| Net (Loss) income before non-controlling interest | |
| Foreign currency exchange loss | 168K |
| (Gain) loss from disposal of assets | |
| Gain On Sale Of Investments | |
| Depletion, depreciation and amortization | 11K |
| Interest earned on restricted deposits | |
| Accretion expense | |
| Deferred income taxes | |
| Stock option compensation and change in warrant valuation | |
| Exploration and dry hole costs | |
| Impairment loss | |
| Accounts receivable | -40K |
| Prepayments and other current assets | 101K |
| Inventories | |
| Accounts payable and accrued liabilities | -561K |
| Income taxes payable (receivable) | |
| Net cash (used in) provided by operating activities | -1.93M |
| Proceeds from sale of assets | |
| Additions to property and equipment | |
| Oil and gas exploration activities | |
| Proceeds from sale of securities available for sale | |
| Purchase of securities available for sale | |
| Proceeds from sale of securities | |
| Marketable securities matured or sold | |
| Marketable securities purchased | |
| Refund of Deposit for purchase of Evans Shoal | |
| Advance from buyer related assets held for sale | |
| Purchase of controlling interest ? Nautilus Poplar LLC | |
| Purchase of additional working interest in Poplar Fields | |
| Cash acquired-purchase of Nautilus Poplar LLC | |
| Net cash (used in) provided by investing activities | 1.53M |
| Proceeds from issuance of stock | |
| Short term debt issuances | |
| Short term debt repayments | -70K |
| Purchase of non-controlling interest - Nautilus Poplar LLC (including $237,956 of transaction costs) | |
| Long term debt repayments | |
| Noncontrolling Capital Contribution Nautilus Poplar LLC | |
| Net cash (used in) provided by financing activities | -73K |
| Effect of exchange rate changes on cash and cash equivalents | -15K |
| Net (decrease) increase in cash and cash equivalents | -788K |
| Cash and cash equivalents at beginning of period | 1.68M |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 892K |
| Income taxes | |
| Interest Paid, net of amount capitalized | |
| Unrealized holding gains, net of deferred tax | |
| Revision to estimate of asset retirement obligations | |
| Write off of expired license | |
| Amounts in accounts payable related to property and equipment | |
| Accrued transaction costs | |
| Purchase of non-controlling interest for Stock and contingent consideration | |
| Purchase of working interest for Stock and contingent consideration | |