Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.23.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Cash Flows from Operating Activities          
Net gain (loss)     $ (1,361,700) $ (1,466,168)  
Adjustment to reconcile net gain (loss) to net cash provided by (used in) operating activities:          
Depletion, depreciation and amortization $ 53,755 $ 142,456 166,953 578,880  
Asset retirement obligation accretion 43,895 93,787 129,793 275,511 $ 316,873
Operating lease     (816) (2,791)  
Amortization of debt discount     41,572 170,507  
Change in fair value of derivative liabilities (4,474) (264,794) (21,813) (160,189)  
Stock-based compensation expense     57,047  
Warrants issued as financing fees     2,101 17,338  
Forgiveness of PPP loan     (56,680)  
Changes in operating assets and liabilities          
Accounts receivable     5,565 (801)  
Other current assets     (756) 24,779  
Other assets     48,422  
Accounts payable     2,482,829 1,029,530  
Accounts payable – related parties     (1,407) (787,837)  
Accrued liabilities     230,870 (3,048)  
Accrued liabilities – related parties     130,417 320,342  
Net cash flows from operating activities     1,852,030 (3,580)  
Cash Flows from Investing Activities          
Cash flows from investing activities      
Cash Flows from Financing Activities          
Repayments on notes payable     (266,826) (116,935)  
Repayments on related party notes payable     (4,813)  
Series C preferred stock     25,000  
Cash flows from financing activities     (246,639) (116,935)  
Changes in foreign exchange rate     (196) (76)  
Net change in cash     1,605,195 (120,591)  
Cash at beginning of period     14,058 155,045 155,045
Cash at end of period $ 1,619,253 $ 34,454 1,619,253 34,454 $ 14,058
SUPPLEMENTAL DISCLOSURES          
Interest paid     115,861 239,389  
Income taxes paid      
NON-CASH INVESTING AND FINANCIAL DISCLOSURES          
Series A preferred dividends accrued     134,392 134,393  
Series C preferred dividends accrued     6,478  
Conversion of related party debt and payables     527,520  
Modification of related party debt     181,250  
Capitalized interest payable     204,488  
Settlement of notes payable related party for common shares     135,000  
Utikuma acquisition – extra cost triggered by WTI     $ 787,250