Quarterly report pursuant to sections 13 or 15(d)

STATEMENTS OF CASH FLOWS (Unaudited)

v2.4.0.8
STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash Flows from Operating Activities    
Net loss $ (608,563) $ (616,654)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 34,456 2,026
Loss on disposal of assets 5,609 250
Accretion expense 3,502 0
Stock-based compensation 5,400 4,200
Bad debt expense – related party 0 24,800
Changes in operating assets and liabilities    
Accounts receivable – related party 4,805 (13,500)
Other assets (677) (41,326)
Accounts payable (21,200) 35,948
Accounts payable - related party 6,586 (2,350)
Accrued liabilities 16,564 4,159
Deferred rent (1,228) 10,880
Net cash flows from operating activities (554,746) (591,567)
Cash Flows from Investing Activities    
Purchase property and equipment (6,200) (16,823)
Proceeds from sale of property and equipment 20,000 0
Purchase of oil and gas properties 0 (475,000)
Capital expenditures on oil and gas properties (207,955) (1,375,000)
Cash flows from investing activities: (194,155) (1,866,823)
Cash Flows from Financing Activities    
Convertible debt borrowing from related parties 350,000 0
Short term borrowing from related parties 0 110,557
Short term payments to related parties 0 (156,108)
Purchase of outstanding shares (900) (9,126)
Proceeds from issuance of common stock 0 3,349,203
Cash flows from financing activities 349,100 3,294,526
Net change in cash and cash equivalents (399,801) 836,136
Beginning of period 731,043 392
End of period 331,242 836,528
NON-CASH FINANCING DISCLOSURES    
Cancellation of treasury shares (Note 5) 5,000 0
Discount on related party convertible note payable – warrants and conversion feature (Note 5) 251,184 0
Fair value of shares issued in purchase of oil and gas properties (Note 5) 395,000 0
Cash paid for interest 0 0
Cash paid for taxes $ 0 $ 0