provisions of SFAS No. 159 to fiscal years preceding the date of adoption.  The Company is currently evaluating the impact that SFAS No. 159 may have on the financial position, results of operations and cash flows of the Company.
 
In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements”. The objective of SFAS 157 is to increase consistency and comparability in fair value measurements and to expand disclosures about fair value measurements.  SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS 157 applies under other accounting pronouncements that require or permit fair value measurements and does not require any new fair value measurements. The provisions of SFAS No. 157 are effective for fair value measurements made in fiscal years beginning after November 15, 2007. The adoption of this statement is not expected to have a material effect on the Company’s future reported financial position or results of operations.


F-5

Patch International Inc.
Notes to the Consolidated Financial Statements
August 31, 2007 (unaudited)

4.           DUE TO/FROM RELATED PARTIES

a)
Related parties include former and current directors and officers and companies with common management and directorships.  Related party accounts are unsecured with no fixed terms of interest.  At August 31, 2007, $1,010,845 (May 31, 2007 - $1,009,697) was due from related parties, of which $1,006,877 is due from two current directors of the Company.

b)
An officer and the then sole director of the Company earned a fee of $1,000,000 for the facilitation of the acquisition of the Firebag Oil Sands Project contained in 1289307 Alberta Ltd. (as disclosed in Note 8(b)) by the Company.  These properties were previously owned by a company controlled by this officer who was at the time the sole director of the Company.  The timing of this payment is subject to certain conditions as set out in an agreement between the parties.

The above transactions have been measured in these financial statements at the exchange amount which is the amount of consideration established and agreed to by the related parties.

5.           MARKETABLE SECURITIES

As a part of its sale of assets to Great Northern Oilsands Inc. (“GNOS”) (Note 12), the Company received 1,000,000 Rule 144 restricted common shares of GNOS with a value of $1,956,990 (CAD$2,100,000).  Effective April 16, 2007 GNOS announced the forward split of its common stock on a 50 to 1 basis.  As a result, the Company holds 50,000,000 shares of GNOS at August 31, 2007 with a market value for the shares at August 31, 2007 of $400,000.  These shares are held in trust for the Company and have been classified as marketable securities.

   
Market Value
 
   
August 31, 2007
 
50,000,000 ordinary shares -- Great Northern Oilsands Inc.
  $
400,000
 

6.           JOINT VENTURE RECEIVABLE

Pursuant to the terms of the Farmout Agreement on the Dover (Ells) property, the Company has earned an 80% working interest in the joint lands by drilling 16 evaluation wells on the property.  Subsequent to meeting its earning requirements the Company drilled an additional 3 evaluation wells on the property.  The Company is responsible for its 80% share of the costs of these 3 additional evaluation wells and pursuant to the terms of the Farmout Agreement the Company will finance its joint venture partner for its 20% share of the costs of these 3 additional evaluation wells.  The joint venture partner’s share of the additional well costs will be repaid upon the earlier of the sale of the Company’s interest in the property or 10 years from the abandonment of these 3 additional wells.  Interest shall accrue on the outstanding amount at the Bank of Canada’s prime rate plus 1% until the amount is repaid.  At August 31, 2007 the amount owing to the Company is $331,207.

7.           OIL AND GAS INTERESTS
   
August 31,
   
May 31,
 
OIL AND GAS INTERESTS -- SUCCESSFUL EFFORTS METHOD
 
2007
   
2007
 
Balance beginning of the period
  $ 37,658,925     $
2,964,017
 
Expenditures and acquisitions
   
197,978
     
48,457,902
 
Foreign currency translation adjustment
   
717,612
     
2,108,970
 
Dispositions
   
-
      (2,651,277 )
Depletion, depreciation and impairment of oil and gas property
   
-
      (5,087,858 )
Dry well and abandoned interests
    (97,049 )     (5,664,773 )
Geological and geophysical costs
    (36,429 )     (2,468,056 )
Balance end of the period
  $ 38,441,037     $ 37,658,925  
 
F-6

Patch International Inc.
Notes to the Consolidated Financial Statements
August 31, 2007 (unaudited)

7.           OIL AND GAS INTERESTS (Continued)

Effective December 15, 2006 the Company acquired Damascus Energy Inc. (Note 8(a)) for total share consideration of $12,442,965.  The Oil and Gas Interests acquired in this transaction were valued at $23,475,628 with the majority of this value attributable to the Dover (Ells) Oil Sands Project.  Through additional drilling and seismic activity, the Company has earned an 80% working interest on the Dover (Ells) lands.  Effective January 16, 2007 the Company acquired 1289307 Alberta Ltd. (Note 8(b)).  The Oil and Gas Interests acquired in this transaction were valued at $5,417,197, all attributable to the Firebag Oil Sands Project.

Additional drilling and seismic activity has earned the Company a 75% working interest, on the Firebag lands.  During the year ended May 31, 2007 the Company disposed of the majority of its non-core conventional oil and gas asset base in the transaction with Great Northern Oilsands Inc. (Note 12).  All properties retained by the Company are classified as unproved properties as no proven reserves exist.  All activity relating to Oil and Gas Interests by the Company is located in Canada.

In accordance with successful efforts accounting for oil and gas interests the Company has expensed all geological and geophysical costs incurred and the drilling costs associated with the Firebag properties as the drilling results on the property did not support recoverability of these costs.

8.           ACQUISITIONS

a)
The Company entered into a Share Exchange Agreement dated December 1, 2006 with Damascus Energy Inc. (“Damascus”), whereby the Company would acquire 100% of the issued and outstanding share capital of Damascus.  The transaction closed on December 15, 2006, and is accounted for using the purchase method.  By acquiring Damascus the Company received the right to earn up to an 80% working interest in the Dover Oil Sands Project.    Under the terms of the Share Exchange Agreement, because the Company did not have enough authorized shares to effect the transaction, Patch Energy Inc. (“Energy”) acquired all of the issued and outstanding common shares of Damascus (18,852,978 common shares) in consideration for one share of Class A Preferred Voting Stock of the Company and 9,426,489 shares of Series A Preferred Stock of Energy (the “Exchangeable Shares”) that are exchangeable for 9,426,489 shares of the Company’s common stock.  The Exchangeable Shares will be exchanged when the Company has increased its authorized common stock, however no recourse exists should approval not be received by the Company allowing for the conversion of the Exchangeable Shares into the Company’s common stock.  The shares were valued at $1.32, based upon the market price of the Company’s common shares at the closing date of the transaction.  During the current fiscal year adjustments may be made to finalize the purchase price equation.  The president of Damascus, who was also a director of Energy prior to the acquisition, was appointed to serve as a director of the Company.  During the year ended May 31, 2007 a director of Energy received $244,840 (CAD$283,019) in connection with the acquisition.

The purchase price was allocated to the following assets and liabilities:

Accounts receivable
  $
279,368
 
Oil and gas interests
   
23,475,628
 
Accounts payable and accrued liabilities
    (7,597,054 )
Other current liabilities
    (427,871 )
Asset retirement obligation
    (73,534 )
Deferred income taxes
    (3,213,572 )
         
Paid by issuance of 9,426,489 shares of Series A preferred stock of Patch Energy Inc., and 1 share of Class A preferred voting stock of Patch International Inc.
  $
12,442,965
 


F-7

Patch International Inc.
Notes to the Consolidated Financial Statements
August 31, 2007 (unaudited)

8.
ACQUISITIONS (Continued)

b)
The Company entered into a Share Exchange Agreement dated December 21, 2006 with 1289307 Alberta Ltd. (“1289307”), whereby the Company would acquire 100% of the issued and outstanding share capital of 1289307.  The transaction closed on January 16, 2007, and is accounted for using the purchase method.  By acquiring 1289307 the Company received the right to earn up to a 75% working interest in the Firebag Oil Sands Project.  Under the terms of the Share Exchange Agreement, because the Company did not have enough authorized shares to effect the transaction, Energy acquired all of the issued and outstanding common shares of 1289307 (500,000 common shares) in consideration for one share of Class B Preferred Voting Stock of the Company and 500,000 shares of Energy that are exchangeable for 500,000 shares of the Company’s common stock.  The Exchangeable Shares will be exchanged when the Company has increased its authorized common stock, however no recourse exists should approval not be received by the Company allowing for the conversion of the Exchangeable Shares into the Company’s common stock.  The shares were valued at $1.32, based upon the market price of the Company’s common shares at the closing date of the transaction.  During the current fiscal year adjustments may be made to finalize the purchase price equation.

The purchase price was allocated to the following assets and liabilities:

Accounts receivable 
    $
1
 
Oil and gas interests   
     
5,417,197
 
Other current liabilities   
      (4,417,197 )
Promissory note payable -- Note 4(b)   
      (1,000,000 )
              
Purchase price 
    $
1
 

The holders of the Series A Preferred shares of Patch Energy Inc. do not have any voting or economic interest in the operations and assets of Patch Energy Inc.

The value of the purchase price, represented by the Series A Preferred Stock of Energy which is exchangeable into common stock of the Company, as disclosed in both Notes 8 (a) and (b) totals $13,003,700 (May 31, 2007 - $20,150,772) and has been presented as a liability on the face of the balance sheet as at August 31, 2007.  In accordance with EITF – 00-19 “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in a Company’s Own Stock”, the Company determined that, at the classification assessment date, share settlement was not within the control of the Company, as shareholder approval was required, and therefore the value of the exchangeable shares is classified as a liability and is fair valued as at August 31, 2007, using the greater of the issue price and the market price of $1.31 per share.  As of October 2, 2007 the share price was $0.92 per share.  The balance will be reclassified to stockholder’s equity once the Company has increased its authorized number of shares.

   
Issued
   
Issue Price
     
$
 
                     
Exchangeable shares:
                   
Issued on acquisition of Damascus (Note 8(a))
   
9,426,489
    $
1.32
     
12,442,965
 
Issued in conjunction with the acquisition of 1289307 (Note 8(b))
   
500,000
    $
1.32
     
660,000
 
     
9,926,489
             
13,102,965
 
Fair value adjustment -- Exchangeable shares
   
-
             
7,047,807
 
Balance, May 31, 2007
   
9,926,489
             
20,150,772
 
Fair value adjustment -- Exchangeable shares
   
-
              (7,147,072 )
Balance, August 31, 2007
   
9,926,489
             
13,003,700
 


F-8

Patch International Inc.
Notes to the Consolidated Financial Statements
August 31, 2007 (unaudited)
 
9.           SPECIAL WARRANTS AND FLOW-THROUGH SPECIAL WARRANTS

On February 27, 2007, the Company completed a private placement of 8,302,000 Special Warrants at $1.50 per Special Warrant, and 4,653,750 Flow-through Special Warrants at $1.65 per Flow-through Special Warrant for total gross proceeds of $20,131,687. Net proceeds of $18,759,033 were received, after commissions and professional fees paid. Of the Flow-through Special Warrants, 4,408,750 were issued on a brokered basis, and 245,000 were issued on a non-brokered basis.

Each Special Warrant entitles the holder to acquire one Unit of the Company, for no additional consideration.  Each Unit consists of one share of the Company’s common stock, subject to the Company increasing its authorized number of shares of common stock and one common share Bonus Warrant.  Each Bonus Warrant entitles the holder to receive, without additional consideration, up to 0.10 shares or 830,200 of the Company’s common stock, subject to the Company not completing certain filings on or before April 28, 2007 and not, (i) becoming a “reporting issuer” in any province or territory of Canada; (ii) having a registration statement declared effective in the United States; and (iii) having its common stock listed on the TSX Venture Exchange or Toronto Stock Exchange on or before September 25, 2007.  As at August 31, 2007, the Bonus Warrants can be converted into 166,040 shares of the Company’s common stock, without additional consideration, as the April 28, 2007 filing deadlines described above were not met.  Financing costs of $298,872 has been recorded for the year ended May 31, 2007 (May 31, 2006 – Nil) which represents the market value of the Company’s common stock at the date the Bonus Warrants became exercisable.

Each Flow-through Special Warrant entitles the holder to acquire, for no additional consideration, one share of the Company’s common stock upon the Company increasing its authorized number of share of the Company’s common stock.

The Company paid $1,183,646 in cash commissions to the agents and issued non-transferable agents’ warrants to purchase up to 762,645 shares of the Company’s common stock at an exercise price of $1.50 per share on the later of: (i) February 27, 2008; and (ii) six months from the date the securities issued under the private placement are free from trading restrictions in the United States and Canada, but no later than February 27, 2009.  The fair value of the Agents’ warrants of $1,281,244 was estimated using the Black-Scholes option pricing model using the following weighted-average assumptions: a dividend yield of 0.0%; expected volatility of 138%; risk free interest rate of 4.54%; and expected life of 2 years.  For the three months ended August 31, 2007, $320,311 has been determined to be the fair value representing the vested portion of the Agents’ warrants and has been included in financing costs.

The Company has accounted for the net proceeds received from the sale of the Special Warrants and the Flow-through Special Warrants and the value of the Bonus Warrants as a liability on the face of the balance sheet.  In accordance with EITF – 00-19, the Company determined that share settlement of the Special Warrants, Flow-through Special Warrants and Bonus Warrants is not within the control of the Company, as shareholder approval is required, and therefore, the value of these instruments is classified as a liability and is fair valued at August 31, 2007, using the market price of $1.31 per share.  Upon receipt of the required approvals, this amount will be reclassified to stockholder’s equity based on the market price at the date of approval (Refer to Note 15).

   
Issued
   
Issue Price
     
$
 
Special Warrants
   
8,302,000
    $
1.50
     
12,453,000
 
Flow-through Special Warrants
   
4,653,750
    $
1.65
     
7,678,687
 
                     
20,131,687
 
Less:  Commissions and professional fees
   
-
              (1,372,654 )
Net proceeds
                   
18,759,033
 
Agent’s Warrants
   
762,645
             
334,391
 
Bonus warrants
   
166,040
             
298,872
 
     
13,884,435
             
19,392,296
 
Fair value adjustments:
                       
Special Warrants and Flow-through Special Warrants
   
-
             
7,113,196
 
Agent’s Warrants
   
-
              (37,819 )
Bonus Warrants
   
-
             
38,189
 
Balance, May 31, 2007
   
13,884,435
             
26,505,862
 
F-9

Patch International Inc.
Notes to the Consolidated Financial Statements
August 31, 2007 (unaudited)

9.           SPECIAL WARRANTS AND FLOW-THROUGH SPECIAL WARRANTS (Continued)
 
   
Issued
   
Issue Price
     
$
 
Agent’s warrants
   
-
             
320,311
 
Fair value adjustments:
                       
Special Warrants and Flow-through Special Warrants
   
-
              (9,663,210 )
Agent’s Warrants
   
-
              (119,549 )
Bonus Warrants
   
-
              (277,841 )
Balance, August 31, 2007
   
13,884,435
             
16,765,573
 
 
10.           ASSET RETIREMENT OBLIGATIONS

The total future asset retirement obligation was estimated by management based on the Company’s net ownership in wells and facilities, estimated costs to reclaim and abandon wells and facilities and the estimated timing of the costs to be incurred in future periods.  At August 31, 2007 the total undiscounted value of the total asset retirement obligation is estimated to be $166,835.  These payments are expected to be made over the next 3 years.  The Company’s credit adjusted risk free rate of 6.5 percent and an inflation rate of 3.0 percent were used to calculate the present value of the asset retirement obligation.

The following table reconciles the Company’s asset retirement obligations:
 
   
For the three
months ended
August 31, 2007
   
For the year
ended
May 31, 2007
 
Beginning Asset Retirement Obligation
  $
129,959
    $
34,379
 
    Liabilities incurred
   
-
     
-
 
    Liabilities acquired
   
-
     
73,534
 
    Revisions
   
2,052
     
20,858
 
    Accretion
   
2,355
     
1,188
 
Total Asset Retirement Obligations
  $
134,366
    $
129,959
 
 
11.           STOCK-BASED COMPENSATION

A summary of the Company’s stock option activity is as follows:

   
For the three months ended
   
For the year ended
 
   
August 31, 2007
   
May 31, 2007
 
         
Weighted
         
Weighted
 
Stock Options
       
Average
         
Average
 
   
Number of Options
   
Exercise Price
   
Number of Options
   
Exercise Price
 
Balance, beginning of period
   
3,225,000
    $
1.40
     
2,272,500
    $
0.75
 
Granted
   
40,000
     
2.32
     
4,265,000
     
1.33
 
Expired
   
-
     
-
      (300,000 )    
0.39
 
Forfeited
   
-
     
-
      (672,500 )    
0.60
 
Cancelled
   
-
     
-
      (750,000 )    
1.20
 
Exercised
   
-
     
-
      (1,590,000 )    
0.72
 
Balance, end of period
   
3,265,000
    $
1.41
     
3,225,000
    $
1.40
 

As at August 31, 2007, the weighted average remaining contractual life of the outstanding options is 4.5 years.

During the three months ended August 31, 2007, stock-based compensation amounting to $394,787 (August 31, 2006 - $213,461) was recorded.


F-10

 Patch International Inc.
 Notes to the Consolidated Financial Statements      
 August 31, 2007 (unaudited)      

11.           STOCK-BASED COMPENSATION (Continued)

The weighted average fair value of the options granted during the year ended May 31, 2007 was $1.73 and was estimated using the Black-Scholes option pricing model using the following weighted-average assumptions: a dividend yield of 0.0%; expected volatility of 148%; risk free interest rate of 4.59%; and expected life of 5.0 years.  The 3,265,000 outstanding options at August 31, 2007 are non-vested and will vest one-third on each of the first, second and third anniversaries from the date the option is granted.

12.           DISCONTINUED OPERATIONS

On March 8, 2007, the Company completed a disposition of the majority of the Company’s conventional oil and gas properties in Western Canada to Great Northern Oilsands Inc.  The Company received cash, before transaction costs, of $778,590 (CAD$900,000) and 1,000,000 Rule 144 restricted shares of Great Northern Oilsands Inc.  The shares received were valued at $1,816,710 (CAD$2,100,000) at the date of the transaction, for total consideration of $2,595,300 (CAD$3,000,000).

The results of discontinued operations are summarized as follows:

   
Three Months Ended
   
August 31
   
2007
2006
   
$
$
Revenue:
   
 
Oil and Gas
                                -
                             43,315
Expenses
                                -
                             13,107
Net operating income from discontinued operations
                                -
                             30,208

13.           OTHER COMPREHENSIVE INCOME / (LOSS)

Components of other comprehensive income (loss) are as follows:

   
For the three months ended
 
   
August 31, 2007
 
   
Before Tax
Amount
   
Tax (Expense)
 or Benefit
   
Net-of-Tax
Amount
 
Foreign currency translation adjustment
  $ (60,475 )   $
-
    $ (60,475 )
Other comprehensive loss
  $ (60,475 )   $
-
    $ (60,475 )
                         
   
For the three months ended
 
   
August 31, 2006
 
   
Before Tax
Amount
   
Tax (Expense)
or Benefit
   
Net-of-Tax
Amount
 
Marketable securities:
                       
Decrease in unrealized gain on marketable securities
  $ (1,066,112 )   $
319,830
    $ (746,282 )
Holding gain
   
947,653
      (284,371 )    
663,282
 
(Decrease) in unrealized gain on marketable securities
    (118,459 )    
35,459
      (83,000 )
comprehensive income
                       
Foreign currency translation adjustment
   
32,528
     
-
     
32,528
 
Other comprehensive income (loss)
  $ (85,931 )   $
35,459
    $ (50,472 )

14.           COMMITMENTS

On February 27, 2007 the Company issued 4,653,750 Flow-through Special Warrants (Note 9) at $1.65 per Flow-through Special Warrant for gross proceeds of $7,678,688.  The Company is obligated to expend this amount on Canadian Exploration Expenses prior to December 31, 2008 and to renounce this amount, in full, to the subscribers of the Flow-through Special Warrants.  In the event that the Company fails to incur and renounce the full amount of these expenditures to the subscriber, the Company shall pay, in settlement to the subscriber, an amount equal to the amount of any tax payable or that may become payable by the subscriber as a consequence of such failure.

F-11

 Patch International Inc.
 Notes to the Consolidated Financial Statements      
 August 31, 2007 (unaudited)      

15.           SUBSEQUENT EVENTS

Pursuant to the Special Meeting of Stockholders held by the Company on August 28, 2007, and adjourned until September 14, 2007, the shareholders have approved and the Company has filed a “Certificate of Amendment to Articles of Incorporation for Nevada Profit Corporations”.  The amendments include the following:

Article II - The amount of total authorized capital stock that the Corporation shall have the authority to issue is 300,000,000 shares of common stock, each with a $0.001 par value, and 1,000,000 shares of preferred stock, each with a $0.01 par value.  To the fullest extent permitted by the laws of the State of Nevada (currently NRS 78.195), as the same now exists or may hereafter be amended or supplemented, the Board of Directors may fix and determine the designations, rights, preferences or other variations of each class or series within each class of capital stock of the Corporation.  This amendment is subject to regulatory approval.

Article XII – One third of the voting power of the issued and outstanding shares of the class or series that is present in person or in proxy, regardless of whether the proxy has authority to vote on all matters, constitutes a quorum for the transaction of business by a vote of the stockholders.  An act of the stockholders of each class or series, other than the election of directors, is approved if the number of votes in favour of the action exceeds the number of votes cast in opposition to the action.

The 8,302,000 Special Warrants (Note 9) that were issued by the Company in February 2007 entitled the holder to acquire, for no additional consideration one Unit of the Company.  Each Unit consists of one share of the Company’s common stock, subject to the Company increasing its authorized number of shares of common stock and one common stock Bonus Warrant.  Each Bonus Warrant entitles the holder to receive up to 0.10 (830,200 common shares) of the Company’s common stock, without additional consideration, should the Company fail to meet a number of conditions (as outlined in Note 9) prior to September 25, 2007.  As the conditions outlined in Note 9 were not met by September 25, 2007 the Bonus Warrants can be converted into 830,200 shares of the Company’s common stock, without additional consideration.  The fair value of the Bonus Warrants, on the dates they became convertible, is $1,029,448.

The fair value, based on a share price of $1.26 on September 14, 2007, of the Exchangeable Shares, Special Warrants, Flow-through Special Warrants and the Bonus Warrants is $30,464,046.

On September 26, 2007 the Company issued a treasury order for the issuance of 13,785,950 shares of common stock of the Company for no consideration in exchange for 8,302,000 Special Warrants, 4,653,750 Flow-through Special Warrants and 830,200 Bonus Warrants as described in Note 9.  As at October 11, 2007 the Company has 34,025,724 shares of common stock issued and outstanding.

 F-12


Independent Auditors’ Report
 
The Board of Directors
 
Patch International Inc.
 
We have audited the accompanying consolidated balance sheet of Patch International Inc. as of May 31, 2007, and the related consolidated statements of operations, stockholders’ equity (deficit) and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these consolidated financial statements based on our audit. The consolidated financial statements of Patch International Inc. as at May 31, 2006 and for the year ended May 31, 2006 were audited by other auditors whose report dated July 28, 2006 expressed an unqualified opinion on those statements.

We conducted our audit in accordance with generally accepted auditing standards as established by the Auditing Standards Board (United States) and in accordance with the auditing standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audit provides a reasonable basis for our opinion.
 
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Patch International Inc. as of May 31, 2007, and the results of its operations and its cash flows for the year then ended in conformity with U.S. generally accepted accounting principles.
 
As discussed in Note 13 to the consolidated financial statements, as of June 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123R, Share-Based Payment.
 
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in Note 2 to the consolidated financial statements, the Company has suffered recurring losses from operations and has a net capital deficiency that raise substantial doubt about its ability to continue as a going concern.  Management’s plans in regard to these matters are also described in Note 2.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
 
/s/ KPMG LLP

KPMG LLP
Calgary, Canada
September 21, 2007


FF-1


[LETTERHEAD OF MORGAN & COMPANY]


INDEPENDENT AUDITORS’ REPORT


The Board of Directors and Stockholders of
Patch International Inc.

We have audited the accompanying consolidated balance sheets of Patch International Inc. as of May 31, 2006, and the related consolidated statements of operations, stockholders’ equity (deficiency), and cash flows for the year ended May 31, 2006.  These consolidated financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Patch International Inc. as of May 31, 2006, and the results of their operations and their cash flows for the year ended May 31, 2006, in conformity with accounting principles generally accepted in the United States of America.

The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion.




Vancouver, B.C.                                                                                                                   /s/ Morgan & Company

July 28, 2006                                                                                                                       Chartered Accountants






 

FF-2

PATCH INTERNATIONAL INC.
CONSOLIDATED BALANCE SHEETS
(Stated in U.S. Dollars)

 
   
May 31,
2007
         
May 31,
2006
 
   
 $
             
$
 
ASSETS
                     
Current Assets
                     
Cash and cash equivalents
   
6,590,466
             
4,473,444
 
Accounts receivable
   
18,966
             
29,260
 
Due from related parties (Note 5)
   
1,009,697
             
-
 
Prepaid expenses and other
   
71,480
             
70,603
 
                         
Total Current Assets
   
7,690,609
             
4,573,307
 
Marketable securities (Note 6)
   
850,000
             
7,241,000
 
Joint venture receivable (Note 7)
   
323,394
             
-
 
Property and equipment
   
98,916
             
1,452
 
Oil and gas interests (successful efforts method) (Note 8)
   
37,658,925
             
2,964,017
 
                         
Total Assets
   
46,621,844
             
14,779,776
 
                         
LIABILITIES & STOCKHOLDERS’ EQUITY
                       
Current Liabilities
                       
Accounts payable and accrued liabilities
   
2,756,345
             
215,694
 
Income taxes payable (Note 15)
   
2,785,763
             
2,181,000
 
Due to related parties (Note 5)
   
1,000,000
             
86,878
 
                         
Total Current Liabilities
   
6,542,108
             
2,483,572
 
Exchangeable shares (Note 9)
   
20,150,772
             
-
 
Special warrants (Note 10)
   
26,505,862
             
-
 
Asset retirement obligations (Note 11)
   
129,959
             
34,379
 
                         
Total Liabilities
   
53,328,701
             
2,517,951
 
                         
Non-controlling Interest
   
-
             
570,862
 
                         
STOCKHOLDERS’ EQUITY
                       
Class A Preferred Voting Stock (Note 12):
1 share authorized with par value of $0.01 per share;
1 share issued and outstanding
   
-
             
-
 
                         
Class B Preferred Voting Stock (Note 12):
10,000 shares authorized with par value of $0.01 per share;
1 share issued and outstanding
   
-
             
-
 
                         
Common Stock:
25,000,000 common shares authorized with par value of $0.001 per share (Note 20)
20,239,774 shares issued and outstanding (May 31, 2006 – 15,163,112 shares) (excludes 2,000 shares held in treasury (Note 13))
   
20,240
             
15,163
 
Additional paid-in capital
   
10,111,507
             
3,335,380
 
Stock subscriptions receivable
    (38,500 )            
-
 
Accumulated other comprehensive (loss) income
   
837,870
             
7,352,558
 
Retained earnings (deficit)
    (17,637,974 )            
987,862
 
                         
Total Stockholders’ Equity
    (6,706,857 )            
11,690,963
 
                         
Total Liabilities and Stockholders’ Equity
   
46,621,844
             
14,779,776
 

Future Operations (Note 2)
Commitments (Note 17)
Contingent Liabilities (Note 19)
Subsequent event (Note 20)
 
The accompanying notes are an integral part of these consolidated financial statements
 
FF-3

PATCH INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Stated in U.S. Dollars)

   
For the Year Ended May 31
     
2007
2006
     
$
$
Revenue
       
Oil and gas
   
15,581
43,668 
         
Expenses
       
Oil and gas production and royalties
   
30,179
19,476 
General and administrative
   
6,621,338
1,967,210 
Interest
   
53,038
Depletion, depreciation, accretion and impairment of oil and gas property
   
5,087,858
196,646 
Dry hole costs
   
5,664,773
Geological and geophysical costs
   
2,468,056
         
Total operating expenses
   
19,925,242
2,183,332 
         
Other income (expenses)
       
         
Interest and other
   
206,749
83,557 
Gain on dilution
   
-
101,664 
Financing costs (Note 10)
   
(633,263)
Holding loss on exchangeable shares and special warrants (Notes 9 & 10)
   
(14,161,373)
Holding loss on marketable securities (Note 6)
   
(1,045,921)
Gain on foreign exchange
   
2,620,571
42,820 
Gain on sale of marketable securities
   
13,684,318
6,962,937 
         
Total other income (loss)
   
671,081
7,190,978 
         
Net income (loss) before discontinued operations
   
(19,238,580)
5,051,314 
         
Discontinued operations (Note 14)
   
(424,379)
42,041 
Gain on sale of investment and oil and gas assets (Note 14)
   
612,937
         
Income (loss) before income taxes
   
(19,050,022)
5,093,355 
         
Provision for income taxes (Note 15)
       
Current
   
2,785,763
2,406,243 
Deferred (reduction)
   
(3,213,573)
     
(427,810)
2,406,243 
Net income (loss)
   
(18,622,212)
2,687,112 
         
Other comprehensive income (loss) (Note 16)
       
         
Marketable securities:
       
Reclassification to realized gain
   
(7,240,999)
(2,364,217)
Holding gain (loss)
   
-
3,598,217 
Increase (decrease) in unrealized gain on marketable securities
   
(7,240,999)
1,234,000 
         
Foreign currency translation adjustment
   
726,311
111,560 
         
Other comprehensive income (loss)
   
(6,514,688)
1,345,560 
         
Comprehensive income (loss)
   
(25,136,900)
4,032,672 
         
         
Net income (loss) per share
       
Basic
   
$(1.05)
$0.19
Diluted
   
$(1.05)
$0.19
Weighted average number of common shares outstanding
       
Basic
   
17,698,000
13,854,000 
Diluted
   
17,698,000
14,508,000 

The accompanying notes are an integral part of these consolidated financial statements

FF-4

PATCH INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Stated in U.S. Dollars)
   
For the Year Ended May 31
 
   
 2007
             
2006 
 
   
             
$
 
Operating Activities
                     
Net income (loss)
    (18,622,212 )            
2,687,112
 
Adjustments for items not involving cash:
                       
Depletion, depreciation, accretion and impairment of oil and gas property
   
5,087,858
             
265,756
 
General and administrative
   
660,000
                 
Stock-based compensation
   
3,136,343
             
787,310
 
Financing costs
   
633,263
             
-
 
Holding loss on exchangeable shares and special warrants
   
14,161,373
             
-
 
Gain on sale of marketable securities
    (13,684,318 )             (6,962,937 )
Holding loss on marketable securities
   
1,045,921
                 
Gain on sale of investment in  oil and gas assets
    (612,937 )            
-
 
Gain on foreign exchange
    (2,620,571 )            
-
 
Deferred taxes
    (3,213,573 )            
-
 
Gain on dilution
   
-
              (101,664 )
Non-controlling interest in net loss
   
-
              (13,600 )
Increase in accounts receivable
    (5,087 )             (7,506 )
(Increase) decrease in prepaid expenses and other
   
2,671
              (69,373 )
Increase in due to related parties
    (95,379 )             (255,935 )
Increase in accounts payable and accrued liabilities
    (10,762,151 )             (82,313 )
Increase in income taxes payable
   
604,763
             
2,181,000
 
Net cash used in continuing operations
    (24,284,036 )             (1,572,149 )
Discontinued operations
    (6,888 )            
45,953
 
Net cash used in operating activities
    (24,290,924 )             (1,526,196 )
Investing Activities
                       
Capital contribution to limited partnership
    (306,901 )            
-
 
Purchase of equipment
    (88,619 )            
-
 
Net proceeds on sale of subsidiary and limited partnership
   
771,742
             
-
 
Oil and gas interests, net of dispositions
    (10,123,071 )             (2,436,705 )
Proceeds on sale of marketable securities
   
13,684,319
             
6,962,937
 
Net cash provided by investing activities
   
3,937,470
             
4,526,232
 
Financing Activities
                       
Third party contribution to limited partnership
   
-
             
666,996
 
Proceeds from special warrants
   
18,759,033
             
-
 
Proceeds from common stock
   
3,609,047
             
743,750
 
Acquisition of treasury stock
    (6,309 )             (111,077 )
Net cash provided by financing activities
   
22,361,771
             
1,299,669
 
Effect of exchange rate changes on cash
   
108,705
             
44,867
 
Change in cash and cash equivalents for the period
   
2,117,022
             
4,344,572
 
Cash and cash equivalents, beginning of period
   
4,473,444
             
128,872
 
                         
Cash and cash equivalents, end of period
   
6,590,466
             
4,473,444
 
                         
CASH AND CASH EQUIVALENTS CONSIST OF:
                       
Cash in bank
   
304,821
             
1,183,931
 
Term deposits
   
6,285,645
             
3,289,513
 
     
6,590,466
             
4,473,444
 
NON-CASH ITEMS
                       
Shares received for sale of assets
   
1,956,990
             
-
 
Common stock issued for working interest in oil sands property
   
-
             
472,500
 
Common shares issued on the acquisition of Damascus Energy Inc. (Note 9(a))
   
12,442,965
             
-
 
                         
SUPPLEMENTAL CASH FLOW INFORMATION
                       
Taxes paid
   
2,256,649
             
225,243
 
Interest paid
   
49,525
             
36,560
 

The accompanying notes are an integral part of these consolidated financial statements

FF-5

PATCH INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
(Stated in U.S. Dollars)
 
                                       
Accumulated
             
                           
Additional
   
Stock
   
Other
   
Retained
   
Total
 
   
Preferred Stock
   
Common Stock
   
Paid-in
   
Subscriptions
   
Comprehensive
   
Earnings
   
Stockholders’
 
   
Shares
   
Amount
   
Shares
   
Amount
   
Capital
   
Receivable
   
Income (Loss)
   
(Deficit)
   
Equity
 
                                                       
Balance, May 31, 2005
   
-
    $
-
     
12,753,410
    $
12,753
    $
1,410,837
    $ (4,000 )   $
6,006,999
    $ (1,660,780 )   $
5,765,809
 
Stock adjustments due to reverse and forward stock splits
   
-
     
-
     
653
     
-
     
-
     
-
     
-
     
-
     
-
 
Stock options exercised for cash
   
-
     
-
     
1,832,500
     
1,833
     
737,917
     
-
     
-
     
-
     
739,750
 
Common stock issued for working interest in oil sands property
   
-
     
-
     
437,500
     
438
     
472,062
     
-
     
-
     
-
     
472,500
 
Common stock issued for consulting and investor relations services
   
-
     
-
     
337,799
     
338
     
266,162
     
-
     
-
     
-
     
266,500
 
Stock options issued for consulting services
   
-
     
-
     
-
     
-
     
520,810
     
-
     
-
     
-
     
520,810
 
Stock subscriptions received
   
-
     
-
     
-
     
-
     
-
     
4,000
     
-
     
-
     
4,000
 
Acquisition of treasury stock
   
-
     
-
      (198,750 )     (199 )     (72,408 )    
-
     
-
      (38,470 )     (111,077 )
Accumulated other comprehensive income
   
-
     
-
     
-
     
-
     
-
     
-
     
1,345,559
     
-
     
1,345,559
 
Net income for the year
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
2,687,112
     
2,687,112
 
Balance, May 31, 2006
   
-
    $
-
     
15,163,112
    $
15,163
    $
3,335,380
    $
-
    $
7,352,558
    $
987,862
    $
11,690,963
 
Stock options exercised for cash
   
-
     
-
     
1,590,000
     
1,590
     
1,144,410
      (38,500 )    
-
     
-
     
1,107,500
 
Common stock issued by private placement
   
-
     
-
     
3,240,000
     
3,240
     
2,601,229
     
-
     
-
     
-
     
2,604,469
 
Acquisition of treasury stock and cancelled
   
-
     
-
      (3,588 )     (3 )     (1,127 )    
-
     
-
      (3,624 )     (4,754 )
Acquisition of treasury stock
                    (2,000 )     (2 )     (1,553 )    
-
     
-
     
-
      (1,555 )
Acquisition of Damascus Energy Inc.
   
1
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Acquisition of 1289307 Alberta Ltd.
   
1
     
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Share issuance costs
                                    (102,922 )                             (102,922 )
Stock-based compensation
   
-
     
-
     
252,250
     
252
     
3,136,090
     
-
     
-
     
-
     
3,136,342
 
Accumulated other comprehensive income
   
-
     
-
     
-
     
-
     
-
     
-
      (6,514,688 )    
-
      (6,514,688 )
Net loss for the year
   
-
     
-
     
-
     
-
     
-
     
-
     
-
      (18,622,212 )     (18,622,212 )
Balance, May 31, 2007
   
2
    $
-
     
20,239,774
    $
20,240
    $
10,111,507
    $ (38,500 )   $
837,870
    $ (17,637,974 )   $ (6,706,857 )
 
All per share amounts have been retroactively restated to reflect the 1 for 10 reverse common stock split on
 
July 25, 2005 and the 2.5 for 1 forward common stock split on March 27, 2006.
 
The accompanying notes are an integral part of these consolidated financial statements

FF-6

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

1.
ORGANIZATION AND NATURE OF OPERATIONS

Patch International, Inc. (the “Company”) was incorporated in the State of Nevada on June 20, 1997.  Effective June 15, 2004, the Company changed its domicile from Utah to Nevada.  Effective March 15, 2004, the Company acquired all the issued and outstanding common stock of Patch Energy Inc. (“Energy”), a private company incorporated in British Columbia, Canada, which is involved in the exploration, development and production of oil and natural gas. Prior to the acquisition, the Company was a non-operating corporation with nominal net assets. The acquisition is a capital transaction in substance and therefore has been accounted for as a recapitalization of the Company. Accordingly, because Energy is deemed to be the purchaser for accounting purposes, these consolidated financial statements are presented as a continuation of Energy and include the results of operations of Energy since incorporation on February 11, 2002, and the results of operations of the Company since the date of acquisition on March 15, 2004.
 
On February 3, 2006, the Company, through its subsidiary Energy, incorporated a wholly-owned subsidiary, Patch Oilsands Ltd. (“Oilsands”) in British Columbia, Canada.  On February 27, 2006, the Company formed Patch Oilsands Limited Partnership (the “Partnership”), a Canadian limited partnership, of which Energy owned a 75% interest and Oilsands was the general partner.  On March 8, 2007, Energy sold its interest in both Oilsands and Partnership as a part of a sale of assets to Great Northern Oilsands Inc. (Note 14).

On December 15, 2006, the Company acquired 100% of the issued and outstanding share capital of Damascus Energy Inc. in consideration for one share of Class A Preferred Voting Stock of the Company and 9,426,489 shares of Series A Preferred Stock of Patch Energy Inc. that are exchangeable for 9,426,489 shares of the Company’s common stock. Refer to Note 9(a).

On January 16, 2007, the Company acquired 100% of the issued and outstanding share capital of 1289307 Alberta Ltd. in consideration for one share of Class B Preferred Voting Stock of the Company and 500,000 shares of Series A Preferred Stock of Patch Energy Inc. that are exchangeable for 500,000 shares of the Company’s common stock. Refer to Note 9(b).
 
Effective June 1, 2007, both Damascus Energy Inc. and 1289307 Alberta Ltd. were merged with Patch Energy Inc. and ceased to exist as separate
entities.

2.       FUTURE OPERATIONS

The financial statements have been prepared on a going concern basis.  The Company incurred a net loss of $18.6 million for the year ended May 31, 2007, had an accumulated deficit of $17.6 million and positive working capital of $1.1 million.  In addition, the Company has a $7.7 million flow-through share commitment, which if not met by January 2009, will require the Company to reimburse the subscribers for any tax payable as a result of its failure to meet its flow-through share commitment.  The Company currently anticipates spending its existing funds in the current fiscal year to maintain operations and additional funding will be required to meet the flow-through share commitment and for expenditures connected with the acquisition, exploration and appraisal of new and existing oil and gas projects.

The ultimate development of the Company’s oil and gas projects, if proven commercial, will require additional funding.  The Company’s future operations are dependent upon its ability to obtain additional funding and ultimately achieve profitable operations.  The outcome of these matters cannot be predicted with certainty at this time.  The financial statements do not include any adjustments to the amounts and classification of assets and liabilities that may be necessary should the Company be unable to secure additional funding or obtain profitable operations.

3.         SIGNIFICANT ACCOUNTING POLICIES

a)        
Basis of Presentation

These consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated. These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in US dollars.  The Company’s fiscal year-end is May 31.


FF-7

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

3.
 
SIGNIFICANT ACCOUNTING POLICIES (Continued)

 
b)
Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures.  Although these estimates are based on management's best knowledge of current events and actions the Company may undertake in the future, actual results may differ from the estimates.

 
c)
Financial Instruments

The carrying amounts of financial instruments including cash and cash equivalents, accounts receivable, marketable securities, accounts payable and accrued liabilities and amounts due to/from related parties, approximated fair value at May 31, 2007 and 2006.

 
d)
Marketable Securities
 
The Company reports investments in debt and marketable equity securities at fair value based on quoted market prices or, if quoted prices are not available, discounted expected cash flows using market rates commensurate with credit quality and maturity of the investment. All investment securities are designated as available for sale with unrealized gains and losses included in stockholders' equity. The Company regularly reviews investment securities for impairment based on criteria that include the extent to which the investment's carrying value exceeds its related market value, the duration of the market decline, the Company’s ability to hold to recovery and the financial strength and specific prospects of the issuer of the security. Unrealized losses that are other than temporary are recognized in earnings. Realized gains and losses are accounted for on the specific identification method.
 
The Company periodically reviews these investments for other-than-temporary declines in fair value based on the specific identification method and writes down investments to their fair value when an other-than-temporary decline has occurred. When determining whether a decline is other-than-temporary, the Company examines (i) the length of time and the extent to which the fair value of an investment has been lower than its carrying value: (ii) the financial condition and near-term prospects of the investee, including any specific events that may influence the operations of the investee such as changes in technology that may impair the earnings potential of the investee: and (iii) the Company’s intent and ability to retain its investment in the investee for a sufficient period of time to allow for any anticipated recovery in market value.
 
e)            
Property and Equipment

Property and equipment consists of office furniture and computer hardware and software and is recorded at cost.  Amortization is calculated at the rate of 30% per annum using the declining balance method.
 
f)            
Oil and Gas Interests
 
The Company follows the successful efforts method of accounting for its oil and gas producing activities.  Under this method, all costs associated with productive exploratory wells and productive or non-productive development wells are capitalized while the costs of non-productive exploratory wells are expensed.  If an exploratory well finds oil and gas reserves, but a determination that such reserves can be classified as proved is not made after one year following completion of drilling, the costs of drilling are charged to operations.  Indirect exploratory expenditures, including geophysical costs and annual lease rentals, are expensed as incurred.  Unproved oil and gas properties that are individually significant are periodically assessed for impairment of value, and a loss is recognized at the time of impairment by providing an impairment allowance.  Capitalized costs of producing oil and gas properties and related support equipment, after considering estimated dismantlement and abandonment costs and estimated salvage values, are depreciated and depleted by the unit-of-production method.
 
FF-8

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
 
3.    
SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
On the sale or retirement of a complete unit of a proved property, the cost and related accumulated depreciation, depletion, and amortization are eliminated from the property accounts, and the resultant gain or loss is recognized.  On the retirement or sale of a partial unit of proved property, the cost is charged to accumulated deprecation, depletion, and amortization with a resulting gain or loss recognized in income. On the sale of an entire interest in an unproved property for cash or cash equivalent, gain or loss on the sale is recognized, taking into consideration the amount of any recorded impairment if the property had been assessed individually.  If a partial interest in an unproved property is sold, the amount received is treated as a reduction of the cost of the interest retained. In joint ventured oil and gas exploration and production activities, the accounts reflect only the Company’s proportionate interest in such activities.
 
           g)
Flow-through Shares
 
A portion of the Company’s exploration activities have been financed through the issue of flow-through common shares and flow-through Special Warrants.  Under the terms of these issuances, the related resource expenditure deductions are renounced to the shareholder in accordance with income tax legislation in Canada.  Upon issue of the flow-through shares/warrants, the proceeds are allocated between the offering of shares and the sale of tax benefits to investors.  The allocation is made based on the difference between the quoted price of the Company’s shares and the amount received for the flow-through shares, with a liability being recognized for the difference.  The liability is reversed when tax benefits are renounced and a deferred tax liability is recognized at that time.  Income tax expense is recognized for the difference between the amount of the deferred tax liability recognized on issuance.
 
           h)           Asset Retirement Obligations
 
The Company accounts for asset retirement obligations in accordance with the provisions of Statement of Financial Accounting Standard (SFAS) No. 143 “Accounting for Asset Retirement Obligations”.  SFAS No. 143 requires the Company to record the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development and/or normal use of the assets.
 
            i)           Long-lived Assets
 
In accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”, the carrying value of intangible assets and other long-lived assets is reviewed on a regular basis for the existence of facts or circumstances that may suggest impairment. The Company recognizes an impairment when the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset. Impairment losses, if any, are measured as the excess of the carrying amount of the asset over its estimated fair value.
 
             j)
Foreign Currency Translation
 
The Company’s functional and reporting currency is the United States dollar. Monetary assets and liabilities denominated in foreign currencies are translated in accordance with SFAS No. 52 “Foreign Currency Translation”, using the exchange rate prevailing at the balance sheet date. Gains and losses arising on settlement of foreign currency denominated transactions or balances are included in the determination of income. The functional currency of the Company’s Canadian subsidiaries is the Canadian dollar. Their financial statements are translated to United States dollars under the current rate method in accordance with SFAS No. 52. Assets and liabilities are translated into U.S. dollars at rates of exchange in effect at the balance sheet date. Average rates for the year are used to translate revenues and expenses. The cumulative translation adjustment is reported as a component of accumulated other comprehensive income.
 
            k)
Comprehensive Income
 
SFAS No. 130, “Reporting Comprehensive Income,” establishes standards for the reporting and display of comprehensive income and its components in the financial statements. As at May 31, 2007 and 2006 the components of comprehensive income included unrealized holding gains and losses on available-for-sale securities and foreign currency translation adjustments.

FF-9

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

3.
 
SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
 
l)
Minority Interest

The Company consolidated its investment in Patch Oilsands Limited Partnership (the “Partnership”). The Company recorded a gain on dilution, which is the difference between Energy’s contribution to the Partnership (70%) and its equity interest (75%). For the year ended May 31, 2006 this gain totalled $101,664 (May 31, 2007 – Nil).  Non-controlling interest on the consolidated balance sheet at May 31, 2006 represents the 25% minority interest in the net loss and 25% of the net assets of the Partnership.  On March 8, 2007 the Company sold its entire interest in the Partnership, as part of the disposition of assets to Great Northern Oilsands Inc. (Note 14), therefore there is no minority interest or non-controlling interest recorded for the year ended May 31, 2007.

 
m)
Revenue Recognition

The Company recognizes oil and gas revenue when production is sold to a purchaser at a fixed or determinable price, when delivery has occurred and title has transferred, and if collectibility of the revenue is probable.
 
 
n)
Income Taxes

The Company uses the liability method to account for income taxes. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and liabilities.  Deferred tax assets and liabilities are measured using enacted tax rates and laws that will be in effect when the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance when, based upon currently available information, it is more likely than not that some portion or all of the deferred tax assets will not be realized.  Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

 
o)
Stock-Based Compensation

Prior to June 1, 2006, the Company accounted for stock-based awards under the recognition and measurement provisions of Accounting Principles Board Opinion (“APB”) No. 25, “Accounting for Stock Issued to Employees” using the intrinsic value method of accounting. Effective June 1, 2006, the Company adopted the fair value recognition provisions of SFAS No. 123R “Share Based Payments”, using the modified prospective transition method. Under that transition method, compensation cost is recognized for all stock-based payments granted prior to, but not yet vested as of June 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS No. 123, and compensation cost for all stock-based payments granted subsequent to June 1, 2006, based on the grant date fair value estimated in accordance with the provisions of SFAS 123R. Results for prior periods have not been restated.

 
p)
Basic and Diluted Income (Loss) Per Share

The Company computes income (loss) per share in accordance with SFAS No. 128 – “Earnings Per Share”.  Under the provisions of SFAS No. 128, basic income (loss) per share is computed using the weighted average number of common stock outstanding during the periods.  Diluted income (loss) per share is computed using the weighted average number of common and potentially dilutive common stock outstanding during the period.  As the Company generated a net loss in the year ended May 31, 2007, the basic and diluted loss per share is the same for that year as any exercise of options or warrants would be anti-dilutive.

4.
RECENT PRONOUNCEMENTS
 
In February 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities—Including an Amendment of FASB Statement No. 115.”  This pronouncement permits entities to use the fair value method to measure certain financial assets and liabilities by electing an irrevocable option to use the fair value method at specified election dates.  After election of the option, subsequent changes in fair value would result in the recognition of unrealized gains or losses as period costs during the period the change occurred.  SFAS No. 159 becomes effective as of the beginning of the first fiscal year that begins after November 15, 2007, with early adoption permitted. However, entities may not retroactively apply the provisions of SFAS No. 159 to fiscal years preceding the date of adoption.  The Company is currently evaluating the impact that SFAS No. 159 may have on the financial position, results of operations and cash flows of the Company.

FF-10

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

4.       
RECENT PRONOUNCEMENTS (Continued)
 
In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R)”. This statement requires employers to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization.  This statement also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. The provisions of SFAS No. 158 are effective for employers with publicly traded equity securities as of the end of the fiscal year ending after December 15, 2006. The adoption of this statement will not have a material effect on the Company's future reported financial position or results of operations.
 
In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements”. The objective of SFAS 157 is to increase consistency and comparability in fair value measurements and to expand disclosures about fair value measurements.  SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS 157 applies under other accounting pronouncements that require or permit fair value measurements and does not require any new fair value measurements. The provisions of SFAS No. 157 are effective for fair value measurements made in fiscal years beginning after November 15, 2007. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.
 
In June 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statements No. 109.”  FIN 48 clarifies the accounting for uncertainty in income taxes by prescribing a two-step method of first evaluating whether a tax position has met a more likely than not recognition threshold and second, measuring that tax position to determine the amount of benefit to be recognized in the financial statements. FIN 48 provides guidance on the presentation of such positions within a classified statement of financial position as well as on derecognition, interest and penalties, accounting in interim periods, disclosure, and transition.  FIN 48 is effective for fiscal years beginning after December 15, 2006.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.”  This statement requires all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable, and permits for subsequent measurement using either fair value measurement with changes in fair value reflected in earnings or the amortization and impairment requirements of Statement No. 140.  The subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value eliminates the necessity for entities that manage the risks inherent in servicing assets and servicing liabilities with derivatives to qualify for hedge accounting treatment and eliminates the characterization of declines in fair value as impairments or direct write-downs.  SFAS No. 156 is effective for an entity’s first fiscal year beginning after September 15, 2006.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

In February 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments-an amendment of FASB Statements No. 133 and 140,” to simplify and make more consistent the accounting for certain financial instruments.  SFAS No. 155 amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” to permit fair value re-measurement for any hybrid financial instrument with an embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis.  SFAS No. 155 amends SFAS No. 140, “Accounting for the Impairment or Disposal of Long-Lived Assets,” to allow a qualifying special-purpose entity to hold a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument.  SFAS No. 155 applies to all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006, with earlier application allowed.  The adoption of this statement is not expected to have a material effect on our future reported financial position or results of operations.

5.         DUE TO/FROM RELATED PARTIES
 
            a)
Related parties include former and current directors and officers and companies with common management and directorships.  Related party accounts are unsecured with no fixed terms of interest or repayment.  At May 31, 2007, $1,009,697 (May 31, 2006 - $86,878 owing to related parties) was due from related parties, of which $1,005,729 is due from a current director of the Company.
 
FF-11

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
 
5.         DUE TO/FROM RELATED PARTIES (Continued)
 
            b)
At the time of acquisition of Damascus Energy Inc. the president of Damascus was also a director of Patch Energy Inc.  In conjunction with this acquisition (as disclosed in Note 9(a)) a director of the Company received $244,840 (CAD$283,019).
 
           c)
An officer and the then sole director of the Company earned a fee of $1,000,000 for the facilitation of the acquisition of the Firebag Oil Sands Project contained in 1289307 Alberta Ltd. (as disclosed in Note 9(b)) by the Company.  These properties were previously owned by a company controlled by this officer who was at the time the sole director of the Company.  The timing of this  payment is subject to certain conditions as set out in an agreement between the parties.
 
           d)
During the year ended May 31, 2007, the Company paid $525,298 (2006 - $198,677) in management fees to former directors and officers of the Company, of which $415,000 related to severance pay to former directors and officers.
 
           e)
A finders’ fee of $114,428 (CAD$132,300) was paid to an officer and the then sole director of the Company in connection with the flow-through private placement as described in Note 13.
 
The above transactions have been measured in these financial statements at the exchange amount which is the amount of consideration established and agreed to by the related parties.
 
6.
MARKETABLE SECURITIES
 
During the year ended May 31, 2007, the Company sold 6,791,937 Pharmaxis Ltd. (“Pharmaxis”) shares, an Australian company listed on the Australian Stock Exchange, for gross proceeds of $13,684,319, and realized a gain of $13,684,318, before applicable taxes.  The Company recorded the ordinary shares of Pharmaxis at market value, net of tax.  At May 31, 2007, the Company owns no ordinary shares (May 31, 2006 – 6,791,937) of Pharmaxis.

The Company paid Australian taxes of $2,256,649 (AUS$2,861,657) (Note 15) on sales of Pharmaxis’ shares up to May 31, 2006, on December 1, 2006.  The Company has accrued an estimate of Australian taxes of $2,785,763 (AUS$3,367,702) on the sale of its remaining Pharmaxis’ shares during the year ended May 31, 2007.

As a part of its sale of assets to Great Northern Oilsands Inc. (“GNOS”) (Note 13), the Company received 1,000,000 Rule 144 restricted common shares of GNOS with a value of $1,956,990 (CAD$2,100,000) at May 31, 2007.  Effective April 16, 2007 GNOS announced the forward split of its common stock on a 50 to 1 basis.  As a result, the Company holds 50,000,000 shares of GNOS at May 31, 2007 with a market value for the shares at May 31, 2007 of $850,000.  These shares are held in trust for the Company and have been classified as marketable securities.

   
 Market Value
   
May 31, 2007
     
50,000,000 ordinary shares – Great Northern Oilsands Inc.
 
 $    850,000

   
Market Value
   
May 31, 2006
     
6,791,937 ordinary shares – Pharmaxis Ltd.
 
$   7,241,000
     

7.
JOINT VENTURE RECEIVABLE

Pursuant to the terms of the Farmout Agreement on the Dover (Ells) property, the Company has earned an 80% working interest in the joint lands by drilling 16 evaluation wells on the property.  Subsequent to meeting its earning requirements the Company drilled an additional 3 evaluation wells on the property.  The Company is responsible for its 80% share of the costs of these 3 additional evaluation wells and pursuant to the terms of the Farmout Agreement the Company will finance its joint venture partner for its 20% share of the costs of these 3 additional evaluation wells.  The joint venture partner’s share of the additional well costs will be repaid upon the earlier of the sale of the Company’s interest in the property or 10 years from the abandonment of these 3 additional wells.  Interest shall accrue on the outstanding amount at the Bank of Canada’s prime rate plus 1% until the amount is repaid.  At May 31, 2007 the amount owing to the Company is $323,394.
 
FF-12

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

8.
OIL AND GAS INTERESTS

   
May 31,
2007
   
May 31,
2006
 
             
OIL AND GAS INTERESTS – SUCCESSFUL EFFORTS METHOD
           
             
Balance beginning of the year
  $
2,964,017
    $
198,284
 
Expenditures and acquisitions
   
50,566,872
     
3,029,321
 
Dispositions
    (2,651,277 )    
-
 
Depletion, depreciation and impairment of oil and gas property
    (5,087,858 )     (193,888 )
Dry well and abandoned interests
    (5,664,773 )     (69,700 )
Geological and geophysical costs
    (2,468,056 )    
-
 
                 
Balance end of the year
  $
37,658,925
    $
2,964,017
 
 
 
Effective December 15, 2006 the Company acquired Damascus Energy Inc. (Note 9(a)) for total share consideration of $12,442,965.  The Oil and Gas Interests acquired in this transaction were valued at $23,475,628 with the majority of this value attributable to the Dover Oil Sands Project.  Additional drilling and seismic activity, which earned the Company an 80% working interest on the Dover lands during the period from December 15, 2006 to May 31, 2007 totalled approximately $11.8 million.  Effective January 16, 2007 the Company acquired 1289307 Alberta Ltd. (Note 9(b)).  The Oil and Gas Interests acquired in this transaction were valued at $5,417,197, all attributable to the Firebag Oil Sands Project.
 
 
Additional drilling and seismic activity, which earned the Company a 75% working interest, on the Firebag lands during the period from January 16, 2007 to May 31, 2007 totalled approximately $5.5 million. The remainder of the expenditures and acquisitions during the year relate primarily to drilling activity on the Company’s non-core conventional asset base, of which the majority was disposed of in the transaction with Great Northern Oilsands Inc. (Note 14).  All properties are classified as unproved properties as no proven reserves exist.  All activity relating to Oil and Gas Interests by the Company is located in Canada.

 
In accordance with successful efforts accounting for oil and gas interests the Company has expensed all geological and geophysical costs incurred.  The drilling costs associated with the Firebag properties have been expensed in the year as the drilling results on the property did not support recoverability of these costs.  In addition, the Company has charged to earnings approximately $5.0 million of the carrying value of its costs in acquiring its interests in the Firebag property.

9.
ACQUISITIONS
 
a)  
The Company entered into a Share Exchange Agreement dated December 1, 2006 with Damascus Energy Inc. (“Damascus”), whereby the Company would acquire 100% of the issued and outstanding share capital of Damascus.  The transaction closed on December 15, 2006, and is accounted for using the purchase method.  By acquiring Damascus the Company received the right to earn up to an 80% working interest in the Dover Oil Sands Project.  The consolidated statements of operations for the Company includes the operating results of Damascus from the date the transaction closed to May 31, 2007.  Under the terms of the Share Exchange Agreement, because the Company did not have enough authorized shares to effect the transaction, Energy acquired all of the issued and outstanding common shares of Damascus (18,852,978 common shares) in consideration for one share of Class A Preferred Voting Stock of the Company and 9,426,489 shares of Series A Preferred Stock of Energy (the “Exchangeable Shares”) that are exchangeable for 9,426,489 shares of the Company’s common stock. Refer to Note 12.  The Exchangeable Shares will be exchanged when the Company has increased its authorized common stock, however no recourse exists should approval not be received by the Company allowing for the conversion of the Exchangeable Shares into the Company’s common stock.  The shares were valued at $1.32, based upon the market price of the Company’s common shares at the closing date of the transaction.  During the next fiscal year adjustments may be made to finalize the purchase price equation.  The president of Damascus, who was also a director of Energy prior to the acquisition, was appointed to serve as a director of the Company.  A director of Energy received $244,840 (CAD$283,019) in connection with the acquisition.

FF-13

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

9.       ACQUISITIONS (Continued)
 
The purchase price was allocated to the following assets and liabilities:

Accounts receivable
  $
279,368
 
Oil and gas interests
   
23,475,628
 
Accounts payable and accrued liabilities
    (7,597,054 )
Other current liabilities
    (427,871 )
Asset retirement obligation
    (73,534 )
Deferred income taxes
    (3,213,572 )
         
Paid by issuance of 9,426,489 shares of Series A preferred stock of Patch Energy Inc., and 1 share of Class A preferred voting stock of Patch International Inc.
  $
12,442,965
 

Pro Forma Results (unaudited):

The pro forma data of the Company set forth below gives effect to the purchase transactions completed in fiscal 2007 as if they had occurred at the beginning of fiscal 2007 and at the beginning of fiscal 2006.  The unaudited pro forma financial information is not intended to represent or be indicative of the consolidated results of operations of the Company that would have been reported had the acquisition been completed as of the dates presented, and should not be taken as representative of the future consolidated results of operations of the Company.
 
   
June 1, 2006 to
May 31,
   
June 1, 2005 to
 May 31,
 
   
2007
   
2006
 
     
$
     
$
 
                 
Pro Forma Revenue
   
24,644
     
43,668
 
                 
Pro Forma Net Income (Loss)
    (19,367,854 )    
2,679,581
 
                 
Pro Forma Net Income (Loss) Per Share – Basic and Diluted
    (1.09 )    
0.19
 
                 
 
b)  
The Company entered into a Share Exchange Agreement dated December 21, 2006 with 1289307 Alberta Ltd. (“1289307”), whereby the Company would acquire 100% of the issued and outstanding share capital of 1289307.  The transaction closed on January 16, 2007, and is accounted for using the purchase method.  By acquiring 1289307 the Company received the right to earn up to a 75% working interest in the Firebag Oil Sands Project.  The consolidated statements of operations for the Company includes the operating results of 1289307 from the date the transaction closed to May 31, 2007.  Under the terms of the Share Exchange Agreement, because the Company did not have enough authorized shares to effect the transaction, Energy acquired all of the issued and outstanding common shares of 1289307 (500,000 common shares) in consideration for one share of Class B Preferred Voting Stock of the Company and 500,000 shares of Energy that are exchangeable for 500,000 shares of the Company’s common stock. Refer to Note 12.  The Exchangeable Shares will be exchanged when the Company has increased its authorized common stock, however no recourse exists should approval not be received by the Company allowing for the conversion of the Exchangeable Shares into the Company’s common stock.  The shares were valued at $1.32, based upon the market price of the Company’s common shares at the closing date of the transaction.  During the next fiscal year adjustments may be made to finalize the purchase price equation.  A private Alberta company controlled by an officer of the Company was repaid $1,000,000 for a promissory note in connection with the acquisition.
 
The purchase price was allocated to the following assets and liabilities:

Accounts receivable
  $
1
 
Oil and gas interests
   
5,417,197
 
Other current liabilities
    (4,417,197 )
Promissory note payable – Note 4(c)
    (1,000,000 )
         
Purchase price
  $
1
 

FF-14

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
9.        ACQUISITIONS (Continued)
 
As this acquisition was part of a series of sequential transactions which reflect the acquisition of 1289307 by the Company the purchase price allocation presented above differs from that presented at February 28, 2007 as follows:
 
i)  
Under the terms of the Firebag Oil Sands Project agreement, dated December 21, 2006, 1289307 assumed an obligation of $4,393,140 (CAD$5,100,000).  At February 28, 2007 this cash payment was recorded by the Company as a capital expenditure subsequent to the acquisition of 1289307.  However, since 1289307 had an obligation for this payment prior to its acquisition by the Company the costs have been reclassified and included as part of the initial purchase price of 1289307.
 
ii)  
At February 28, 2007, the 500,000 Exchangeable Shares which were issued by the Company in conjunction with the acquisition of 1289307 was included in the purchase price.  These Exchangeable Shares, with a value of $660,000 based upon the market price of the Company’s common stock at the closing date of the transaction, have now been excluded from the purchase price of 1289307.  The $660,000 has been charged to net income in the current year as a fee paid by the Company to two individuals who were the shareholders of 1289307 and subsequently became directors of the Company.
 
The holders of the Series A Preferred shares of Patch Energy Inc. do not have any voting or economic interest in the operations and assets of Patch
Energy Inc.
 
The value of the purchase price, represented by the Series A Preferred Stock of Energy which is exchangeable into common stock of the Company, as disclosed in both Notes 9(a) and (b) totals $20,150,772 and has been presented as a liability on the face of the balance sheet as at May 31, 2007.  In accordance with EITF – 00-19 “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock”, the Company determined that, at the classification assessment date, share settlement was not within the control of the Company, as shareholder approval was required, and therefore the value of the exchangeable shares is classified as a liability and is fair valued as at May 31, 2007, using a market price of $2.03 per share.  As of September 11, 2007 the share price was $1.06 per share.  The balance will be reclassified to stockholder’s equity once the Company has increased its authorized number of shares (Note 20).
 
 
Issued
Issue Price
$
       
Exchangeable Shares:
     
Issued on acquisition of Damascus (Note 9(a))
9,426,489
$1.32
12,442,965
Issued in conjunction with the acquisition of 1289307 (Note 9(b))
500,000
$1.32
660,000
 
9,926,489
 
13,102,965
Fair value adjustment – Exchangeable Shares
-
 
7,047,807
 
9,926,489
 
20,150,772
 
10.
SPECIAL WARRANTS AND FLOW-THROUGH SPECIAL WARRANTS

On February 27, 2007, the Company completed a private placement of 8,302,000 Special Warrants at $1.50 per Special Warrant, and 4,653,750 Flow-through Special Warrants at $1.65 per Flow-through Special Warrant for total gross proceeds of $20,131,687. Net proceeds of $18,759,033 were received, after commissions and professional fees paid. Of the Flow-through Special Warrants, 4,408,750 were issued on a brokered basis, and 245,000 were issued on a non-brokered basis.

Each Special Warrant entitles the holder to acquire one Unit of the Company, for no additional consideration.  Each Unit consists of one share of the Company’s common stock, subject to the Company increasing its authorized number of shares of common stock and one common share Bonus Warrant.  Each Bonus Warrant entitles the holder to receive, without additional consideration, up to 0.10 shares or 830,200 of the Company’s common stock, subject to the Company not completing certain filings on or before April 28, 2007 and not, (i) becoming a “reporting issuer” in any province or territory of Canada; (ii) having a registration statement declared effective in the United States; and (iii) having its common stock listed on the TSX Venture Exchange or Toronto Stock Exchange on or before September 25, 2007.  As at May 31, 2007, the Bonus Warrants can be converted into 166,040 shares of the Company’s common stock, without additional consideration, as the April 28, 2007 filing deadlines described above were not met.  Financing costs of $298,872 has been recorded for the year ended May 31, 2007 (May 31, 2006 – Nil) which represents the market value of the Company’s common stock at the date the Bonus Warrants became exercisable.
 
FF-15

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
 
10.
SPECIAL WARRANTS AND FLOW-THROUGH SPECIAL WARRANTS (Continued)
 
Each Flow-through Special Warrant entitles the holder to acquire, for no additional consideration, one share of the Company’s common stock upon the Company increasing its authorized number of share of the Company’s common stock.
 
The Company paid $1,183,646 in cash commissions to the agents and issued non-transferable agents’ warrants to purchase up to 762,645 shares of the Company’s common stock at an exercise price of $1.50 per share on the later of: (i) February 27, 2008; and (ii) six months from the date the securities issued under the private placement are free from trading restrictions in the United States and Canada, but no later than February 27, 2009.  The fair value of the Agents’ warrants of $1,281,244 was estimated using the Black-Scholes option pricing model using the following weighted-average assumptions: a dividend yield of 0.0%; expected volatility of 138%; risk free interest rate of 4.54%; and expected life of 2 years.  For the year ended May 31, 2007, $334,391 has been determined to be the fair value representing the vested portion of the Agents’ warrants and has been included in financing costs.
 
The Company has accounted for the net proceeds received from the sale of the Special Warrants and the Flow-through Special Warrants and the value of the Bonus Warrants as a liability on the face of the balance sheet.  In accordance with EITF – 00-19, the Company determined that share settlement of the Special Warrants, Flow-through Special Warrants and Bonus Warrants is not within the control of the Company, as shareholder approval is required, and therefore, the value of these instruments is classified as a liability and is fair valued at May 31, 2007, using a price of $2.03 per share.  The balance will be reclassified to stockholder’s equity once the Company has increased it authorized number of shares (Note 20).
 
 
Issued
Issue Price
$
       
Special Warrants
8,302,000
$1.50
12,453,000 
Flow-through Special Warrants
4,653,750
$1.65
7,678,687 
     
20,131,687 
Less: Commissions and professional fees
   
(1,372,654)
Net proceeds
   
18,759,033 
Agent’s Warrants
762,645
 
334,391 
Bonus warrants
166,040
 
298,872 
 
13,884,435
 
19,392,296 
Fair value adjustments:
     
Special Warrants and Flow-through Special Warrants
   
7,113,196 
Agent’s Warrants
   
(37,819)
Bonus Warrants
   
38,189 
 
13,884,435
 
26,505,862 
 
11.
ASSET RETIREMENT OBLIGATIONS
 
The total future asset retirement obligation was estimated by management based on the Company’s net ownership in wells and facilities, estimated costs to reclaim and abandon wells and facilities and the estimated timing of the costs to be incurred in future periods.  At May 31, 2007 the total undiscounted value of the total asset retirement obligation is estimated to be $166,835.  These payments are expected to be made over the next 3 years.  The Company’s credit adjusted risk free rate of 6.5 percent and an inflation rate of 3.0 percent were used to calculate the present value of the asset retirement obligation.
 
The following table reconciles the Company’s asset retirement obligations:
 
   
For the Year Ended May 31
   
2007
2006
       
Beginning asset retirement obligations
 
$       34,379
$                 -
Liabilities incurred
 
-
32,834
Liabilities acquired
 
73,534
-
Revisions
 
20,858
-
Accretion
 
1,188
1,545
       
Total asset retirement obligations
 
$    129,959
$       34,379
 
 
FF-16

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
 
12.
PREFERRED STOCK
 
The Company authorized two classes of preferred voting stock during the year ended May 31, 2007 as follows:  one share of Class A Preferred Voting Stock, par value of $0.01 per share, and 10,000 shares of Class B Preferred Voting Stock, par value of $0.01 per share.  Refer to Notes 9(a) and (b).
 
The Class A Preferred Voting Stock has no dividend, or liquidation preferences over common stock holders.  This Class A Preferred Voting Share entitles 1286664 Alberta Ltd., as the trustee under the Exchange and Voting Trust Agreement and registered holder thereof, to attend and vote at all meetings of holders of shares of the Company’s common stock on behalf of the former shareholders of Damascus.  The maximum number of votes attached to this Class A Preferred Voting Share is that number of shares of the Company’s common stock into which the Exchangeable Shares issued in conjunction with the Class A Preferred Voting Share and at that time outstanding are then exchangeable, which is 9,426,489 as of the date of this financial statement.  The Class A Preferred Voting Share may be voted by proxy on all matters that may properly come before a meeting of the Company’s common shareholders. Prior to delivering a Class A Preferred Voting Share proxy, the trustee of the Class A Preferred Voting Share shall be obligated to determine the manner in which the holders of the then outstanding Exchangeable Shares issued in conjunction with the Class A Preferred Voting Share would vote on each matter put before the meeting of common shareholders.  The holder of the Class A Preferred Voting Share is then obligated to complete the Class A Preferred Voting Share proxy and record as votes in favour of the matter that number of votes equal to the number of common shares into which the Exchangeable Shares which voted in favour of the matter are then exchangeable and record as votes against the matter that number of votes equal to the number of the common shares into which the Exchangeable Shares which voted against the matter are then exchangeable.  The trustee is not entitled to cast any vote (either positive or negative) for which proxies have not been returned by the holder of the Exchangeable Shares.
 
The Company has also designated 10,000 shares of Class B Preferred Voting Stock, of which one share is issued and outstanding.  The Class B Preferred Voting Stock has no dividend or liquidation preferences over common stock holders.  This Class B Preferred Voting Share entitles 1286664 Alberta Ltd., as the trustee under the Exchange and Voting Trust Agreement and registered holder thereof, to attend and vote at all meetings of holders of shares of the Company’s common stock on behalf of the shareholders of 1289307 Alberta Ltd.  The maximum number of votes attached to this Class B Preferred Voting Share is that number of shares of the Company’s common stock into which the Exchangeable Shares issued in conjunction with the Class B Preferred Voting Share and at that time outstanding are then exchangeable, which is 500,000 as of the date of this financial statement.  Except for the number of votes, the Class B Preferred Voting Stock is identical to the Class A Preferred Voting Stock.
 
13.
COMMON STOCK
 
During the year ended May 31, 2007, the Company issued 1,590,000 shares of common stock and received $1,146,000 in cash proceeds from the exercise of stock options.  The Company has recorded a stock subscription receivable of $38,500 related to these stock option exercises.
 
On June 23, 2006, the Company purchased 3,588 of its shares on the open market at an average price of $1.32 per share.
 
On July 26, 2006, the Company issued 222,250 shares of common stock, valued at $277,813 based on a market price of $1.25 per share, for investor relation services.
 
On September 15, 2006, the Company purchased 2,000 of its shares on the open market at a price of $0.78 per share.  These 2,000 shares are held in treasury for cancellation.  The 2,000 treasury shares are not included in the Company’s issued and outstanding shares for financial reporting purposes.
 
On October 24, 2006, the Company issued 30,000 shares of common stock, valued at $23,100 based on a market price of $0.77 per share, for investor relations services.
 
On November 3, 2006, the Company filed a form S-8 Registration Statement in connection with a 2006 Stock Option Plan allowing for the granting of options to acquire up to a total of 1,500,000 shares.
 
During the year ended May 31, 2007, the Company completed a private placement and issued an aggregate 3,240,000 shares at a price of CAD$1.00 per share on a flow-through basis for proceeds of $2,798,400 (CAD$3,240,000).  In connection with the private placement, the Company paid a finder’s fee of 7% ($193,932 (CAD$224,350)), of which $114,428 (CAD$132,300) was paid to an officer of the Company.  The shares were issued pursuant to Regulation S under the Securities Act of 1933, as the sales were made in “offshore transactions”.
 
FF-17

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
13.
COMMON STOCK (Continued)
 
   
May 31, 2007
         
May 31, 2006
 
   
Number
   
 
         
Number
   
 
 
   
of
Shares
   
Amount
$ 
           
of
Shares
     
Amount
$
 
                                   
Issued and outstanding common shares:
                                 
Balance, beginning of year
   
15,163,112
     
15,163
             
12,753,410
     
1,423,590
 
Flow-through shares issued
   
3,240,000
     
2,604,469
             
-
     
-
 
Private placement
   
-
     
-
             
437,500
     
472,500
 
Stock options exercised
   
1,590,000
     
1,184,500
             
1,832,500
     
739,750
 
Shares issued for services
   
252,250
     
300,913
             
337,799
     
266,500
 
Stock adjustment due to forward split
   
-
     
-
             
653
     
-
 
Repurchase of shares
    (5,588 )     (6,309 )             (198,750 )     (72,607 )
                                         
     
20,239,774
     
4,098,736
             
15,163,112
     
2,829,733
 
Less: Stock subscriptions receivable
   
-
      (38,500 )            
-
     
-
 
Less: Amount included in additional paid-in capital
   
-
      (4,043,620 )            
-
      (2,814,570 )
Add: Amount charged to retained earnings
   
-
     
3,624
             
-
     
-
 
Balance, end of year
   
20,239,774
     
20,240
             
15,163,112
     
15,163
 
 
           A summary of the Company’s stock option activity is as follows:
 
   
May 31, 2007
   
May 31, 2006
 
   
Number
   
Weighted
Average
   
Number
   
Weighted
Average
 
   
of
   
Exercise
   
of
   
Exercise
 
   
Options
   
Price
   
Options
   
Price
 
                         
Balance, beginning of year
   
2,272,500
    $
0.75
     
1,370,000
    $
0.28
 
Granted
   
4,265,000
     
1.33
     
2,735,000
    $
0.75
 
Expired
    (300,000 )    
0.39
     
-
     
-
 
Forfeited
    (672,500 )    
0.60
     
-
     
-
 
Cancelled
    (750,000 )    
1.20
     
-
     
-
 
Exercised
    (1,590,000 )    
0.72
      (1,832,500 )   $
0.40
 
                                 
Balance, end of year
   
3,225,000
    $
1.40
     
2,272,500
    $
0.75
 
 
 
As at May 31, 2007, the weighted average remaining contractual life of the outstanding options is 4.7 years, and the aggregate intrinsic value of the options is $5,438,500.
 
 
A summary of the status of the Company's nonvested options as of May 31, 2007, and changes during the year ended May 31, 2007, is presented below:
 
       
Nonvested options:
 
Number of Shares
Underlying Options
   
Weighted-Average
Grant-Date
 Fair Value
 
             
Nonvested at June 1, 2006
   
485,000
    $
0.61
 
Granted
   
4,265,000
     
1.52
 
Cancelled/forfeited
    (800,000 )     (1.17 )
Vested
    (725,000 )    
0.65
 
                 
Nonvested at May 31, 2007
   
3,225,000
    $
1.73
 

FF-18

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
13.      COMMON STOCK (Continued)
 
Prior to June 1, 2006, the Company accounted for stock-based awards under the recognition and measurement provisions of Accounting Principles Board Opinion (“APB”) No. 25, “Accounting for Stock Issued to Employees” using the intrinsic value method of accounting. Effective June 1, 2006, the Company adopted the fair value recognition provisions of SFAS No. 123R “Share Based Payments”, using the modified prospective transition method. Under that transition method, compensation cost is recognized for all stock-based payments granted prior to, but not yet vested as of June 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS No. 123, and compensation cost for all stock-based payments granted subsequent to June 1, 2006, based on the grant date fair value estimated in accordance with the provisions of SFAS No. 123R. Results for prior periods have not been restated.
 
As a result of adopting SFAS 123R on June 1, 2006, the Company’s net loss for the year ended May 31, 2007 is $3,136,266 higher than if it had continued to account for share-based compensation under APB No. 25. Basic and diluted net loss per share for the year ended May 31, 2007 would have been $0.08 per share higher than as reported.
 
During the year ended May 31, 2007, stock-based compensation amounting to $3,136,343 was recorded. During the year ended May 31, 2007, stock options for stock-based compensation were issued as follows: 50,000 stock options priced at $0.90 per share, 190,000 stock options priced at $0.90 per share, 2,850,000 stock options priced at $1.20 per share and 1,175,000 stock options priced at $1.75 per share.  Stock-based compensation also includes amounts relating to the repricing of 485,000 stock options on August 30, 2006, from $1.54 to $0.90 per share, which were previously granted on May 15, 2006.

The weighted average fair value of the options granted during the year ended May 31, 2007 was $1.73 and was estimated using the Black-Scholes option pricing model using the following weighted-average assumptions: a dividend yield of 0.0%; expected volatility of 148%; risk free interest rate of 4.59%; and expected life of 5.0 years.
 
For the year ended May 31, 2006, had compensation cost been recognized on the basis of fair value, pursuant to SFAS No. 123R, net income and income per share would have been as follows:

Net income (loss) - as reported
  $
2,687,112
 
Add: Stock-based compensation expense included in net income - as reported
   
787,310
 
Deduct: Stock-based compensation expense determined under fair value method
    (1,063,128 )
         
Net income (loss) – pro forma
  $
2,411,294
 

Basic net income per share – as reported
  $
0.19
 
Basic net income per share – pro forma
  $
0.17
 
         
Diluted net income per share – as reported
  $
0.19
 
Diluted net income per share – pro forma
  $
0.17
 

The fair value of each option granted during the year ended May 31, 2006 was $0.39 and was estimated using the Black-Scholes option pricing model using the following weighted-average assumptions: a dividend yield of 0.0%; expected volatility of 147%; risk free interest rate of 4.1%; and expected life of 1.31 years.

14.
DISCONTINUED OPERATIONS
 
On March 8, 2007, the Company completed a disposition of the majority of the Company’s conventional oil and gas properties in Western Canada to Great Northern Oilsands Inc.  The Company received cash, before transaction costs, of $778,590 (CAD$900,000) and 1,000,000 Rule 144 restricted shares of Great Northern Oilsands Inc.  The shares received were valued at $1,816,710 (CAD$2,100,000) at the date of the transaction, for total consideration of $2,595,300 (CAD$3,000,000).
 

FF-19

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
14.      DISCONTINUED OPERATIONS (Continued)
 
The results of discontinued operations are summarized as follows:

   
For the Year Ended May 31
 
   
2007
   
2006
 
     
$
     
$
 
Revenue:
               
   Oil and gas
   
99,722
     
134,926
 
                 
Expenses
   
524,101
     
92,885
 
Net operating income (loss) from discontinued operations
    (424,379 )    
42,041
 
Gain on sale of investment and oil and gas assets
   
612,937
     
-
 

 
15.
INCOME TAX
 
The Company records deferred income taxes for differences between the tax reporting basis and the financial reporting basis of assets and liabilities. The Company follows the provisions of SFAS No. 109, “Accounting for Income Taxes”. Pursuant to SFAS 109 the Company is required to compute tax asset benefits for net operating losses carried forward. At May 31, 2007, the Company did not have any net U.S. operating losses carried forward. The potential benefit of net U.S. foreign tax credit carry forward has not been recognized in the financial statements because the Company cannot be assured that it is more likely than not that it will utilize the net U.S. foreign tax credit carry forward in future years. At May 31, 2007, the Company had capital gains for Australian income taxes purposes of $13,684,318, net operating losses for U.S. federal income tax purposes of $2,624,000, and had non-capital loss carryforwards for Canadian income tax purposes of $2,955,000, which begin expiring in fiscal 2011. All U.S. federal income taxes payable were offset by a foreign tax credit or losses brought forward. When the future utilization of some portion of the carryforwards is determined not to be “more likely than not,” a valuation allowance is provided to reduce the recorded tax benefits from such assets. At May 31, 2007, a valuation allowance of $739,226 was provided to reduce deferred tax assets to nil.
 
The provision for income taxes consists of the following:

   
For the Year Ended May 31
 
   
2007
   
2006
 
     
$
     
$
 
Current
               
   Foreign
   
2,785,763
     
2,181,000
 
   United States
   
-
     
225,243
 
                 
Deferred:
               
   Foreign
    (3,213,573 )    
-
 
   United States
   
-
     
-
 
Total income tax expense (reduction)
    (427,810 )    
2,406,243
 
 
Effective tax rate reconciliation:

   
For the Year Ended May 31
 
   
2007
   
2006
 
     
$
     
$
 
Income tax (reduction) expense at statutory rate
    (6,158,038 )    
1,731,740
 
Nonresident capital gains tax
   
2,785,763
     
2,181,000
 
Flow-through shares
   
1,053,947
     
-
 
Resource allowance and other
   
30,231
     
-
 
Unrealized loss on exchangeable shares and special warrants
   
4,814,867
     
-
 
Foreign tax credits
    (3,760,350 )     (1,731,740 )
Change in tax rates
   
282,543
     
-
 
Federal tax
   
-
     
225,243
 
Total income tax expense (reduction)
    (427,810 )    
2,406,243
 
Effective tax rate
    2.2 %     47.2 %
 
FF-20

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
15.      INCOME TAX (Continued)
Tth
The deferred tax liabilities and assets were as follows:
 
 
 
For the Year Ended May 31
 
   
2007
   
2006
 
     
$
     
$
 
Deferred tax assets/(liabilities)
               
- Non-capital loss carryforwards
   
842,184
     
166,000
 
- Excess tax basis over book basis for oil and gas properties
    (286,704 )    
50,000
 
- Writedown of marketable securities
   
157,746
     
-
 
- Share issue costs
   
26,000
     
-
 
- Less valuation allowance
    (739,226 )     (216,000 )
Net deferred tax liability
   
-
     
-
 
 
 
16.
OTHER COMPREHENSIVE INCOME/(LOSS)

Components of other comprehensive income (loss) are as follows:
 
   
For the Year Ended
 
   
May 31, 2007
 
   
Before-Tax
   
Tax (Expense)
   
Net-of-Tax
 
   
Amount
   
Or Benefit
   
Amount
 
Marketable securities:
                 
Decrease in unrealized gain on marketable securities
  $ (10,344,284 )   $
3,103,285
    $ (7,240,999 )
Foreign currency translation adjustment
   
726,311
     
-
     
726,311
 
Other comprehensive income (loss)
  $ (9,617,973 )   $
3,103,285
    $ (6,514,688 )

   
For the Year Ended
 
   
May 31, 2006
 
   
Before-Tax
   
Tax (Expense)
   
Net-of-Tax
 
   
Amount
   
Or Benefit
   
Amount
 
Marketable securities:
                 
Reclassification adjustment - realized gain
  $ (3,582,147 )   $
1,217,930
    $ (2,364,217 )
Holding gain
   
5,451,844
      (1,853,627 )    
3,598,217
 
Net gain on marketable securities recognized in other comprehensive income
   
1,869,697
      (635,697 )    
1,234,000
 
Foreign currency translation adjustment
   
111,560
     
     
111,560
 
Other comprehensive income (loss)
  $
1,981,257
    $ (635,697 )   $
1,345,560
 

17.
COMMITMENTS

On February 27, 2007 the Company issued 4,653,750 Flow-through Special Warrants (Note 10) at $1.65 per Flow-through Special Warrant for gross proceeds of $7,678,688.  The Company is obligated to expend this amount on Canadian Exploration Expenses prior to December 31, 2008 and to renounce this amount, in full, to the subscribers of the Flow-through Special Warrants.  In the event that the Company fails to incur and renounce the full amount of these expenditures to the subscriber, the Company shall pay, in settlement to the subscriber, an amount equal to the amount of any tax payable or that may become payable by the subscriber as a consequence of such failure.

18.
GEOGRAPHIC AND SEGMENTED INFORMATION
 
The Company has one reportable segment consisting of oil and gas operations, except for the Company’s investment in Great Northern Oilsands Inc., which is valued at $850,000 at May 31, 2007.  As at May 31, 2006 the Company held 6,791,937 shares of Pharmaxis Ltd. (an Australian company listed on the Australian Stock Exchange).  The shares were valued at $7,241,000 at May 31, 2006.  The Company derives revenues from the sale of petroleum products resulting from its oil and gas operations.  The Company’s operations are in Canada.

FF-21

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

18.
GEOGRAPHIC AND SEGMENTED INFORMATION (Continued)

Geographic:
Long-lived assets:
May 31,
2007
 
May 31,
2006
 
Canada
  $
38,607,841
    $
2,937,326
 
Australia
   
-
     
7,241,000
 
Total long-lived assets
  $
38,607,841
    $
10,178,326
 
     
         
Revenues from external customers:
May 31,
2007
 
May 31,
2006
 
United States
  $
-
    $
-
 
Canada
   
15,581
     
43,668
 
Total revenues from external customers
  $
15,581
    $
43,668
 

19.
CONTINGENT LIABILITIES

The 8,302,000 Special Warrants (Note 10) that were issued by the Company in February 2007 entitled the holder to acquire, for no additional consideration one Unit of the Company.  Each Unit consists of one share of the Company’s common stock, subject to the Company increasing its authorized number of shares of common stock and one common stock Bonus Warrant.  Each Bonus Warrant entitles the holder to receive up to 0.10 (830,200 common shares) of the Company’s common stock, without additional consideration, should the Company fail to meet a number of conditions (as outlined in Note 10) prior to September 25, 2007.  To date the Bonus Warrants can be converted into 166,040 shares of the Company’s common stock, without additional consideration, with a further conversion of 664,160 Bonus Warrants into shares of the Company should the September 25, 2007 deadline not be met.

20.      SUBSEQUENT EVENT

Pursuant to the Special Meeting of Stockholders held by the Company on August 28, 2007, and adjourned until September 14, 2007, the shareholders have approved and the Company has filed a “Certificate of Amendment to Articles of Incorporation for Nevada Profit Corporations”.  Subject to regulatory approval the amendments include the following:

i)   Article II - The amount of total authorized capital stock that the Corporation shall have the authority to issue is 300,000,000 shares of common stock, each with a $0.001 par value, and 1,000,000 shares of preferred stock, each with a $0.01 par value.  To the fullest extent permitted by the laws of the State of Nevada (currently NRS 78.195), as the same now exists or may hereafter be amended or supplemented, the Board of Directors may fix and determine the designations, rights, preferences or other variations of each class or series within each class of capital stock of the Corporation.  This amendment is subject to regulatory approval.

ii)  Article XII – One third of the voting power of the issued and outstanding shares of the class or series that is present in person or in proxy, regardless of whether the proxy has authority to vote on all matters, constitutes a quorum for the transaction of business by a vote of the stockholders.  An act of the stockholders of each class or series, other than the election of directors, is approved if the number of votes in favour of the action exceeds the number of votes cast in opposition to the action.

21.
SCHEDULE OF SUPPLEMENTARY INFORMATION ON OIL AND GAS OPERATIONS (Unaudited)

RESERVE QUANTITY INFORMATION
 
The estimated quantities of proved oil and gas reserves disclosed in the table below are based upon estimates prepared for the Company by independent petroleum engineers.  Such estimates are inherently imprecise and may be subject to substantial revisions.  The Company bears the ultimate responsibility for proved reserves estimates.
 
Revisions may occur because current prices of oil and gas and current costs of operating are subject to fluctuations. Past performance of wells does not necessarily guarantee future performance and rates used to estimate decline of reserves could vary from that which is projected.

FF-22

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007
 
21.      SCHEDULE OF SUPPLEMENTARY INFORMATION ON OIL AND GAS OPERATIONS (Unaudited) (Continued)

All quantities shown in the table are proved reserves and are located within Canada.

STANDARDIZED MEASURE OF DISCOUNTED FUTURE
NET CASH FLOWS RELATING TO PROVED OIL
AND GAS RESERVES
     
   
May 31,
2007
(Unaudited)
   
May 31,
2006
(Unaudited)
 
   
Oil
(bbls)
   
Oil
(bbls)
 
Proved, developed and undeveloped reserves (Canada)
           
Balance beginning of the year
   
5,000
     
11,000
 
Discoveries
   
-
     
1,000
 
Revision to estimates
   
-
      (4,000 )
Dispositions
    (2,725 )    
-
 
Production
    (2,275 )     (3,000 )
Balance end of the year
   
-
     
5,000
 
 
 
 
Standardized Measure of Discounted Future Net Cash Flows (Canada)
               
Future cash flows
  $
-
    $
353,964
 
Future operating expenses
   
-
      (199,672 )
     
-
     
154,292
 
10% annual discount for estimated timing of cash flows
   
-
      (19,060 )
Standardized measure of discounted future net cash flows
  $
-
    $
135,232
 

Future cash flows are computed by applying fiscal period end prices of natural gas and oil to period end quantities of proved natural gas and oil reserves.  Future operating expenses and development costs are computed primarily by the Company’s petroleum engineers by estimating the expenditures to be incurred in developing and producing the Company’s proved natural gas and oil reserves at the end of the period, based on period end costs and assuming continuation of existing economic conditions.

Future income taxes are based on period end statutory rates, adjusted for tax basis and applicable tax credits.  A discount factor of ten percent was used to reflect the timing of future net cash flows.  The standardized measure of discounted future net cash flows is not intended to represent the replacement cost of fair value of the Company’s natural gas and oil properties.  An estimate of fair value would also take into account, among other things, the recovery of reserves not presently classified as proved, anticipated future changes in prices and costs, and a discount factor more representative of the time value of money and the risks inherent in reserve estimate of natural gas and oil producing operations.

22.     
QUARTERLY FINANCIAL DATA (Unaudited)

a)    
Acquisition of 1289307 Alberta Ltd. (Note 9(b))
 
As this acquisition was part of a series of sequential transactions which reflect the acquisition of 1289307 Alberta Ltd. (“1289307”) by the Company the purchase price allocation presented above differs from that presented at February 28, 2007 as follows:
 
i)           
Under the terms of the Firebag Oil Sands Project agreement, dated December 21, 2006, 1289307 assumed an obligation of $4,393,140 (CAD$5,100,000).  At February 28, 2007 this cash payment was recorded by the Company as a capital expenditure subsequent to the acquisition of 1289307.  However, since 1289307 had an obligation for this payment prior to its acquisition by the Company the costs have been reclassified and included as part of the initial purchase price of 1289307.
 
ii)          
At February 28, 2007, the 500,000 Exchangeable Shares which were issued by the Company in conjunction with the acquisition of 1289307 was included in the purchase price.  These Exchangeable Shares, with a value of $660,000 based upon the market price of the Company’s common stock at the closing date of the transaction, have now been excluded from the purchase price of 1289307.  The $660,000 has been charged to net income in the current year as a fee paid by the Company to two individuals who were the shareholders of 1289307 and subsequently became directors of the Company.
 

FF-23

PATCH INTERNATIONAL INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
MAY 31, 2007

22.     
QUARTERLY FINANCIAL DATA (Unaudited)

   
As Reported
   
Adjustments
   
Restated
 
                   
Consolidated Balance Sheets as of February 28, 2007:
 
Oil and gas interests
   
42,604,389
      (970,588 )    
41,633,801
 
Deferred income taxes
   
3,720,926
      (310,588 )    
3,410,338
 
Retained earnings
   
6,268,273
      (660,000 )    
5,608,273
 
                         
                         
Consolidated Statements of Operations – Three Months Ended February 28, 2007:
 
General and administrative
   
2,761,088
     
660,000
     
3,421,088
 
Net income (loss)
   
1,412,929
      (660,000 )    
752,929
 
                         
                         
Consolidated Statements of Operations – Nine Months Ended February 28, 2007:
 
General and administrative
   
4,387,829
     
660,000
     
5,047,829
 
Net income (loss)
   
5,284,034
      (660,000 )    
4,624,034
 
 
b)     
Discontinued Operations (Note 14)
 
On January 16, 2007, the Company entered into a letter agreement to dispose of the properties described above to Great Northern Oilsands Inc.  The impact on the consolidated financial statements presented for the nine months ended February 28, 2007 had these properties been classified as “Assets Held for Sale” and the revenue and expenses generated by these properties classified as “Discontinued Operations” is as follows:
 
   
As Reported
   
Adjustments
   
Restated
 
                   
Consolidated Balance Sheets as of February 28, 2007:
 
Oil and gas interests
   
42,604,389
      (2,335,609 )    
40,268,780
 
Assets held for sale
   
-
     
2,335,609
     
2,335,609
 
                         
Consolidated Balance Sheets as of February 28, 2006:
 
Oil and gas interests
   
2,964,017
      (813,655 )    
2,150,362
 
Assets held for sale
   
-
     
813,655
     
813,655
 
                         
Consolidated Statements of Operations – Three Months Ended February 28, 2007:
 
Oil and gas revenue
   
34,710
      (34,147 )    
563
 
Depletion, depreciation, impairment and accretion
   
7,584
      (4,696 )    
2,888
 
Oil and gas production, royalties and other
   
12,628
      (6,090 )    
6,538
 
Net income (loss) before discontinued operations
   
2,002,455
      (23,361 )    
1,979,094
 
Discontinued operations
   
-
     
23,361
     
23,361
 
   
Consolidated Statements of Operations – Nine Months Ended February 28, 2007:
 
Oil and gas revenue
   
100,319
      (91,713 )    
8,606
 
Depletion, depreciation, impairment and accretion
   
48,123
      (19,634 )    
28,489
 
Oil and gas production, royalties and other
   
41,461
      (30,083 )    
11,378
 
Net income (loss) before discontinued operations
   
8,152,061
      (41,996 )    
8,110,065
 
Discontinued operations
   
-
     
41,996
     
41,996
 
                         
Consolidated Statements of Operations – Three Months Ended February 28, 2006:
 
Oil and gas revenue
   
58,345
      (28,746 )    
29,599
 
Depletion, depreciation, impairment and accretion
   
55,640
      (3,972 )    
51,668
 
Oil and gas production, royalties and other
   
118,663
      (4,707 )    
113,956
 
Net income (loss) before discontinued operations
    (432,884 )     (20,067 )     (452,951 )
Discontinued operations
   
-
     
20,067
     
20,067
 
                         
Consolidated Statements of Operations – Nine Months Ended February 28, 2006:
 
Oil and gas revenue
   
142,427
      (102,610 )    
39,817
 
Depletion, depreciation, impairment and accretion
   
90,265
      (15,415 )    
74,850
 
Oil and gas production, royalties and other
   
156,081
      (25,519 )    
130,562
 
Net income (loss) before discontinued operations
   
4,747,819
      (61,676 )    
4,686,143
 
Discontinued operations
   
-
     
61,676
     
61,676
 
 
FF-24
 

Patch International Inc.
Pro Forma Consolidated Balance Sheet
(expressed in U.S. dollars)
(Unaudited)

   
Patch International
Inc.
   
Great Northern
Disposition
               
Pro Forma
 
   
February 28,
2007
$
   
February 28, 2007
$
         
Pro Forma
Adjustments
$
   
Consolidated
Balance Sheet
 $
 
         
Note 3
         
Note 4
       
Assets
                             
Current Assets
                             
Cash
   
14,369,791
     
689,120
                 
15,058,911
 
Other current assets
   
1,527,610
     
-
                 
1,527,610
 
                                     
Total Current Assets
   
15,897,401
     
689,120
                 
16,586,521
 
Investment in Great Northern
   
-
     
1,809,940
                 
1,809,940
 
Property and equipment
   
67,241
      (10,096 )                
57,145
 
Oil and gas properties
   
42,604,389
      (5,963,285 )                
36,641,104
 
                                     
Total Assets
   
58,569,031
      (3,474,321 )                
55,094,710
 
                                     
Liabilities and Stockholders’ Equity (Deficit)
                             
Current Liabilities
                                   
Accounts payable and accrued liabilities
   
2,615,508
     
-
                 
2,615,508
 
Income taxes payable
   
2,671,261
     
-
                 
2,671,261
 
Other current liabilities
   
1,084,724
      (84,724 )                
1,000,000
 
                                     
Total Current Liabilities
   
6,371,493
      (84,724 )                
6,286,769
 
Exchangeable shares
   
13,102,965
     
-
                 
13,102,965
 
Special warrants
   
18,759,033
     
-
                 
18,759,033
 
Asset retirement obligations
   
326,614
      (63,159 )                
263,455
 
Deferred income taxes
   
3,720,926
     
-
      a )     (196,766 )    
3,524,160
 
Total Liabilities
   
42,281,031
      (147,883 )             (196,766 )    
41,936,382
 
                                         
Non-controlling interest
   
722,689
     
-
                     
722,689
 
                                         
Stockholders’ Equity (Deficit)
                                       
                                         
Class A Preferred Voting stock; 1 share authorized
1 share issued and outstanding
   
-
     
-
                     
-
 
                                         
Class B Preferred Voting stock; 10,000 shares authorized
No shares issued and outstanding
   
-
     
-
                     
-
 
                                         
Common stock; 25,000,000 shares authorized
20,239,774 issued and outstanding
   
20,240
     
-
                     
20,240
 
                                         
Additional paid-in capital
   
9,462,763
     
-
                     
9,462,763
 
Stock subscriptions receivable
    (117,790 )    
-
                      (117,790 )
Accumulated other comprehensive (loss) income
    (68,175 )    
-
                      (68,175 )
Retained earnings
   
6,268,273
      (3,326,438 )     a )    
196,766
     
3,138,601
 
                                         
Total Stockholders’ Equity
   
15,565,311
      (3,326,438 )            
196,766
     
12,435,639
 
                                         
Total Liabilities and Stockholders’ Equity (Deficit)
   
58,569,031
      (3,474,321 )            
-
     
55,094,710
 
                                         


The accompanying notes are an integral part of these pro forma consolidated financial statements
      
FFF-1

Patch International Inc.
Pro Forma Consolidated Statement of Operations
(expressed in U.S. dollars)
(Unaudited)

   
Patch International
Inc.
   
Damascus
Energy Inc.
   
Great Northern
Disposition
                   
   
For the Year
Ended
May 31,
 2006
   
From December
1, 2005 to
May 31, 2006
   
For the Year
Ended
May 31,  2006
   
Pro Forma
Adjustments
   
Pro Forma
Consolidated
Statement of
Operations
       
   
$
   
 
             $
   
$
   
$
   $           
                   
Note 4
                       
                                               
Revenue
                                             
Oil and gas
   
178,594
     
-
      (178,594 )    
-
     
-
         
     
178,594
              (178,594 )    
-
     
-
         
                                                 
Expenses
                                               
Compensation
 
                              -
     
516,339
     
-
     
-
     
516,339
         
Consulting
   
848,681
     
-
     
-
     
-
     
848,681
         
Depletion, depreciation, impairment and accretion
   
265,756
     
-
      (265,756 )    
-
     
-
         
General and administrative
   
230,471
     
58
     
-
     
-
     
230,529
         
Investor relations and marketing
   
477,514
     
-
     
-
     
-
     
477,514
         
Foreign exchange loss (gain)
    (42,820 )    
994
     
-
     
-
      (41,826 )        
Oil and gas production, royalties and other
   
56,851
     
-
      (56,851 )    
-
     
-
         
Professional fees
   
211,867
     
-
     
-
     
-
     
211,867
         
Management fees
   
198,677
     
-
     
-
     
-
     
198,677
         
                                                 
Total Operating Expenses
   
2,246,997
     
517,391
      (322,607 )    
-
     
2,441,781
         
                                                 
Operating Loss
    (2,068,403 )     (517,391 )    
144,013
     
-
      (2,441,781 )        
                                                 
Other Income
                                               
                                                 
Gain on sale of available-for-sale securities
   
6,962,937
     
-
     
-
     
-
     
6,962,937
         
Loss on sale of oil and gas assets
   
-
     
-
      (3,326,438 )    
-
      (3,326,438 )        
Other miscellaneous income
   
198,821
     
8,754
     
-
     
-
     
207,575
         
                                                 
Total Other Income
   
7,161,758
     
8,754
      (3,326,438 )    
-
     
3,844,074
         
                                                 
Income (Loss) Before Income Taxes
   
5,093,355
      (508,637 )     (3,182,425 )    
-
     
1,402,293
         
                                                 
Provision For Income Taxes
    (2,406,243 )    
-
     
-
     
-
      (2,406,243 )        
                                                 
Net Income (Loss)
   
2,687,112
      (508,637 )     (3,182,425 )    
-
      (1,003,950 )        
                                                 
        Net Income (loss) per share
                                     
       Basic
  $
0.19
                            $ (0.07 )
       Diluted
  $
0.19
                            $ (0.04 )
                                     
        Weighted Average Number Of Common Stock
        Outstanding
                                   
       Basic
   
13,852,000
                             
13,852,000
 
       Diluted
   
14,506,000
                             
23,932,489
 


The accompanying notes are an integral part of these pro forma consolidated financial statements
FFF-2

Patch International Inc.
Pro Forma Consolidated Statement of Operations
(expressed in U.S. dollars)
(Unaudited)


   
Patch International
Inc.
   
Damascus
Energy Inc.
   
Great Northern
Disposition
             
   
For the Nine
Months Ended
February 28, 2007 
   
From
June 1, 2006
to
December 15, 2006
   
For the Nine
Months Ended
February 28, 2007
   
Pro Forma
Adjustments
   
Pro Forma
Consolidated
Statement of
Operations   
 
   
$
   
$
   $    
$
        
                   
Note 4
                   
                                           
Revenue
                                         
Oil and gas
   
100,319
     
18,795
      (119,114 )    
-
     
-
 
                                             
     
100,319
     
18,795
      (119,114 )    
-
     
-
 
                                             
Expenses
                                           
Depletion, depreciation, impairment and accretion
   
48,123
     
-
      (48,123 )    
-
     
-
 
Dry hole costs
   
1,291,483
     
487,053
     
-
     
-
     
1,778,536
 
Geological and geophysical costs
   
-
     
206,147
     
-
     
-
     
206,147
 
General and administrative
   
4,387,829
     
477,477
     
-
     
-
     
4,865,306
 
Oil and gas production, royalties and other
   
41,461
     
-
      (41,461 )    
-
     
-
 
                                             
Total Operating Expenses
   
5,768,896
     
1,170,677
      (89,584 )    
-
     
6,849,989
 
                                             
                                             
Other Income
                                           
                                             
Interest and other
   
112,671
     
10,052
     
-
     
-
     
122,723
 
Gain on sale of available-for-sale securities
   
13,684,318
     
-
     
-
     
-
     
13,684,318
 
Loss on sale of oil and gas assets
   
-
     
-
      (3,326,438 )    
-
      (3,326,438 )
Non-controlling interest in net loss
   
23,649
     
-
     
-
     
-
     
23,649
 
                                             
Total Other Income
   
13,820,638
     
10,052
      (3,326,438 )    
-
     
10,504,252
 
                                             
Income (Loss) Before Income Taxes
   
8,152,061
      (1,141,830 )     (3,355,968 )    
-
     
3,654,263
 
                                             
Provision For Income Taxes
                                           
Current
    (2,671,261 )    
-
     
-
     
-
      (2,671,261 )
Deferred
    (196,766 )    
-
     
196,766
     
-
     
-
 
                                             
      (2,868,027 )    
-
     
196,766
     
-
      (2,671,261 )
Net Income (Loss)
   
5,284,034
      (1,141,830 )     (3,159,202 )    
-
     
983,002
 
                                         
        Net Income Per Share                                        
             Basic     $0.31                               $0.06  
             Diluted     $0.31                                $0.04   
                                                    
        Weighted Average Number of Common
         Stock Outstanding
                                       
              Basic     16,820,000                               16,820,000  
              Diluted      16,856,000                                26,282,489  
                                         

The accompanying notes are an integral part of these pro forma consolidated financial statements
      
FFF-3

Patch International Inc.
Notes to the Pro Forma Consolidated Financial Statements      
(expressed in U.S. dollars)      
(Unaudited)       

1.    Basis of Presentation
 
The unaudited pro forma consolidated balance sheet as of February 28, 2007, and the unaudited pro forma consolidated statement of operations for the nine-month period ended February 28, 2007 (the “pro forma consolidated financial statements”) of Patch International Inc. (“the Company”) are based on the Company’s unaudited consolidated financial statements as of February 28, 2007 and on Damascus Energy Inc.’s (“Damascus”) audited financial statements as of December 15, 2006.
 
The unaudited pro forma consolidated financial statements should be read in conjunction with the historical financial statements and the notes thereto of the Company for the year ended May 31, 2006 as included in the Company’s Annual Form 10-KSB.
 
The unaudited pro forma consolidated balance sheet gives effect to the acquisition of Damascus and the disposition to Great Northern Oilsands Inc. (as outlined in Note 3) as if they had occurred on February 28, 2007. The unaudited pro forma consolidated statements of operations give effect to the acquisition of Damascus as at December 1, 2005, the date of incorporation. The pro forma consolidated statement of operations is presented for the year-end May 31, 2006 and the nine month period ended February 28, 2007.  These unaudited pro forma consolidated financial statements are not necessarily indicative of the financial position or results of operations, which would have resulted if the combination and related transactions had actually occurred on those dates.
 
2.    Acquisition of Damascus Energy Inc.
 
The Company entered into a Share Exchange Agreement dated December 1, 2006 with Damascus, whereby the Company would acquire 100% of the issued and outstanding share capital of Damascus.  The transaction closed on December 15, 2006, and is accounted for using the purchase method.  Under the terms of the Share Exchange Agreement, because the Company did not have enough authorized shares to effect the transaction, Patch Energy Inc. (“Energy”) (a wholly-owned subsidiary of the Company) acquired all of the issued and outstanding common shares of Damascus (18,852,978 common shares) in consideration for one share of Class A Preferred Voting Stock of the Company (the “Preferred Voting Share”) and 9,426,489 shares of Series A Preferred Stock of Energy (the “Exchangeable Shares”) that are exchangeable for 9,426,489 shares of the Company’s common stock.  The Preferred Voting Share entitles the holder to attend and vote at all meetings of holders of shares of common stock of the Company.  The maximum number of votes attached to the Preferred Voting Share equals the number of shares of common stock of the Company into which the Energy Exchangeable Shares issued in conjunction with the Preferred Voting share are at that time outstanding are then exchangeable.  The Exchangeable Shares will be exchanged when the Company has increased its authorized common stock.  The shares were valued at $1.32, based upon the weighted average market price of the Company’s common shares at the closing date of the transaction.  The president of Damascus, who was also a director of Energy prior to the acquisition, was appointed to serve as a director of the Company.  A director of Energy received $244,840 (CAD$283,019) in connection with the acquisition.
 
The purchase price was allocated to the following assets and liabilities:
 
                                             
Accounts receivable
  $
279,368
 
Oil and gas properties
   
23,475,628
 
Accounts payable and accrued liabilities
    (7,597,054 )
Other current liabilities
    (427,871 )
Asset retirement obligation
    (73,534 )
     Future income taxes
    (3,213,572 )
         
Paid by issuance of 9,426,489 shares of Series A preferred stock of Patch Energy Inc.,
and 1 share of Class A preferred voting stock of Patch International Inc.
  $
12,442,965
 
 
FFF-4

Patch International Inc.
Notes to the Pro Forma Consolidated Financial Statements      
(expressed in U.S. dollars)      
(Unaudited)
 
 
3.    Disposition of various non-core assets to Great Northern Oilsands Inc.
 
The Company entered into a letter agreement dated January 16, 2007 with Great Northern Oilsands Inc. (“Great Northern”), whereby the Company has agreed to sell various oil sands assets and conventional properties in Western Canada.  The conventional oil and gas assets included all the conventional oil and gas interests held by Damascus Energy Inc.  The transaction closed on March 8, 2007.  The Company received cash and share consideration of approximately $2,584,200 (CAD$3,000,000) in total, of which management estimates CAD$800,000 was attributed to the sale of the Company’s conventional oil and gas assets.  As of February 28, 2007, the Company had received $84,724 (CAD$100,000) from Great Northern as a non-refundable deposit.  The share consideration received was 1,000,000 Rule 144 restricted shares of Great Northern.
 
4.    Pro Forma Adjustments
 
The unaudited pro forma consolidated financial statements include the following pro forma adjustments:
 
a)        
To record the tax effect on the disposition to Great Northern Oilsands Inc.
 

 
5.    Pro Forma Share Capital
 
The pro forma net income per share has been based on the following historical weighted average number of shares of Patch International Inc.
 
Year ended May 31, 2006
 
Number of Shares
 
   
Basic
   
Diluted
 
Weighted average shares outstanding as at May 31, 2006
   
13,852,000
     
14,506,000
 
Exchangeable shares issued on the acquisition of Damascus Energy Inc.
   
--
     
9,426,489
 
Pro forma weighted average shares
   
13,852,000
     
23,932,489
 
 
 
Nine months ended February 28, 2007
 
Number of Shares
 
   
Basic
   
Diluted
 
Weighted average shares outstanding as at February 28, 2007
   
16,820,000
     
16,856,000
 
Exchangeable shares issued on the acquisition of Damascus Energy Inc.
   
--
     
9,426,489
 
Pro forma weighted average shares
   
16,820,000
     
26,282,489
 
 

 

FFF-5



 
INDEPENDENT AUDITORS’ REPORT
 
 
The Board of Directors
Damascus Energy Inc.
 
We have audited the accompanying balance sheets of Damascus Energy Inc. as of December 15, 2006 and December 31, 2005, and the related statements of loss, comprehensive income, stockholders’ equity and cash flows for the periods ended December 15, 2006 and December 31, 2005. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
 
We conducted our audits in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Damascus Energy Inc. as of December 15, 2006 and December 31, 2005, and the results of their operations and their cash flows for the periods ended December 15, 2006 and December 31, 2005, in conformity with U.S. generally accepted accounting principles.
 
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in Note 1 to the financial statements, the Company has suffered losses from operations and has a net capital deficiency that raise substantial doubt about its ability to continue as a going concern.  Management’s plans in regard to these matters are also described in Note 1.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
 

 

 
Chartered Accountants
 
Calgary, Canada
March 28, 2007




FFFF-1

Damascus Energy Inc.
BALANCE SHEETS
(An Exploration Stage Company)
(Stated in U.S. Dollars)
 
     
   
December 15,
2006
         
December 31,
2005
               
$
 
ASSETS
                   
                     
Current Assets
                   
Cash and term deposits
   
-
           
257,615
 
Accounts receivable
   
279,368
           
129
 
                       
Total Current Assets
   
279,368
           
257,744
 
Property and equipment:
                     
   Oil and gas; on the basis of successful efforts accounting
                     
   Proved properties
   
425,904
           
-
 
   Unproved properties
   
12,213,647
           
-
 
   Other
   
49,739
           
-
 
                       
Total Assets
   
12,968,658
           
257,744
 
                       
LIABILITIES & STOCKHOLDERS’ EQUITY
                     
                       
Current Liabilities
                     
Bank overdraft
   
18,554
           
-
 
Accounts payable and accrued liabilities
   
7,597,054
           
1,244
 
Other payables
   
15,350
           
-
 
Due to related parties (Note 6)
   
393,967
           
-
 
                       
Total Current Liabilities
   
8,024,925
           
1,244
 
                       
Provision for site restoration (Note 5)
   
73,534
           
-
 
                       
Total Liabilities
   
8,098,459
           
1,244
 
                       
STOCKHOLDERS’ EQUITY
                     
                       
Preferred Stock:
Unlimited preferred shares authorized with no par value;
None issued and outstanding
   
-
           
-
 
                       
Common Stock: (Note 7)
Unlimited Class A common shares authorized with no par value;
18,852,978 shares issued and outstanding (December 31, 2005 – 2,100,000)
   
6,611,562
           
768,616
 
                       
Unlimited Class B common shares authorized with no par value;
                     
None issued and outstanding
   
-
           
-
 
                       
Unlimited Class C common shares authorized with no par value;
                     
None issued and outstanding
   
-
           
-
 
                       
Accumulated other comprehensive (loss) income
    (72,090 )          
4,006
 
Deficit accumulated during the exploration stage
    (1,669,273 )           (516,122 )
                       
Total Stockholders’ Equity
   
4,870,199
           
256,500
 
                       
Total Liabilities and Stockholders’ Equity
   
12,968,658
           
257,744
 

Organization and Nature of Operations – Note 1
Commitment – Note 9
Subsequent event – Note 11

The accompanying notes are an integral part of these financial statements

FFFF-2

Damascus Energy Inc.
STATEMENTS OF LOSS
(An Exploration Stage Company)
(Stated in U.S. Dollars)



   
Accumulated from
December 1, 2005
(Date of
 inception)
 to
 December 15,  2006
   
From
 January 1, 2006 to
December 15, 2006
   
From
December 1, 2005
(Date of inception)
 to
December 31,  2005
     
    $
 
    $
 
           
Revenue
                         
Interest income
   
18,795
     
18,575
     
220
     
                             
Expenses
                           
Operating
   
8,700
     
8,700
     
-
     
Dry hole costs
   
487,053
     
487,053
     
-
     
Geological and geophysical costs
   
206,147
     
206,147
     
-
     
Compensation expense
   
516,338
     
-
     
516,338
     
Consulting
   
12,669
     
12,669
             
Management fees
   
353,624
     
353,624
     
-
     
Land consulting
   
19,211
     
19,211
     
-
     
Accounting and audit
   
47,846
     
47,846
     
-
     
Other general and administrative
   
36,480
     
36,476
     
4
     
                             
Total Expenses
   
1,688,068
     
1,171,726
     
516,342
     
                             
Net income (loss) before taxes
    (1,669,273 )     (1,153,151 )     (516,122 )    
                             
Provision for income taxes:
                           
                             
Current
   
-
     
-
     
-
     
Deferred
   
-
     
-
     
-
     
                             
Net Income (Loss)
    (1,669,273 )     (1,153,151 )     (516,122 )    
                             
Other Comprehensive Income (Loss)
                           
                             
Foreign currency translation adjustment
    (72,090 )     (76,096 )    
4,006
     
                             
Comprehensive Income  (Loss)
    (1,741,363 )     (1,229,247 )     (512,116 )    
                             
Net Income (Loss) Per Share – Basic and Diluted
            (0.29 )     (0.34 )    
                             
Weighted Average Number Of Common Stock Outstanding
           
3,930,000
     
1,520,000
     
                             

 

The accompanying notes are an integral part of these financial statements

FFFF-3

Damascus Energy Inc.
STATEMENTS OF CASH FLOWS
(An Exploration Stage Company)
(Stated in U.S. Dollars)

     
Accumulated from
December 1,
2005
(Date of
 inception)
 to
 December 15,
2006
   
From
 January 1, 2006
 to
December 15,
2006 
     
From
 December 1, 2005
(Date of inception)
to December 31,
 2005 
 
   
 $
         
$
 
Operating Activities
                   
Net (loss) income
    (1,669,273 )     (1,153,151 )     (516,122 )
                         
Adjustments to reconcile net loss to net cash used by operating activities:
                       
Shares issued for compensation
   
516,338
     
-
     
516,338
 
Dry hole costs and geophysical
   
693,200
     
693,200
     
-
 
                         
Changes in operating assets and liabilities:
                       
Accounts receivable
    (139,817 )     (139,817 )    
-
 
Accounts payable and accrued liabilities
   
98,903
     
97,659
     
1,244
 
Other payables
   
15,350
     
15,350
     
-
 
                         
Net cash (used in) provided by operating activities
    (485,299 )     (486,759 )    
1,460
 
                         
Investing Activities
                       
Oil and gas expenditures
    (1,090,157 )     (1,090,157 )    
-
 
                         
Net cash used in investing activities
    (1,090,157 )     (1,090,157 )    
-
 
                         
Financing Activities
                       
Advances from related party
   
393,967
     
393,967
     
-
 
Common stock issued for cash
   
1,153,378
     
898,242
     
255,136
 
                         
Net cash provided by financing activities
   
1,547,345
     
1,292,209
     
255,136
 
                         
Effect of exchange rate changes on cash
   
9,557
     
8,538
     
1,019
 
                         
Change in cash for the period
    (18,554 )     (276,169 )    
257,615
 
                         
Cash, beginning of period
   
-
     
257,615
     
-
 
                         
(Bank overdraft) Cash, end of period
    (18,554 )     (18,554 )    
257,615
 
                         
NON-CASH FINANCING ACTIVITY:
                       
Common shares issued for oil and gas property and finders’ fees
   
5,179,567
     
5,179,567
     
-
 
     
5,179,567
     
5,179,567
     
-
 
                         
SUPPLEMENTAL CASH FLOW INFORMATION:
                       
Taxes paid
   
-
     
-
     
-
 
Interest paid
   
-
     
-
     
-
 
 
The accompanying notes are an integral part of these financial statements


FFFF-4

Damascus Energy Inc.
STATEMENTS OF STOCKHOLDERS’ EQUITY
(An Exploration Stage Company)
(Stated in U.S. Dollars)

                     
Deficit
       
               
Accumulated
   
Accumulated
       
               
Other
   
During the
       
   
Common Shares
   
Comprehensive
   
Exploration
       
   
Shares
   
Amount
   
Income
   
Stage
   
Total
 
                               
                               
Balance, December 1, 2005 (Date of Inception)
   
-
    $
-
    $
-
    $
-
    $
-
 
                                         
Common shares issued for cash at $0.0001 per share
   
1,500,000
     
513,480
     
-
     
-
     
513,480
 
                                         
Common shares issued for cash at $0.43 per share
   
600,000
     
255,136
     
-
     
-
     
255,136
 
                                         
Foreign currency translation adjustment
   
-
     
-
     
4,006
     
-
     
4,006
 
                                         
Net loss for the period
   
-
     
-
     
-
      (516,122 )     (516,122 )
                                         
Balance, December 31, 2005
   
2,100,000
     
768,616
     
4,006
      (516,122 )    
256,500
 
                                         
Common shares issued for cash at $0.43 per share
   
2,070,000
     
898,242
     
-
     
-
     
898,242
 
                                         
Tax benefit on flow-through shares
   
-
      (230,982 )    
-
     
-
      (230,982 )
                                         
Share issuance costs
   
-
      (3,881 )    
-
     
-
      (3,881 )
                                         
Common shares issued for oil and gas property
   
8,682,978
     
3,063,007
     
-
     
-
     
3,063,007
 
                                         
Common shares issued for finders’ fees
   
6,000,000
     
2,116,560
     
-
     
-
     
2,116,560
 
                                         
Foreign currency translation adjustment
   
-
     
-
      (76,096 )    
-
      (76,096 )
                                         
Net loss for the period
   
-
     
-
     
-
      (1,153,151 )     (1,153,151 )
                                         
Balance, December 15, 2006
   
18,852,978
    $
6,611,562
    $ (72,090 )   $ (1,669,273 )   $
4,870,199
 




The accompanying notes are an integral part of these financial statements


FFFF-5

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       


1.
ORGANIZATION AND NATURE OF OPERATIONS

Damascus Energy Inc. (the “Company”) was incorporated in the Province of Alberta, Canada on December 1, 2005.  Effective December 15, 2006, the Company was acquired by Patch Energy Inc. (“Energy”), a private company incorporated in British Columbia, Canada that is involved in the exploration, development and production of oil and natural gas. The Company is an exploration stage company with a primary asset consisting of a farmout agreement between the Company and Bounty Developments Ltd. (“Bounty”) that grants the Company the right to earn up to an 80% working interest in the Dover Oil Sands Project, located in the Fort McMurray area of central Alberta, Canada.  Refer to Note 4.
 
 
The Company has been in the exploration stage since its formation in December 2005 and has not yet realized any revenues from its planned operations. It is primarily engaged in the acquisition, exploration and development of oil and gas resource properties. The ability of the Company to emerge from the exploration stage with respect to its principal business activity is dependent upon its successful efforts to raise additional equity financing and generate significant revenue.  As at December 15, 2006, the Company has a working capital deficiency of $7,745,557 and has incurred losses of $1,669,273 since inception.  These factors raise doubt regarding the Company’s ability to continue as a going concern.
 
During the period ended December 15, 2006, the Company issued 2,070,000 shares of common stock for cash proceeds of $898,242 (CAD$1,035,000). Subsequently, Patch International Inc., the Company’s parent, raised in excess of CAD$25,000,000 through various equity financings, of which CAD$12,177,224 was flow-through funds.  The Company’s oil and gas expenditure commitments over the next twelve months will be funded from the proceeds of these financings.

2.
SIGNIFICANT ACCOUNTING POLICIES

 
a)    Basis of Presentation

These financials statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in US dollars. The Company has not produced significant revenues from its principal business and is an exploration stage company as defined by Statement of Financial Accounting Standard (“SFAS”) No. 7 “Accounting and Reporting by Development Stage Enterprises”. The Company’s fiscal year-end is December 31.

 
 
b)    Use of Estimates

The preparation of financial statements in accordance with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses in the reporting period. The Company regularly evaluates estimates and assumptions. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected. The most significant estimates with regard to these financial statements relate to the provision for income taxes and provision for asset retirement obligation.

 
c)
Financial Instruments

The carrying value of cash, accounts receivable, bank overdraft, accounts payable and accrued liabilities and due to related parties approximate fair value due to the relatively short maturity of these instruments. Financial instruments which potentially subject the Company to a concentration of credit risk consist primarily of cash.


FFFF-6

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       

2.
SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
d)    
Property and equipment

Oil and Gas Interests:
 
The Company follows the successful efforts method of accounting for its oil and gas producing activities. Under the successful efforts method, lease acquisition costs and all development costs were capitalized.  Exploratory drilling costs were capitalized until the results are determined.  If proved reserves were not discovered, the exploratory drilling costs were expensed.  Other exploratory costs were expensed as incurred.  Unproved oil and gas properties that are individually significant are periodically assessed for impairment of value, and a loss is recognized at the time of impairment by providing an impairment allowance.  Capitalized costs of producing oil and gas properties and related support equipment, after considering estimated dismantlement and abandonment costs and estimated salvage values, are depreciated and depleted by the unit-of-production method with lease acquisition costs, amortized over total proved reserves and other costs over proved developed reserves.
 
In accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”, the carrying value of oil and gas interests is reviewed on a regular basis for the existence of facts or circumstances that may suggest impairment. The Company recognizes an impairment when the sum of the expected undiscounted future cash flows based on proved reserves is less than the carrying amount of the oil and gas interests. Impairment losses, if any, are measured as the excess of the carrying amount of the asset over its estimated fair value.
 
Other:
 
Other property plant & equipment primarily includes furniture, fixtures and office equipment, which are recorded at cost and depreciated on a straight-line basis over useful lives of five to seven years.  Repair and maintenance costs are charged to expense as incurred while renewals and betterments are capitalized as additions to the related assets in the period incurred.  Gains or losses from the disposal of property plant and equipment are recorded in the period incurred.  The net book value of the property plant and equipment that is retired or sold is charged to accumulated depreciation and amortization, and the difference is recognized as a gain or loss in the results of operations in the period the retirement or sale transpires.
 
e)    
Asset Retirement Obligations
 
The Company accounts for asset retirement obligations in accordance with the provisions of SFAS No. 143 “Accounting for Asset Retirement Obligations”.  The Company records a liability for the present value of all legal obligations associated with the retirement of tangible long-lived assets based on estimates of future costs, reserve life, inflation and discount rates.  The provision is recorded as a long-term liability, with a corresponding increase in the carrying value of the associated asset.  The capitalized amount is depleted on a unit-of-production basis based on estimated proven reserves before royalties as determined by independent engineers.  The liability amount is increased each reporting period due to the passage of time and the amount of accretion is charged to earnings in the period.  Revisions to the estimated timing of cash flows or to the original estimated undiscounted cost would also result in an increase or decrease to the asset retirement obligation.  Actual asset retirement expenditures are charged against the liability to the extent of the liability recorded.
 
f)    
Foreign Currency Translation
 
The Company’s functional currency is the Canadian dollar and its reporting currency is the United States dollar. Monetary assets and liabilities denominated in foreign currencies are translated in accordance with SFAS No. 52 “Foreign Currency Translation”, using the exchange rate prevailing at the balance sheet date. Gains and losses arising on settlement of foreign currency denominated transactions or balances are included in the determination of income. Assets and liabilities are translated into U.S. dollars at rates of exchange in effect at the balance sheet date. Average rates for the year are used to translate revenues and expenses. The cumulative translation adjustment is reported as a component of accumulated other comprehensive income.

FFFF-7

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       

2.
SIGNIFICANT ACCOUNTING POLICIES (Continued)

 
g)    
Revenue recognition

The Company uses the sales method of accounting for the recognition of natural gas and oil revenues. Since there is a ready market for natural gas, crude oil and natural gas liquids (“NGLs”), the Company sells its products soon after production at various locations at which time title and risk of loss pass to the buyer. Revenue is recorded when title passes based on the Company’s net interest or nominated deliveries of production volumes. The Company records its share of revenues based on production volumes and contracted sales prices. The sales price for natural gas, natural gas liquids and crude oil are adjusted for transportation cost and other related deductions. The transportation costs and other deductions are based on contractual or historical data and do not require significant judgment. Subsequently, these deductions and transportation costs are adjusted to reflect actual charges based on third party documents once received by the Company.

It is the Company’s policy to calculate and pay royalties on natural gas, crude oil and NGLs in accordance with the particular contractual provisions of the lease, license or concession agreements and the laws and regulations applicable to those agreements. Royalty liabilities are recorded in the period in which the natural gas, crude oil or NGLs are produced.
 
h)    
Comprehensive Income
 
SFAS No. 130, “Reporting Comprehensive Income,” establishes standards for the reporting and display of comprehensive income and its components in the financial statements. As at December 15, 2006 and December 31, 2005 the only component of comprehensive income are foreign currency translation adjustments.

 
i)
Income Taxes

Deferred income taxes are provided to reflect the tax consequences in future years of differences between the financial statement and tax basis of assets and liabilities using the liability method in accordance with the provisions set forth in SFAS No. 109, “Accounting for Income Taxes”. Income taxes are provided based on earnings reported for tax return purposes in addition to a provision for deferred income taxes and are measured using enacted tax rates and laws that will be in effect when the differences are expected to reverse. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that the related tax benefits will not be realized.

Income taxes have been calculated for the Company based on the appropriate tax regulations since it will file a tax return for the period ended December 15, 2006.

 
k)
Basic and Diluted Income (Loss) Per Share

The Company computes net income (loss) per share in accordance with SFAS No. 128, "Earnings per Share" which requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period including stock options, using the treasury stock method, and convertible preferred stock, using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS and the weighted average number of common shares exclude all dilutive potential shares since their effect is anti dilutive.  At December 15, 2006, there are no potential dilutive common shares outstanding.

 
l)
Stock-Based Compensation

The Company records stock-based compensation in accordance with SFAS No. 123R “Share Based Payments”, using the fair value method.  All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for in accordance with EITF 96-18, “Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction With Selling, Goods or Services”, based on the fair value of the consideration received, or the fair value of the equity instrument issued, whichever is more reliably measurable.

FFFF-8

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       

2.
SIGNIFICANT ACCOUNTING POLICIES (Continued)


 
m)
Flow-through Shares

A portion of the Company’s exploration activities have been financed through the issue of flow-through common shares.  Under the terms of the share issue, the related resource expenditure deductions are renounced to the shareholder in accordance with income tax legislation. 

Upon issue of the flow-through shares, the proceeds are allocated between the offering of shares and the sale of tax benefits to investors.  The allocation is made based on the difference between the quoted price of the Company’s shares and the amount received for the flow-through shares, with a liability being recognized for the difference.  The liability is reversed when tax benefits are renounced and a deferred tax liability is recognized at that time.  Income tax expense is recognized for the difference between the amount of the deferred tax liability and the liability recognized on issuance.

3.
RECENT PRONOUNCEMENTS
 
In February 2007, the Financial Accounting Standards Board (FASB) issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities—Including an Amendment of FASB Statement No. 115.”  This pronouncement permits entities to use the fair value method to measure certain financial assets and liabilities by electing an irrevocable option to use the fair value method at specified election dates.  After election of the option, subsequent changes in fair value would result in the recognition of unrealized gains or losses as period costs during the period the change occurred.  SFAS No. 159 becomes effective as of the beginning of the first fiscal year that begins after November 15, 2007, with early adoption permitted. However, entities may not retroactively apply the provisions of SFAS No. 159 to fiscal years preceding the date of adoption.  The Company is currently evaluating the impact that SFAS No. 159 may have on the financial position, results of operations and cash flows of the Company.
 
In September 2006, the SEC issued Staff Accounting Bulletin (“SAB”) No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements.” SAB No. 108 addresses how the effects of prior year uncorrected misstatements should be considered when quantifying misstatements in current year financial statements. SAB No. 108 requires companies to quantify misstatements using a balance sheet and income statement approach and to evaluate whether either approach results in quantifying an error that is material in light of relevant quantitative an qualitative factors. SAB No. 108 is effective for periods ending after November 15, 2006. The Company is currently evaluating the impact of adopting SAB No. 108 but does not expect that it will have a material effect on its financial statements.
 
In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R)”. This statement requires employers to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization.  This statement also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. The provisions of SFAS No. 158 are effective for employers with publicly traded equity securities as of the end of the fiscal year ending after December 15, 2006. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.
 
In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements”. The objective of SFAS No. 157 is to increase consistency and comparability in fair value measurements and to expand disclosures about fair value measurements.  SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS No. 157 applies under other accounting pronouncements that require or permit fair value measurements and does not require any new fair value measurements. The provisions of SFAS No. 157 are effective for fair value measurements made in fiscal years beginning after November 15, 2007. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.

FFFF-9

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       

3.
RECENT PRONOUNCEMENTS (continued)
 
In June 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statements No. 109”. FIN 48 clarifies the accounting for uncertainty in income taxes by prescribing a two-step method of first evaluating whether a tax position has met a more likely than not recognition threshold and second, measuring that tax position to determine the amount of benefit to be recognized in the financial statements. FIN 48 provides guidance on the presentation of such positions within a classified statement of financial position as well as on derecognition, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.
 
In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities". This statement requires all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable, and permits for subsequent measurement using either fair value measurement with changes in fair value reflected in earnings or the amortization and impairment requirements of Statement No. 140. The subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value eliminates the necessity for entities that manage the risks inherent in servicing assets and servicing liabilities with derivatives to qualify for hedge accounting treatment and eliminates the characterization of declines in fair value as impairments or direct write-downs. SFAS No. 156 is effective for an entity's first fiscal year beginning after September 15, 2006. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.
 
In February 2006, the FASB issued SFAS No. 155, "Accounting for Certain Hybrid Financial Instruments-an amendment of FASB Statements No. 133 and 140", to simplify and make more consistent the accounting for certain financial instruments. SFAS No. 155 amends SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities", to permit fair value re-measurement for any hybrid financial instrument with an embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis. SFAS No. 155 amends SFAS No. 140, "Accounting for the Impairment or Disposal of Long-Lived Assets", to allow a qualifying special-purpose entity to hold a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS No. 155 applies to all financial instruments acquired or issued after the beginning of an entity's first fiscal year that begins after September 15, 2006, with earlier application allowed. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.
 
4.
PROPERTY AND EQUIPMENT

Oil and Gas Interests:

   
December 15,
2006
   
December 31,
2005
 
             
OIL AND GAS INTERESTS – SUCCESSFUL EFFORTS METHOD
           
             
Balance beginning of the period
  $
-
    $
-
 
Expenditures
   
13,332,751
     
-
 
Depletion and depreciation
   
-
     
-
 
Dry well and abandoned interests
    (693,200 )    
-
 
                 
Balance end of the period
  $
12,639,551
    $
-
 
                 
Represented by:
               
Alberta, Canada
               
Non-producing interests
  $
12,213,647
    $
-
 
Producing interests subject to depletion and amortization
   
425,904
     
-
 
Other
   
-
     
-
 
Accumulated depletion and depreciation
   
-
     
-
 
                 
    $
12,639,551
    $
-
 
 

FFFF-10

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       

4.
PROPERTY AND EQUIPMENT (continued)
 
Included in the Company’s oil and gas producing interest is $44,985 (CAD$52,000) relating to the asset retirement obligation.
 
The Company entered into a farmout agreement with Bounty Developments Ltd. (“Bounty”) that grants the Company the right to earn up to an 80% working interest in the Dover Oil Sands Project, located in the Fort McMurray area of central Alberta, Canada.  This project consists of 32 contiguous square miles of land approximately 40 miles northwest of Fort McMurray, representing 20,840 acres.  Pursuant to the terms of the agreement, the Company has earned a 30% undivided working interest in the project in exchange for payment of $6,686,125 (CAD$7,581,500) to Bounty, for reimbursement for all expenditures made to date on the project and the issuance of 8,682,978 shares of the Company’s common stock to Bounty.  The Company will be able to earn an additional 50% in the project, subject to spudding 16 evaluation wells at mutually agreeable locations and completion of a 2D seismic program on the properties on or before March 31, 2007.  The Company issued 6,000,000 shares of common stock for finders’ fees in connection with this agreement.  The common shares issued to Bounty and as finders’ fees, were valued at $0.35 per share (CAD$0.40).  The Company’s cash financings were offered at $0.43 (CAD$0.50) per share, and the Company estimated that non-cash share issuances would be valued at the lesser amount of $0.35 (CAD$0.40) per share.
 
As at December 15, 2006, the Company has not recorded any depletion, as the Company’s wells did not produce during the period ended December 15, 2006.  The remaining flow-through obligation is $333,064 (CAD$385,000) and must be satisfied with qualifying expenditures in 2007.
 
Other property and equipment:
 
Other property and equipment of $49,739 (CAD$57,495) is primarily office furniture and equipment.  No depreciation has been recorded on other property and equipment, as the assets were purchased in November of 2006.
 
Refer to Note 9.
 
5.
ASSET RETIREMENT OBLIGATION
 
The total future asset retirement obligation was estimated by management based on the Company’s net ownership in wells and facilities, estimated costs to reclaim and abandon wells and facilities and the estimated timing of the costs to be incurred in future periods.  At December 15, 2006 the net present value of the total asset retirement obligation is estimated to be $73,534 (CAD$85,000), of which $29,135 (CAD$33,000) has been expensed in the statement of operations.  These payments are expected to be made over the next 3 years.  The Company’s credit adjusted risk free rate of eight percent and an inflation rate of 1.5 per cent were used to calculate the present value of the asset retirement obligation.
 
The following table reconciles the Company’s asset retirement obligations:

         
   
2006
   
 Carrying amount, beginning of the period   $ -    
 Increase in liabilities, during the period     73,534    
 Accretion expense     -    
 Carrying amount, end of period   $ 73,534    
 

FFFF-11

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       
 
6.
RELATED PARTY TRANSACTIONS/BALANCES
 
           a)
Related parties include directors and officers and companies with common management and directorships.  Related party accounts are unsecured with no fixed terms of interest or repayment.  At December 15, 2006, $130 (December 31, 2005 - $129) was due from three directors for seed capital.
 
           b)
As at December 15, 2006, the Company is owed $51,082 (CAD$59,047) (December 31, 2005 - $NIL) from Patch Energy Inc. (a subsidiary of Patch International Inc.) which is included in accounts receivable.  Refer to Note 10. The amount is unsecured, non-interest bearing and due on demand.
 
           c)
As at December 15, 2006, the Company owes Patch International Inc., its parent company, $393,967 (CAD$455,400).  The amount is unsecured, non-interest bearing and due on demand.
 
           d)
During the period ended December 15, 2006, the Company paid $353,621 (CAD$400,527) (2005 - $NIL) in management fees to two directors as follows: $301,516 (CAD$341,509) to the President of the Company, and $52,106 (CAD$59,018) to another director.  Included in this amount was $244,840 (CAD$283,019) paid to the President as a part of the acquisition of the Company by Patch Energy Inc.  Refer to Note 10.
 
           e)
On November 30, 2006, the Company issued 3,850,000 shares of common stock to a director of the Company pursuant to a finders’ fee agreement.  These shares were recorded at a fair value of $1,358,126 (CAD$1,540,000).
 
7.
COMMON STOCK
 
a)      
During the period ended December 15, 2006, the Company issued 2,070,000 shares of common stock at a price of $0.43 (CAD$0.50) per share for proceeds of $898,242 (CAD$1,035,000).  These shares were sold as flow-through shares, and during the next two years, the Company is committed to spending $898,242 (CAD$1,035,000) in flow-through expenditures on their oil and gas project to renounce to flow-through investors.
 
b)     
On November 30, 2006, the Company issued 8,682,978 shares of common stock to Bounty pursuant to the farmout agreement as described in Note 4.  The shares were recorded at a fair value of $3,063,007 (CAD$3,473,191).
 
c)     
On November 30, 2006, the Company issued 6,000,000 shares of common stock for finders’ fees in connection with the Bounty agreement as described in Note 4.  The shares were recorded at a fair value of $2,116,560 (CAD$2,400,000).
 
d)     
On December 30, 2005, the Company issued 600,000 shares of common stock at a price of $0.43 (CAD$0.50) per share for proceeds, net of share issuance costs, of $255,136 (CAD$298,550).  These shares were sold on a flow-through share basis, and the Company committed to spending $256,380 (CAD$300,000) in flow-through expenditures on their oil and gas project to renounce to flow-through investors.  The Company has incurred Part XII.6 tax for Canadian tax purposes on this renunciation.  The tax totals $15,666 (CAD$17,744), including penalties, and is included in other general and administrative expenses.
 
e)     
On December 1, 2005, the Company issued 1,500,000 shares of common stock as a price of $0.0001 (CAD$0.0001) per share for proceeds of $129 (CAD$150).  These shares are fair valued and recorded at $516,338 (CAD$599,850), with a debit to compensation expense.
 
f)     
Refer to Note 10.
 

FFFF-12

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)      
(Stated in U.S. Dollars)       

8.
INCOME TAX
 
The Company provides deferred income taxes for differences between the tax reporting basis and the financial reporting basis of assets and liabilities. The Company follows the provisions of SFAS No. 109, “Accounting for Income Taxes”. Pursuant to SFAS 109 the Company is required to compute tax asset benefits for net operating losses carried forward. At December 15, 2006, the Company did not have any net U.S. operating losses carried forward. At December 15, 2006, the Company had non-capital loss carryforwards for Canadian income tax purposes of $485,357 (CAD$549,737), which begin expiring in fiscal 2026. When the future utilization of some portion of the carryforwards is determined not to be “more likely than not,” a valuation allowance is provided to reduce the recorded tax benefits from such assets. At December 15, 2006, a valuation allowance of $343,278 was provided to reduce deferred tax assets to nil.
 
The deferred tax assets and liabilities were as follows:

   
December 15,
2006
$
   
December 31,
2005
$
 
             
Deferred tax asset
           
 - Oil and gas interests and other property and equipment
   
192,579
     
 
 - Share issue costs
   
1,496
     
362
 
 - Asset retirement obligations
   
8,449
     
 
 - Non-capital losses
   
140,754
     
 
 - Less valuation allowance
    (343,278 )     (362 )
                 
Net deferred tax asset
   
     
 


The provision for income tax differs from the amount computed by applying statutory rates to earnings before income taxes.  The difference results from the following:


     
December 15,
2006
$ 
     
December 31, 2005
$ 
 
Earnings (loss) before taxes
    (1,153,151 )     (516,122 )
Statutory rate
    32.5 %     34.5 %
                 
Computed expected tax (recovery)
    (374,774 )     (178,062 )
 Non-deductible expenses
   
5,092
     
 
 Compensation expense
   
     
178,062
 
 Resource allowance
    (12,334 )    
 
 Effect of change in statutory rates
   
39,109
     
 
 Change in valuation allowance
   
342,907
     
 
                 
Reported income taxes
   
     
 

 
FFFF-13

Damascus Energy Inc.      
NOTES TO FINANCIAL STATEMENTS      
DECEMBER 15, 2006      
(An Exploration Stage Company)             
(Stated in U.S. Dollars)       


9.
COMMITMENTS

On November 30, 2006 the Company entered into an agreement with Bounty to “Farm-in” on the Dover property (the “Dover agreement”). Under the terms of the agreement the Company may earn a 50% working interest in the lands by making cash payments of $7,087,764 (CAD$8,193,000), issuing Bounty a minimum of 4,215,266 common shares of Patch International Inc., and reimbursing Bounty for certain incurred expenditures.   As at December 15, 2006 the Company had paid Bounty $539,282 (CAD$611,500), issued 8,682,978 shares of the Company that upon the acquisition of Patch International Inc. resulted in meeting the minimum requirement for shares in Patch International Inc. and accrued the payment of $6,686,125 (CAD$7,581,500) (due December 15, 2006).  On January 22, 2007 the Company negotiated an amending agreement to extend the payment of the remaining financial commitments; however, as of the date of these financial statements the Company has satisfied the obligations to earn a 50% working interest.

In addition the Company can earn an additional 30% working interest (aggregate 80% undivided working interest)  by drilling and evaluating a minimum of 16 evaluation wells through the McMurray formation at mutually agreed locations on the Dover leases; and completing a 2D seismic program on or before March 31, 2007 at a minimum cost of $1,500,000.  As of the date of these financial statements, the Company expects to have met these commitments to earn the additional 30% working interest.
 

10.
ACQUISITION
 
The Company entered into a Share Exchange Agreement dated December 1, 2006 with Patch International Inc. (“Patch”), whereby Patch would acquire 100% of the issued and outstanding share capital of the Company.  The transaction closed on December 15, 2006, and is accounted for using the purchase method with Patch being identified as the acquirer.  Under the terms of the Share Exchange Agreement, Patch Energy Inc. (“Energy”) (a wholly-owned subsidiary of Patch) acquired all of the issued and outstanding common shares of the Company (18,852,978 common shares) in consideration for one share of Class A Preferred Voting Stock of Patch (the “Preferred Voting Share”) and 9,426,489 shares of Series A Preferred Stock of Energy (the “Exchangeable Shares”) that are exchangeable for 9,426,489 shares of Patch’s common stock.  Mr. Michael Vandale, the president of the Company, was appointed to serve as a director of Patch.  Mr. Vandale was a director of Energy prior to the acquisition, and received $264,867 (CAD$300,000) in connection with the acquisition.
 

11.
SUBSEQUENT EVENT
 
On March 8, 2007, the Company’s parent Patch International Inc. (“Patch International”), completed a transaction whereby Great Northern Oilsands Inc. acquired various oil sands assets and conventional oil and gas properties in Western Canada. The conventional oil and gas assets included all the conventional oil and gas interests held by Damascus.  Patch International received cash and share consideration of approximately $2,595,300 (CAD$3,000,000) in total, of which management estimates CAD$800,000 was attributed to the sale of the Company’s conventional oil and gas assets.
 
FFFF-14