Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statements of Cash Flows (Unaudited)

v3.19.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash Flows from Operating Activities    
Net loss $ (36,135,492) $ (2,788,791)
Adjustment to reconcile net loss to net cash provided by/(used in) operating activities:    
Depletion, depreciation and amortization 80,307 54,986
Asset retirement obligation accretion 18,487 36,833
Bad debt expense 25,000
Loss on related party debt settlement of accrued salaries 203,349 94,177
Change in fair value of derivative liabilities 4,357
Loss on extinguishment of debt 260,162
Equity settled finance fee 76,537 107,420
Warrant expense related to business combination 103,632
Stock-based compensation 2,689,949 774,614
Foreign currency remeasurement gain (61,906)
Loss on acquisition and disposition of Bow Energy Ltd. 29,319,554
Impairment of furniture, equipment & software 13,783
Impairment of oil and gas properties 2,322,255
Guarantor fees 482,586
Interest on ORRI conversion 128,229
Loss on sale of vehicle 3,677
Changes in operating assets and liabilities    
Accounts receivable (241,701) 31,496
Other current assets (6,823) 22,547
Deposits 240,000
Bank indebtedness 17,322
Accounts payable 273,541 370,927
Accounts payable - related parties (6,140)
Accrued liabilities 295,414
Accrued liabilities - related parties (171,792)
Net cash flows from operating activities (680,205) (681,299)
Cash Flows from Investing Activities    
Purchase of working interest in Canadian Properties (932,441)
Net cash acquired in acquisition of Bow Energy Ltd. 3,784
Net cash disposed of in sale of Bow Energy Ltd. (4,003)
Purchase of fixed assets (9,256)
Cash flows from investing activities (932,660) (9,256)
Cash Flows from Financing Activities    
Proceed from issuance of common stock 262,500 110,065
Proceeds from issuance of common stock for exercise of warrants 179,675
Proceed from issuance of preferred stock 20,000 241,000
Proceeds from notes payable 1,000,000
Repayments on notes payable (33,835) (4,107)
Proceeds from related party notes payable 278,410 301,600
Repayments to related party notes payable (171,100) (14,000)
Cash paid for PORRI conversion (3,230)
Cash flows from financing activities 1,535,650 631,328
Net change in cash (77,215) (59,227)
Cash at beginning of period 82,593 68,648
Cash at end of period $ 5,378 $ 9,421