| |
| Annual Report |
|---|
| | | Income Statement | |
| 2007 | 2007 | 2006 |
|---|
| separately below | $1,119,590 | $1,389,017 | $202,177 | | Stock-based compensation | 2,061,603 | 6,644,504 | 4,542,901 | | Professional fees | 552,012 | 884,342 | 211,624 | | Lease expense | - | 17,392 | 12,392 | | Depreciation expense | 1,378 | 2,638 | 780 | | Advertising expense | 52,616 | 83,265 | 28,265 | | Total operating |
|
|
| | expenses | 3,787,199 | 9,021,158 | 4,998,139 | | Loss from operations | (3,787,199) | (9,021,158) | (4,998,139) | | Other income and |
|
|
| | (expenses): |
|
|
| | Other income | - | 710 | 710 | | Loss on disposal of |
|
|
| | equipment | (7,000) | (7,000) | - | | Forebearance agreement |
|
|
| | costs | - | (211,098) | - | | Interest expense | (290,834) | (311,996) | (18,290) | | Total other income and (expenses), net | (297,834) | (529,384) | (17,580) | | Net loss | $(4,085,033) | $(9,550,542) | $(5,015,719) | | Net loss per common share - basic and |
|
|
| | diluted | $(0.14) |
| $(0.25) | | Weighted average number of common shares |
|
|
| | outstanding - basic and diluted | 28,750,169 |
| 20,192,875 | | 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 |
|---|
| ASSETS |
|
| | Current assets: |
|
| | Cash and cash equivalents | $-- | $332,546 | | Prepaid expenses | -- | 15,000 | | Total current assets | -- | 347,546 | | Deposit for oil and gas property acquisition | 378,000 | 253,000 | | Property and equipment, net | 617,038 | 290,318 | | Other | 5,000 | -- | | Total assets | $1,000,038 | $890,864 | | LIABILITIES AND STOCKHOLDERS' DEFICIT |
|
| | Current liabilities: |
|
| | Notes payable to a stockholder | $170,000 | $-- | | Accounts payable and accrued liabilities | 491,788 | 455,251 | | Accrued stock-based compensation | 231,000 | 830,000 | | Advances from a stockholder/officer | -- | 164,385 | | Total current liabilitiess | 892,788 | 1,449,636 | | Convertible debt to stockholder/officer | 1,199,886 | -- | | Total liabilities | 2,092,674 | 1,449,636 | | Commitments and contingencies |
|
| | Stockholders' deficit: |
|
| | Preferred stock: no par value, 1,000,000 shares |
|
| | authorized, 1,000 shares issued or outstanding | 1,018,000 | 1,018,000 | | Common stock: no par value, 250,000,000 shares |
|
| | authorized, 31,884,355 and 25,782,558 shares |
|
| | issued and outstanding at September 30, 2007 |
|
| | and 2006, respectively | 8,443,004 | 5,104,541 | | Additional paid-in capital | 800,409 | 587,703 | | Accumulated deficit | (1,803,507) | (1,803,507) | | Losses accumulated in the development stage | (9,550,542) | (5,465,509) | | Total stockholders' deficit | (1,092,636) | (558,772) | | Total liabilities and stockholders' deficit | $1,000,038 | $890,864 | | Net Working Capital |
|
| | Equity per Share |
|
| | Depr. and Amort. Reserve |
|
| | Preferred Shares Issued |
|
| | Common Shares Issued |
|
| | Treasury Shares - Preferred |
|
| | Treasury Shares - Common |
|
|
| | | |
|
|
|