XML 69 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED CASH FLOW STATEMENT (USD $)
6 Months Ended 121 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
OPERATING ACTIVITIES      
Net income/(loss) $ (330,198) $ (11,106,637) $ (67,443,303)
To reconcile net income/(loss) to net cash used in operating activities      
Gain from sale of subsidiary 0 0 (57,850,918)
Gain from sale of investment 0 0 (3,864,197)
Loss from sale of investment 0 0 3,508,297
Gain from divestiture of discontinued operations 0 0 (72,000)
Change in fair value of investment in associate (2,686,428) 7,487,735 14,881,681
Equity in net loss of associate 0 0 262,828
Depreciation 24,270 25,788 410,068
Amortization of debt issuance costs 0 0 349,910
Warrant issuance expense / (income) 0 0 19,880,864
Exchange differences 45,258 35,722 (62,903)
Non cash adjustment to exploration costs 0 0 (204,753)
Non cash interest income 0 0 (25,619)
Interest expense on contingently convertible loan 0 0 236,798
Loss on extinguishment of contingently convertible loan 0 0 83,202
Interest expense on debentures 0 0 764,142
Loss on extinguishment of debentures 0 0 33,847
Stock-based compensation 42,294 499,573 28,075,470
Decrease / (increase) in receivables and prepaid expenses (258,607) 78,729 (590,263)
(Decrease) / increase in accounts payables 244,921 434,015 183,288
(Decrease) / increase in accrued expenses (207,135) 80,554 51,491
Change in pension liability 0 0 142,271
Cash flow (used in) / from operating activities (3,125,625) (2,464,521) (61,249,799)
INVESTING ACTIVITIES      
Transaction prepayment 0 0 (10,111,656)
Capitalized exploration expenditure (281,506) 0 (742,361)
Purchase of tangible fixed assets and computer software (10,690) (37,900) (648,353)
Sale of tangible fixed assets and computer software 0 0 100,813
Proceeds from sale of investment 7,570,842 0 40,179,792
Decrease / (increase) restricted cash (56,639) 4,075 (103,377)
Acquisition of investment in associate 0 0 (67,747)
Cash flow (used in) / from investing activities 7,222,007 (33,825) 28,607,111
FINANCING ACTIVITIES      
Contribution share capital founders 0 0 80,019
Issuance of units 0 0 37,282,734
Issuance of contingently convertible loan 0 0 1,680,000
Issuance of debentures 0 0 3,760,000
Issuance of promissory notes to shareholders 0 0 540,646
Repurchase on Shares (102,242) 0 (102,242)
Repayment of contingently convertible loan 0 0 (2,000,000)
Repayment of debentures 0 0 (4,000,000)
Repayment of promissory notes to shareholders 0 0 (540,646)
Proceeds from exercise of options 0 0 240,062
Issuance of warrants 0 0 670,571
Proceeds from exercise of warrants 0 0 2,260,959
Cash arising on recapitalization 0 0 6,510
Shareholder loan repaid 0 0 (3,385,832)
Shareholder loan raised 0 0 4,653,720
Repayment of bank loan 0 0 (2,520,000)
Increase in bank loan 0 0 2,520,000
Increase in short-term loan 0 0 917,698
Payment of unit issuance costs 0 0 (2,348,250)
Payment of debt issuance costs 0 0 (279,910)
Increase / (decrease) in refundable deposits 1,648 (130,354) 1,648
Cash flow (used in) / from financing activities (100,594) (130,354) 39,437,687
Net change in cash and cash equivalents 3,995,788 (2,628,700) 6,794,998
Cash and cash equivalents at the beginning of the period 3,063,947 2,842,495 0
Currency translation effect on cash and cash equivalents (12,574) (35,722) 252,163
Cash and cash equivalents at the end of the period 7,047,161 178,073 7,047,161
Supplement schedule of non-cash investing and financing activities:      
Forgiveness of debt by major shareholder 0 0 1,466,052
Deferred consideration for interest in CJSC South Petroleum Co. 0 0 193,003
Warrants issued to pay unit issuance costs 0 0 280,172
Warrants issued to pay placement commission expenses 0 0 2,689,910
Debenture interest paid in common shares 0 0 213,479
Forgiveness of advance payment from Petromanas Energy Inc. 0 0 917,698
Initial fair value of shares of investment in Petromanas 0 0 46,406,821
Offset of impairment of oil and gas properties and renegotiation of accrued expenses 312,000 0 312,000
Forgiveness of receivable due from Manas Adriatic GmbH 0 0 (3,449,704)
Transfer from transaction prepayment to restricted cash due to acquisition of TF Petroleum AG $ 111,656 $ 0 $ 111,656