| |
| Annual Report |
|---|
| | | Income Statement | |
| 2007 | 2006 |
|---|
| Revenues: |
|
| | Gas Sales and Pipeline Fees | $- | $- | | Total Revenues | - | - | | Costs and Expenses: |
|
| | Depreciation | 25,072 | 25,760 | | Selling, General and Administrative - Related Parties | 3,638,000 | - | | Selling, General and Administrative | 4,537,635 | 5,856,101 | | Reserve for Litigation | - | 2,250,000 | | Total Costs and Expenses | 8,200,707 | 8,131,861 | | Loss From Operations | (8,200,707) | (8,131,861) | | Other Income (Expense): |
|
| | Loss on Sale of Assets | - | (1,407) | | Interest Expense | (1,064,510) | (3,404,149) | | Interest and Dividend Income | 997 | 106,198 | | Miscellaneous | 162,103 | (6,863) | | Other Income (Expenses) | (901,410) | (3,306,221) | | Net Loss from Continuing Operations | (9,102,117) | (11,438,082) | | Net Loss from Discontinued Operations | (2,732,216) | (398,843) | | Net Loss | $(11,834,333) | $(11,836,925) | | Net Loss Per Common Share: Basic and Diluted |
|
| | Net Loss from Continuing Operations | $(0.09) | $(0.14) | | Net Loss from Discontinued Operations | (0.03) | (0.01) | | Total | $(0.12) | $(0.15) | | Weighted Average Number of Common |
|
| | Shares Outstanding, Basic and Diluted | 99,745,829 | 80,475,359 | | See Accompanying Notes to Consolidated Financial Statements |
|
| | Operating Income As Calculated |
|
| | Depr. and Amort. |
|
| | Fixed Charges Coverage: |
|
| | Available for Fixed Charges |
|
| | Gross Fixed Charges |
|
| | Fixed Charges Times Earnings |
|
| | Fixed Charges Coverages and Preferred Dividends Times Earnings |
|
| | Capital Expenditures |
|
| | Research & Development Expenditures |
|
|
| | | | Balance Sheet | |
| 2007 | 2006 |
|---|
| Current Assets: |
|
| | Cash | $5,794 | $257,015 | | Accounts and Other Receivable | 7,116 | 4,692 | | Prepaid Expenses | 177,099 | 55,546 | | Current Portion of Assets of Discontinued Operations -Held for Sale | 734,713 | 671,519 | | Total Current Assets | 924,722 | 988,772 | | Property Plant and Equipment, Net of accumulated depreciation of $81,202 and $56,129, |
|
| | respectively - Continuing Operations | 2,953,661 | 4,812,632 | | Property Plant and Equipment, Net - Discontinued Operations -Held for Sale | 4,118,666 | 7,551,727 | | Total Property, Plant and Equipment, Net | 7,072,327 | 12,364,359 | | Investment in Affiliate | 2,809,801 | - | | Other Assets: |
|
| | Deposits | 200,379 | 53,800 | | Cash Restricted | 43,467 | 26,447 | | Deferred Charges | - | 565,221 | | Goodwill | 800,428 | 800,428 | | Non-Current Portion of Assets of Discontinued Operations - Held for Sale | 386,048 | 387,612 | | Total Other Assets | 1,430,322 | 1,833,508 | | Total Assets | $12,237,172 | $15,186,639 | | LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
|
| | Current Liabilities: |
|
| | Current Maturities - Note Payable | $7,533,039 | $225,000 | | Accounts Payable and Accrued Expenses | 1,985,829 | 1,195,334 | | Reserve for Litigation | 2,250,000 | 2,250,000 | | Current Portion of Liabilities of Discontinued Operations -Held for Sale | 743,380 | 429,418 | | Total Current Liabilities | 12,512,248 | 4,099,752 | | Long-Term Debt | - | 8,934,294 | | Total Liabilities | 12,512,248 | 13,034,046 | | Commitments and Contingencies | - | - | | Stockholders' Equity (Deficit): |
|
| | Common Stock, $.001 Par Value per Share, |
|
| | 250,000,000 Shares Authorized, 108,226,836 and 86,457,922 |
|
| | Shares Issued and Outstanding at 2007 and 2006, respectively | 108,227 | 86,459 | | Additional Paid-in Capital | 55,868,098 | 46,703,202 | | Subscriptions Receivable | - | (220,000) | | Accumulated Deficit | (56,251,401) | (44,417,068) | | Total Stockholders' Equity (Deficit) | (275,076) | 2,152,593 | | Total Liabilities and Stockholders' Equity (Deficit) | $12,237,172 | $15,186,639 | | See Accompanying Notes to Consolidated Financial Statements |
|
| | Net Working Capital |
|
| | Equity per Share |
|
| | Depr. and Amort. Reserve |
|
| | Preferred Shares Issued |
|
| | Common Shares Issued |
|
| | Treasury Shares - Preferred |
|
| | Treasury Shares - Common |
|
|
| | | |
|
|
|
| |
| Quarterly Report Information
|
|---|
| | | Quarterly Revenue, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | 50,000 | | 2008 |
2 | 30,000 | | 2008 |
3 | 30,000 | | 2007 |
1 | 1,100,000 | | 2007 |
3 | 390,000 | | 2006 |
1 | 800,000 | | 2006 |
2 | 410,000 | | 2006 |
3 | 370,000 | | 2006 |
Full Year
| 2,220,000 | | 2005 |
1 | 630,000 | | 2005 |
2 | 340,000 | | 2005 |
3 | 250,000 | | 2005 |
Full Year
| 1,860,000 | | 2004 |
1 | Nil | | 2004 |
2 | 510,000 | | 2004 |
3 | 820,000 | | 2004 |
Full Year
| 1,880,000 | | 2003 |
1 | 10,000 | | 2003 |
2 | 10,000 | | 2003 |
3 | 100,000 | | 2003 |
Full Year
| 180,000 |
| | | | | | Quarterly Net Income, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | (2,860,000) | | 2008 |
2 | (1,140,000) | | 2008 |
3 | (1,620,000) | | 2007 |
1 | (2,450,000) | | 2007 |
3 | (880,000) | | 2006 |
1 | (1,700,000) | | 2006 |
2 | (1,960,000) | | 2006 |
3 | (3,780,000) | | 2006 |
Full Year
| (11,836,900) | | 2005 |
1 | (1,240,000) | | 2005 |
2 | (2,000,000) | | 2005 |
3 | (1,080,000) | | 2005 |
Full Year
| (7,662,900) | | 2004 |
1 | (1,530,000) | | 2004 |
2 | (2,250,000) | | 2004 |
3 | (1,310,000) | | 2004 |
Full Year
| (6,517,200) | | 2003 |
1 | (310,000) | | 2003 |
2 | (270,000) | | 2003 |
3 | (280,000) | | 2003 |
Full Year
| (2,882,200) |
| | | | | | Quarterly EPS, US$ |
|---|
| Year | Quarter | Revenue | | 2008 |
1 | (.02) | | 2008 |
2 | (.01) | | 2008 |
3 | (.01) | | 2007 |
1 | (.03) | | 2007 |
3 | (.01) | | 2007 |
Full Year
| (.09) | | 2006 |
1 | (.02) | | 2006 |
2 | (.03) | | 2006 |
3 | (.05) | | 2006 |
Full Year
| (.15) | | 2005 |
1 | (.02) | | 2005 |
2 | (.03) | | 2005 |
3 | (.01) | | 2005 |
Full Year
| (.11) | | 2004 |
1 | (.03) | | 2004 |
2 | (.03) | | 2004 |
3 | (.02) | | 2004 |
Full Year
| (.12) | | 2003 |
1 | (.01) | | 2003 |
2 | (.01) | | 2003 |
3 | (.01) | | 2003 |
Full Year
| (.07) |
| | | |
|
|
|