XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOW (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (7,099,542) $ (3,953,697)
Adjustments to reconcile net loss to net cash used in operating activities    
Accretion of asset retirement obligation 2,899  
Amortization of debt discount and financing warrants 348,198  
Unamortized discount on debentures converted to common stock 3,661,781  
Depletion and depreciation 48,273  
Gain from sale of oil and gas assets (275,489)  
Bad debt expense 200,000  
Expiration of exploration option     
Gain on settlement with former officer      
Impairment of oil and natural gas properties 344,353 102,579
Stock based compensation 191,719 108,000
Stock grants in exchange for services 17,500  
Warrants for services 496,979 312,000
Change in working capital    
Accounts receivable (278,296)  
Prepaid expense (39,138)  
Accounts payable (322,634)  
Accounts payable - related parties 17,504  
Accrued liabilities 36,465  
Net cash used in operating activities (2,649,428)  
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of oil wells     
Drilling costs (8,925)  
Acquisition of oil and gas properties (675,058)  
Proceeds from sale of oil and gas properties 200,000  
Purchase of furniture and fixtures (32,550)  
Net cash used in investing activities (516,533)  
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of senior secured convertible debentures 1,815,000  
Non-controlling interest contributions 1,089,900  
Non-controlling interest distributions (61,472) 50,915
Exercise of warrants for cash 5,075  
Bank line of credit - net of repayments     
Payments on notes payable to related party     
Net cash provided by financing activities 2,848,503  
Net Change in Cash and Cash Equivalents (317,458)  
Beginning Cash and Cash Equivalents 475,623 111,572
Ending Cash and Cash Equivalents 158,165 475,623
Supplemental cash flow information:    
Interest     
Income taxes     
Non-cash investing and financing activities:    
Preferred stock converted to common stock 167,059 53,490
Debentures exchanged for common stock 4,649,775 1,112,500
Restated [Member]
   
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss   (4,105,513)
Adjustments to reconcile net loss to net cash used in operating activities    
Accretion of asset retirement obligation   1,453
Amortization of debt discount and financing warrants   714,788
Unamortized discount on debentures converted to common stock   902,908
Depletion and depreciation   81,220
Gain from sale of oil and gas assets     
Bad debt expense     
Expiration of exploration option   25,000
Gain on settlement with former officer   (404,624)
Impairment of oil and natural gas properties   102,579
Stock based compensation   108,000
Stock grants in exchange for services     
Warrants for services   312,000
Change in working capital    
Accounts receivable   (4,357)
Prepaid expense   8,349
Accounts payable   98,619
Accounts payable - related parties   (113,931)
Accrued liabilities   284,866
Net cash used in operating activities   (1,988,643)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of oil wells   (219,700)
Drilling costs   (369,695)
Acquisition of oil and gas properties     
Proceeds from sale of oil and gas properties     
Purchase of furniture and fixtures   (8,329)
Net cash used in investing activities   (597,724)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of senior secured convertible debentures   3,120,000
Non-controlling interest contributions     
Non-controlling interest distributions   (50,915)
Exercise of warrants for cash     
Bank line of credit - net of repayments   (68,667)
Payments on notes payable to related party   (50,000)
Net cash provided by financing activities   2,950,418
Net Change in Cash and Cash Equivalents   364,051
Beginning Cash and Cash Equivalents   111,572
Ending Cash and Cash Equivalents   475,623
Supplemental cash flow information:    
Interest   47,665
Income taxes     
Non-cash investing and financing activities:    
Preferred stock converted to common stock   53,490
Debentures exchanged for common stock   $ 1,112,500