Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Cash Flows from Operating Activities    
Net income (loss) $ (402,431) $ (1,031,653)
Adjustment to reconcile net loss to net cash provided by (used in) operating activities:    
Depletion, depreciation and amortization 183,139 302,378
Asset retirement obligation accretion 88,206 48,945
Operating lease 263
Amortization of debt discount 63,007 49,594
Change in fair value of derivative liabilities 187,716 126,675
Stock-based compensation expense 27,369 67,193
Warrants issued as financing fees 9,252 7,234
Changes in operating assets and liabilities    
Accounts receivable (446,238) (12,701)
Other current assets (19,438)
Accounts payable 24,483 29,601
Accounts payable – related parties (587)
Accrued liabilities (112,776) 166,627
Accrued liabilities – related parties 331,640 25,685
Net cash flows from operating activities (46,957) (239,860)
Cash Flows from Investing Activities    
Escrow for property purchase 1,374,353
Cash flows from investing activities (1,374,353)
Cash Flows from Financing Activities    
Proceeds from notes payable 1,418,934
Repayments on notes payable (1,926) (1,836)
Proceeds from related party notes payable 200,000
Repayments on related party notes payable (10,221) (33,799)
Shares to be issued 69,375
Cash flows from financing activities (12,147) 1,652,674
Changes in foreign exchange rate 2,327 (59,680)
Net change in cash (56,777) (21,219)
Cash at beginning of period 155,045 34,513
Cash at end of period 98,268 13,294
SUPPLEMENTAL DISCLOSURES    
Interest paid 71,565
Income taxes paid
NON-CASH INVESTING AND FINANCIAL DISCLOSURES    
Series A preferred dividends accrued 44,675 44,675
Debt discount on warrant issue 332,881
Conversion of related party debt and payables 527,520
Settlement of notes payable related party for common shares 135,000 12,500
Issuing of previous shares to be issued $ 55,375