Quarterly report pursuant to Section 13 or 15(d)

STATEMENTS OF CASH FLOWS (Unaudited)

v2.4.0.8
STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash Flows from Operating Activities    
Net loss $ (1,473,776) $ (743,900)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depletion, depreciation and amortization 135,906 60,178
Amortization of debt discount 61,662 15,510
Loss on sale/disposal of assets 11,258 5,610
ARO accretion 1,119 6,009
Stock-based compensation expense – employees 672,635 17,827
Stock-based compensation expense – consultants 399,000 0
Changes in operating assets and liabilities    
Accounts receivable - related party 0 4,805
Accounts receivable 8,408 (41,039)
Other assets 9,058 (19,623)
Accounts payable (25,542) (7,078)
Accounts payable - related party 0 2,700
Accrued liabilities 533 (19,574)
Deferred rent (3,023) (2,067)
Net cash flows from operating activities (202,762) (720,642)
Cash Flows from Investing Activities    
Purchase property and equipment (18,876) (6,200)
Proceeds from sale of property and equipment 0 20,000
Capital expenditures on oil and gas properties (655,556) (354,840)
Cash flows from investing activities (674,432) (341,040)
Cash Flows from Financing Activities    
Amounts borrowed from related parties 0 450,000
Purchase of treasury stock 0 (900)
Proceeds from issuance of common stock 780,024 0
Payments on notes payable (13,020) 0
Cash flows from financing activities 767,004 449,100
Net change in cash and cash equivalents (110,190) (612,582)
Cash and cash equivalents    
Beginning of period 122,162 731,043
End of period 11,972 118,461
SUPPLEMENTAL DISCLOSURES    
Interest paid in cash 27,257 0
NON-CASH INVESTING AND FINANCIAL DISCLOSURES    
Discount on related party debt 0 343,232
Cancellation of shares 1,000 5,000
Initial recognition of asset retirement obligations 14,428 26,346
Change in accounts payable for expenditures on oil and gas properties 11,028 0
Fair value of stock issued for oil properties 0 395,000
Note payable for equipment 54,541 0
Sale of vehicle to related party for assumption of note payable $ 33,250 $ 0