Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities    
Net income (loss) $ (1,486,080) $ 1,928,904
Adjustment to reconcile net loss to net cash used in operating activities:    
Depletion, depreciation and amortization 238,184 403,145
Asset retirement obligation accretion and well plugging costs 125,603 316,873
Operating Lease Accrual (978) (2,783)
Amortization of debt discount 55,430 217,699
Change in fair value of derivative liabilities (22,554) (161,244)
Warrants as finance fees 2,783 18,061
Stock-based compensation expense 211,481
PPP loan forgiven (56,680)
Gain on sale of assets (1,500) (3,919,323)
Loss on forfeiture 132,000
Accounts receivable 5,640 (1,097)
Prepaids and other current assets 24,597 33,802
Accounts payable (90,254) 88,190
Accounts payable – related parties 2,451,946 56,776
Accrued liabilities (41,974) 178,194
Accrued liabilities – related parties 537,414 450,424
Net cash provided by (used in) operating activities 1,798,257 (105,578)
Cash Flows from Investing Activities    
 Sale of equipment 1,500
Cash provided by (used in) investing activities 1,500
Cash Flows from Financing Activities    
Proceeds from issuance of Series C preferred stock 25,000 85,000
Repayments of notes payable (408,498) (120,890)
Repayments of related party notes payable (4,815)
Cash provided by financing activities (388,313) (35,890)
Foreign currency remeasurement (167) 481
Net change in cash 1,411,277 (140,987)
Cash at beginning of period 14,058 155,045
Cash at end of period 1,425,335 14,058
SUPPLEMENTAL DISCLOSURES    
Interest paid 128,209 239,384
Income taxes paid
NON-CASH INVESTING AND FINANCIAL DISCLOSURES    
Settlement of related party accrued liabilities for common shares 527,520
Settlement of notes payable related party for common shares 144,888
Modification of related party debt 181,791
Accrued Series A preferred dividends 179,190 179,190
Accrued Series C preferred dividends 8,696 779
Series B Preferred Stock issued to directors 152,397
Utikuma acquisition – extra cost triggered by WTI 787,250
Capitalized accrued interest $ 238,768