XML 28 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Jun. 30, 2011
Jun. 30, 2010
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 1,268,871 $ 1,850,369
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation, depletion and accretion 64,481 14,031
Loss on disposal of property and equipment 7,946 0
Net gain on settlement of debt 0 (34,860)
Gain on litigation settlements (89,305) 0
Change in value of warrant liability (32,074) (1,805,040)
Stock compensation expense 164,400 875,507
Amortization of financing fees 30,725 33,275
Amortization of loan discount 425,117 137,616
Changes in assets and liabilities:    
Trade and other receivables (20,725) (14,463)
Short term notes receivable 37,899 (9,011)
Inventory (105) (14,166)
Prepaid expenses and other assets (36,873) (48,122)
Accounts payable and accrued expenses 376,176 225,522
Notes payable and accrued interest 84,959 206,208
Net cash used in operating activities (338,587) (683,480)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to oil and gas properties (483,024) (580,941)
Additions to equipment (25,614) (63,486)
Net cash used in investing activities (508,638) (644,427)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Cash held in escrow 367,554 1,100,000
Common stock receivable 0 762
Net cash provided by financing activities 367,554 1,100,762
NET DECREASE IN CASH (479,671) (227,145)
CASH, beginning of year 483,578 455,233
CASH, end of year 3,907 228,088
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Interest 329,473 0
Taxes 0 0
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:    
Stock issued for conversion of debt 101,923 0
Warrant cancellations and terminations 0 292,331
Oil and Gas asset retirement obligation (1,607) (1,481)
Iroquois [Member]
   
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in value of warrant liability (366,581) (934,349)
Change in value of derivative liability (710,881) (1,165,997)
ABG [Member]
   
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in value of warrant liability $ (1,542,618) $ 0