Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Cash Flows from Operating Activities          
Net gain (loss)     $ (646,280) $ (1,393,684)  
Adjustment to reconcile net gain (loss) to net cash provided by (used in) operating activities:          
Depletion, depreciation and amortization $ 60,682 $ 253,285 113,198 436,424  
Asset retirement obligation accretion 43,420 93,518 85,898 181,724 $ 316,873
Operating lease     (544) (2,800)  
Amortization of debt discount     27,715 122,429  
Change in fair value of derivative liabilities 146 (83,111) (17,339) 104,605  
Stock-based compensation expense     54,923  
Warrants issued as financing fees     1,416 16,614  
Changes in operating assets and liabilities          
Accounts receivable     5,601 (43)  
Other current assets     (756)  
Other assets     40,442  
Accounts payable     1,363,562 163,234  
Accounts payable – related parties     (3,110) 15,452  
Accrued liabilities     108,010 (127,235)  
Accrued liabilities – related parties     75,584 340,868  
Net cash flows from operating activities     1,153,397 (87,489)  
Cash Flows from Investing Activities          
Cash flows from investing activities      
Cash Flows from Financing Activities          
Repayments on notes payable     (133,491) (20,969)  
Repayments on related party notes payable     (4,813) (17,613)  
Series C preferred stock     25,000  
Cash flows from financing activities     (113,304) (38,582)  
Changes in foreign exchange rate     (42) 3,105  
Net change in cash     1,040,051 (122,966)  
Cash at beginning of period     14,058 155,045 155,045
Cash at end of period $ 1,054,109 $ 32,079 1,054,109 32,079 $ 14,058
SUPPLEMENTAL DISCLOSURES          
Interest paid     99,195 165,354  
Income taxes paid      
NON-CASH INVESTING AND FINANCIAL DISCLOSURES          
Series A preferred dividends accrued     89,595 89,568  
Series C preferred dividends accrued     4,260  
Conversion of related party debt and payables     527,520  
Modification of related party debt     181,250  
Settlement of notes payable related party for common shares     135,000  
Utikuma acquisition – extra cost triggered by WTI     $ 1,000,000