|
FY2017
12 months to Dec 31, 2017
|
FY2016
12 months to Dec 31, 2016
|
FY2015
12 months to Dec 31, 2015
|
FY2014
12 months to Dec 31, 2014
|
FY2013
12 months to Dec 31, 2013
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss, before non-controlling interest | |||||
| Adjustments to reconcile net loss to cash provided by (used in) operating activities: | |||||
| Depreciation, depletion and amortization | |||||
| Impairment of oil and gas properties | |||||
| Write-off of suspended exploratory well costs | |||||
| Asset retirement obligation accretion | |||||
| Amortization of debt issuance costs | |||||
| Loss on settlement of asset retirement obligations | |||||
| Related party liability offset | |||||
| Unrealized currency transaction gain | |||||
| Loss on disposal of other property and equipment | |||||
| Gain on sale of oil and gas properties | |||||
| Gain on fair value of derivative liability | |||||
| Share-based compensation | |||||
| Payments to settle asset retirement obligations | |||||
| Other | |||||
| Settlement of accounts payable and accrued expenses | |||||
| Changes in operating assets and liabilities: | |||||
| (Increase) decrease in accounts receivable | |||||
| (Increase) decrease in crude oil inventory | |||||
| (Increase) decrease in prepaids and other current assets | |||||
| Increase in other non-current assets | |||||
| Increase in accounts payable and accrued liabilities | |||||
| Net cash provided by (used in) operating activities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Capital expenditures | |||||
| Allied transaction | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from the issuance of common stock | |||||
| Proceeds from the exercise of stock options and warrants | |||||
| Payments for treasury stock arising from withholding taxes upon restricted stock vesting and exercise of stock options | |||||
| Proceeds from MCB Finance Facility | |||||
| Repayments of MCB Finance Facility | |||||
| Proceeds from JSC 2017 Note | |||||
| Repayments of term loan facility | |||||
| Proceeds from note payable - related party, net | |||||
| Proceeds from short-term note payable | |||||
| Proceeds from short-term notes payable - related party | |||||
| Repayment of short-term note payable | |||||
| Debt issuance costs | |||||
| Funds released from restricted cash, net | |||||
| Funds restricted for debt service | |||||
| Allied Transaction adjustments | |||||
| Funding from non-controlling interest | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate on cash and cash equivalents | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash and cash equivalents at end of year | |||||
| Cash paid for: | |||||
| Interest, net | |||||
| Interest, net of amounts capitalized | |||||
| Supplemental disclosure of non-cash investing and financing activities: | |||||
| Issuance of common shares for settlement of liabilities | |||||
| Discount on notes payable pursuant to issuance of warrants | |||||
| Reduction in oil and gas properties arising from settlement of accounts payable and accrued liabilities | |||||
| Reduction in accounts payable from settlement of Northern Offshore contingency | |||||
| Receivable from non-controlling interest | |||||
| Shares issued for services | |||||
| Non-cash gain from asset retirement obligation extinguishment | |||||
| Change in asset retirement obligation estimate | |||||
| Net assets contributed by parent | |||||
Loading...