Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Cash Flows from Operating Activities          
Net loss $ (72,484) $ (4,338,125) $ (1,466,168) $ (6,495,504)  
Adjustment to reconcile net loss to net cash provided by (used in) operating activities:          
Depletion, depreciation and amortization 142,456 353,343 578,880 876,650  
Asset retirement obligation accretion 93,787 84,477 275,511 199,092 $ 287,758
Operating lease     (2,791)  
Amortization of debt discount     170,507 146,562  
Change in fair value of derivative liabilities (264,794) (75,362) (160,189) 173,628  
Stock-based compensation expense     57,047 231,179  
Warrants issued as financing fees     17,338 30,147  
Forgiveness of PPP loan     (56,680)  
Loss on TLSAU abandonment     3,225,928  
Changes in operating assets and liabilities          
Accounts receivable     (801)  
Other current assets     24,779 44,949  
Accounts payable     1,029,530 268,099  
Accounts payable – related parties     (787,837)  
Accrued liabilities     (3,048) 357,899  
Accrued liabilities – related parties     320,342 196,938  
Net cash flows from operating activities     (3,580) (744,433)  
Cash Flows from Investing Activities          
Escrow for property purchase      
Cash flows from investing activities      
Cash Flows from Financing Activities          
Proceeds from notes payable     95,385  
Repayments on notes payable     (116,935) (4,619)  
Proceeds from related party notes payable     615,000  
Repayments on related party notes payable     (55,003)  
Shares to be issued     119,375  
Cash flows from financing activities     (116,935) 770,138  
Changes in foreign exchange rate     (76) (53,344)  
Net change in cash     (120,591) (27,639)  
Cash at beginning of period     155,045 34,513 34,513
Cash at end of period $ 34,454 $ 6,874 34,454 6,874 $ 155,045
SUPPLEMENTAL DISCLOSURES          
Interest paid     239,389 113,756  
Income taxes paid      
NON-CASH INVESTING AND FINANCIAL DISCLOSURES          
Series A preferred dividends accrued     134,393 134,025  
Debt discount on warrant issue     332,881  
Conversion of related party debt and payables     557,520  
Modification of related party debt     181,791  
Capitalized interest payable     204,488  
Settlement of notes payable related party for common shares     135,000 12,500  
Issuing of previous shares to be issued     55,375  
Utikuma acquisition – purchase price     788,835  
Utikuma acquisition – initial ARO     906,146  
Utikuma acquisition – extra cost triggered by WTI     787,250  
Third party loan for Utikuma purchase     1,120,000  
Related party loan payments on Company’s behalf     $ 245,000