|
FY2025
12 months to Oct 31, 2025
|
FY2024
12 months to Oct 31, 2024
|
FY2023
12 months to Oct 31, 2023
|
|
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Franchise tax fees | |||
| Bad debt expense | |||
| Accretion expense | |||
| Conversion of January 2022 SPA | |||
| Debt discount - OID | |||
| Amortization of debt discounts | |||
| Loss on abandonment of oil and gas properties | |||
| Issuance of common shares for services | |||
| Loss on issuance of common shares in lieu of cash for debt payments | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Prepaid expenses and other receivables | |||
| Other liabilities | |||
| Accounts payable and accrued liabilities | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Capital expenditures for unproved oil and gas properties | |||
| Drilling costs for exploratory well | |||
| Advances to operators | |||
| Due to operators | |||
| Net cash used in investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Gross Proceeds | |||
| Proceeds from issuance of convertible notes payable | |||
| Proceeds from issuance of promissory notes | |||
| Proceeds from issuance of common shares related to ATM agreement | |||
| Proceeds from issuance of common shares related to IPO | |||
| Proceeds from exercise of warrants, net | |||
| Repayment of debt | |||
| Proceeds from issuance of common stock under at-the-market offering program | |||
| Repayment of notes payable from related parties | |||
| Repayment of convertible notes payable | |||
| Repayment of promissory notes | |||
| Payments of debt issuance costs | |||
| Payments for deferred offering costs | |||
| Net cash provided by financing activities | |||
| Effect of foreign currency exchange | |||
| NET CHANGE IN CASH | |||
| Cash - Beginning of period | |||
| Cash - End of period | |||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||
| Non-cash investing and financing activities: | |||
| Issuance of warrants | |||
| Issuance of RSUs | |||
| Issuance of commitment shares | |||
| Issuance of common stock for warrants that can be exercised per the Resale S-1/A | |||
| Issuance of pre-funded warrants | |||
| Issuance of warrants in connection with financing arrangement | |||
| Issuance of common stock upon vesting of RSUs | |||
| Issuance of commitment shares in connection with financing arrangement |
Loading...