| Net loss | -6.75M |
| Depreciation | 46K |
| Officer, director and other fees, paid via common stock | |
| Cost of warrants issued to employees, directors & others | |
| Interest in short term bank deposits | |
| Interest paid through issuance of common stock | |
| Write-off of costs associated with public offering | |
| Loss on disposal of equipment | -43K |
| Impairment of unproved oil and gas properties | |
| Asset retirement obligation | |
| Decrease in inventories | |
| Prepaid expenses and other | 208K |
| Increase in deferred offering costs | |
| Change in refundable value-added tax | |
| Severance pay, net | 31K |
| Accounts payable | -90K |
| Accrued liabilities, net | -497K |
| Increase (decrease) in deferred officers' compensation (net) | |
| Net cash used in operating activities | |
| Investment in short term bank deposits | 31K |
| Acquisition of property and equipment | -21K |
| Investment in unproved oil and gas properties | -856K |
| Net cash used in investing activities | |
| Deferred financing costs on debt conversions and modification | |
| Loan proceeds - related party | |
| Loan principal repayments - related party | |
| Loan proceeds - other | |
| Proceeds from sale and exercise of stock and warrants | |
| Costs associated with the issuance of stock and warrants | |
| Net cash provided by financing activities | |
| Net increase (decrease) in cash and cash equivalents | 871K |
| Cash and cash equivalents - beginning of period | 2.87M |
| Cash and cash equivalents- end of period | 3.74M |
| Cash paid for interest | |
| Cash paid for income taxes | |
| Non-cash investing and financing activities: | |
| Payment of accounts payable through issuance of note payable | |
| Increase in accounts payable for financing costs | |
| Waived interest on debt conversions | |
| Value of warrants granted to underwriters | |
| Value of shares gifted to directors, employees and service providers | |
| Deferred financing costs | |
| Cost of options granted to employees attributed to Oil & Gas properties | |
| Investment in Oil & Gas properties | 17K |
| Non-cash investing and financing activities: | |
| Payment through issuance of common stock | |
| Non-cash investing and financing activities: | |
| Payment through issuance of common stock | |
| Non-cash investing and financing activities: | |
| Payment through issuance of common stock | |
| Non-cash investing and financing activities: | |
| Value of warrants and options granted | |
| Non-cash investing and financing activities: | |
| Value of warrants and options granted | |