XML 27 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2010
Jun. 30, 2012
Jun. 30, 2011
Sep. 30, 2011
Cash flows from operating activities:        
Net income (loss) $ (118,144) $ (56,452) $ (1,142,935) $ (1,109,397)
Adjustments to reconcile net income (loss) to net cash from operating activities:        
Loss on debt extinguishment    306,415      
Depreciation, depletion and amortization 0 526,486 213,959 264,657
Amortization of debt issuance costs 0 158,448 152,881 205,697
Asset retirement obligation accretion 0 5,259 2,168 3,260
Amortization of debt discount 0 660,338 179,696 280,256
Accretion of participation liability 0 75,560 86,409 108,503
Stock-based compensation expense 0 59,700 243,731 258,731
Change in fair value of warrant and conversion feature liabilities 0 (910,270) 819,416 761,076
Change in operating assets and liabilities:        
Accounts receivable (4,900) (260,085) (351,773) (252,247)
Other assets (50,000) (20,486) (5,038) 42,977
Accounts payable 1,945 (39,015) 103,477 93,721
Other liabilities 0 (343,454) (51,120) (179,968)
Net cash from operating activities (171,099) 162,444 250,871 477,266
Cash flows from investing activities        
Purchase of furniture and equipment 0 (3,893) (1,199) (2,014)
Purchase of oil and gas properties (40,000)    (309,247) (309,247)
Capital expenditures on oil and gas properties (41,865) (4,104,298) (2,924,136) (3,087,047)
Net cash from investing activities (81,865) (4,108,191) (3,234,582) (3,398,308)
Cash flows from financing activities        
Debt issuance costs 0 (478,214) (397,774) (400,051)
Equity offering costs 0 (199,849) (280,219) (525,291)
Proceeds from issuance of common stock and warrants 409,900 4,224,000 1,340,155 1,340,155
Proceeds from exercise of warrants 0    45,289 45,289
Repayment of note payable 0    (642,753) (642,753)
Proceeds from issuance of notes payable 0 2,685,000 3,400,000 3,400,000
Net cash from financing activities 409,900 6,230,937 3,464,698 3,217,349
Net change in cash and cash equivalents 156,936 2,285,190 480,987 296,307
Cash and cash equivalents Beginning of period 0 453,243 156,936 156,936
Cash and cash equivalents End of period 156,936 2,738,433 637,923 453,243
Supplemental cash flow information:        
Interest paid 0 204,000 175,881 242,702
Interest capitalized (non-cash) 0 306,718 192,908 225,529
Noncash investing and financing activities:        
Capital expenditures included in accounts payable 0 142,063 84,365 84,365
Issuance of notes payable for oil and gas 285,668    357,085 357,085
Issuance of 2012 convertible notes    2,037,500      
Warrant liability settled on exercise 0    136,015 136,015
Recognition of liabilities for issuance of:        
Series A warrants 0    1,188 1,188
Series B warrants 0    143,948 143,948
Series C warrants 0    274,516 274,516
Series D warrants 0    49,385 49,385
Recognition of conversion feature liability 0 48,668    26,771
Recognition of participation liability 0 326,945 26,771 737,886
Asset retirement obligations incurred 0    737,886 4,588
Issuance of restricted shares $ 0 $ 60,699    $ 15,000