XML 27 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONSOLIDATED STATEMENT OF CASH FLOW (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
CASH FLOW FROM OPERATING ACTIVITIES  
Net income (loss)$ (2,664,241)$ 18,258
Adjustment to reconcile net income (loss) from operations to net cash used in operating activities  
Amortization of debt discount and financing warrents468,936 
Debentures converted to common stock902,908 
Depletion40,17974,949
Depreciation591 
Gain on settlement with former officer (404,623)
Stock based compensation87,750 
Tax benefit of debenture discount(466,703) 
Warrants for services130,2008,640
Change in working capital  
Accounts receivable(13,561)29,323
Accounts receivable - related party(26,333) 
Prepaid expense17,39635,016
Accounts payable(101,909)146,848
Accounts payable - related party(130,289) 
Accrued liabilities141,298(5,144)
Net cash used in operating activities(1,613,778)(96,733)
CASH FLOWS FROM INVESTING ACTIVITIES  
Drilled wells(417,567) 
Purchase of wells(8,329) 
Net cash used in investing activities(425,896) 
CASH FLOWS FROM FINANCING ACTIVITIES  
Sale of debentures2,270,000 
Bank line of credit - net repayments(68,667)(18,305)
Proceeds from notes payable to related parties 162,000
Payments on notes payable to related party(50,000) 
Net cash provided by financing activities2,151,333143,695
Net change in cash and cash equivalents111,65946,962
Beginning cash and cash equivalents111,57222,076
Ending cash and cash equivalents223,23169,038
Supplemental schedule of non-cash investing and financing activities:  
Preferred stock converted to common stock53,490 
Debentures exchanged for common stock1,112,500 
Common stock exchanged for accrued interest37,940 
Deferred tax liability305,352 
Cash paid during the period for  
Interest19,872 
Income taxes