| Cash Flow From Operating Activities |
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
| Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
| Non-cash consulting services |
|
|
|
|
|
| Preferred stock issued for services |
|
|
|
|
|
| (Gain) on extinguishment of debt |
|
|
|
|
|
| Preferred stock issued in exchange for consulting services |
|
|
|
|
|
| Preferred stock issued for conversion of notes payable, accrued interest, and assumption of debt |
|
|
|
|
|
| (Gain) on the reduction of dividends payable |
|
|
|
|
|
| Stock issued for reduction of interest on notes payable |
|
|
|
|
|
| Stock issued for licensing fees |
|
|
|
|
|
| Impairment of assets |
|
|
|
|
|
|
Depreciation, depletion, and amortization
|
|
|
|
|
|
| Depreciation and ARO liability |
|
|
|
|
|
| Stock Issued for Outside Services |
|
|
|
|
|
| Gain on Settlement of Debt |
|
|
|
|
|
| Accrued Interest |
|
|
|
|
|
| Bad debt |
|
|
|
|
|
| Accrued Payroll |
|
|
|
|
|
| Changes in working capital |
|
|
|
|
|
|
(Increase) Decrease in Accounts Receivable
|
|
|
|
|
|
| Accounts payable and other accrued expenses |
|
|
|
|
|
| Due to related party |
|
|
|
|
|
| Asset retirement obligation accretion |
|
|
|
|
|
| Accounts payable - related party |
|
|
|
|
|
| Decrease (Increase) in Prepaid Expenses |
|
|
|
|
|
| Increase (Decrease) in Accounts Payable and Accrued Liabilities |
|
|
|
|
|
|
Net Cash Used in Operating Activities
|
|
|
|
|
|
|
|
|
| Deposit on the purchase of additional assets |
|
|
|
|
|
| Purchase of property and equipment |
|
|
|
|
|
| Acquisition of oil producing properties |
|
|
|
|
|
| Principle payments received on notes receivable |
|
|
|
|
|
|
Net Cash From Investing Activities
|
|
|
|
|
|
|
|
|
| Cash Flow From Financing Activities |
|
|
|
|
|
| Payments on notes payable |
|
|
|
|
|
| Series B Preferred Stock issued for cash |
|
|
|
|
|
|
Dividends paid on preferred stock
|
|
|
|
|
|
| Funds received from Related Party |
|
|
|
|
|
| Proceeds from notes payable |
|
|
|
|
|
| Non-controlling interest stock sale |
|
|
|
|
|
| Funds distributed to Related Party |
|
|
|
|
|
| Repayment of Outstanding Convertible Debt |
|
|
|
|
|
| Funds received for Issuance of Common Stock |
|
|
|
|
|
|
Net Cash From Financing Activities
|
|
|
|
|
|
|
|
|
| Net increase (decrease) in cash and cash equivalents |
|
|
|
|
|
|
Net Change in Cash
|
|
|
|
|
|
| Net Change in Cash |
|
|
|
|
|
| Cash at Beginning of Year |
|
|
|
|
|
| Cash at End of Period |
|
|
|
|
|
| Supplemental disclosure of non-cash items: |
|
|
|
|
|
| Accrued dividends on preferred stock |
|
|
|
|
|
| Interest |
|
|
|
|
|
| Common stock issued in exchange for consulting services |
|
|
|
|
|
| Common stock issued for conversion of note payable, accrued interest, and assumption of debt |
|
|
|
|
|
| Gain (Loss) on extinguishment of debt |
|
|
|
|
|
| Preferred stock issued in exchange for consulting services |
|
|
|
|
|
| Preferred stock issued for extinguishment of note payable, accrued interest, and assumption of debt |
|
|
|
|
|
|
|
|
| Income Taxes |
|
|
|
|
|
|
|
|