Annual report pursuant to section 13 and 15(d)

STATEMENTS OF CASH FLOWS

v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash Flows from Operating Activities    
Net loss $ (894,506) $ (1,440,000)
Adjustment to reconcile net income to net cash provided by/(used in) operating activities:    
Depreciation and amortization 93,740 36,162
Accretion expense 32,551 0
Loss on sale/disposal of assets 6,999 249
Asset retirement obligation accretion 8,592 1,549
Stock-based compensation expense - employees 36,322 4,200
Stock-based compensation expense - consultants 0 73,500
Bad debt expense 0 24,800
Changes in operating assets and liabilities    
Accounts receivable - related party 0 (4,805)
Accounts receivable (53,667) 0
Other assets (5,455) (44,818)
Accounts payable 7,048 32,827
Accounts payable - related party 0 (2,350)
Accrued liabilities (12,363) 24,930
Deferred rent (2,898) 7,096
Net cash flows from operating activities (783,637) (1,286,660)
Cash Flows from Investing Activities    
Purchase property and equipment (20,700) (47,875)
Proceeds from sale of property and equipment 24,500 0
Purchase of oil and gas properties 0 (475,000)
Capital expenditures on oil and gas properties (376,995) (1,672,540)
Cash flows from investing activities: (373,195) (2,195,415)
Cash Flows from Financing Activities    
Borrowings on convertible debt - related parties 550,000 0
Payments on related parties debt 0 (156,108)
Amounts borrowed from related parties 0 110,557
Purchase of treasury stock (900) (14,126)
Proceeds from issuance of common stock 0 4,272,403
Net payments on notes payable (1,149) 0
Cash flows from financing activities 547,951 4,212,726
Net change in cash and cash equivalents (608,881) 730,651
Cash and cash equivalents    
Beginning of period 731,043 392
End of period 122,162 731,043
SUPPLEMENTAL DISCLOSURES    
Interest paid 0 0
Income taxes paid 0 0
NON-CASH INVESTING AND FINANCIAL DISCLOSURES    
Initial recognition of discount on related party debt 443,228 0
Initial recognition of asset retirement obligations 26,345 51,095
Change in estimated cash flows from asset retirement obligation (74,777) 0
Fair value of stock issued for oil properties 433,000 0
Note payable for vehicle $ 42,785 $ 0