Notes to the Consolidated Financial Statements (unaudited)
F-6
|
|
|
GRID PETROLEUM CORP.
|
(formerly SUNBERTA RESOURCES INC.)
|
(An Exploration Stage Company)
|
Condensed Consolidated Balance Sheet
|
as of June 30, 2013 and March 31, 2013
|
|
|
|
|
June 30,
|
March 31,
|
|
2013
|
2013
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
Cash
|
$ -
|
$ 573
|
Other current assets
|
-
|
-
|
Total current assets
|
-
|
573
|
Oil & gas properties
|
7,026,666
|
7,026,666
|
Rights to future exploration costs
|
-
|
663,967
|
TOTAL ASSETS
|
$ 7,026,666
|
$ 7,691,206
|
|
|
|
LIABILITIES AND SHAREHOLDERS
’
EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
Bank overdraft
|
$ 254
|
$ -
|
Accounts payable
|
41,910
|
26,115
|
Notes payable, net of discount
|
578,105
|
588,442
|
Accrued interest payable
|
12,967
|
6,719
|
Derivative liability
|
1,255,724
|
713,306
|
Stockholder loans
|
255,573
|
217,850
|
Total Current Liabilities
|
2,144,533
|
1,552,432
|
Shareholder's Equity:
|
|
|
Preferred stock, $0.001 par value; 20,000,000 shares authorized; 1,432,000 and 1,432,000 shares issued and outstanding June 30, 2013 and March 31, 2013 respectively
|
1,432
|
1,432
|
Common stock, $0.001 par value,1,500,000,000 shares authorized; 702,730,835 and 566,571,588 shares issued and outstanding June 30, 2013 and March 31, 2013 respectively
|
702,730
|
566,571
|
Additional paid in capital
|
13,068,507
|
13,121,602
|
Accumulated other comprehensive loss
|
(115,361)
|
(115,361)
|
Accumulated (deficit) during developmental stage
|
(123,849)
|
(123,849)
|
Accumulated (deficit) during exploration stages
|
(8,651,326)
|
(7,311,620)
|
Total shareholders' equity
|
4,882,133
|
6,138,775
|
TOTAL LIABILITIES & STOCKHOLDERS
’
EQUITY
|
$ 7,026,666
|
$ 7,691,206
|
|
|
|
|
|
GRID PETROLEUM CORP.
|
(formerly SUNBERTA RESOURCES INC.)
|
(An Exploration Stage Company)
|
Condensed Consolidated Statements of Operations and Comprehensive Loss
|
|
|
|
|
|
From
|
|
|
|
|
Inception
|
|
|
|
|
(March 31, 2009
|
|
For the three months ended
|
|
to
|
|
June 30,
|
|
June 30,
|
|
2013
|
2012
|
|
2013)
|
Revenue
|
$ -
|
$ -
|
|
$ -
|
Operating expenses
|
|
|
|
|
Impairment of Rights to future
|
|
|
|
|
Exploration costs
|
663,967
|
-
|
|
5,489,301
|
Impairment of oil and gas properties
|
-
|
-
|
|
85,334
|
Consulting
|
37,500
|
127,641
|
|
1,046,550
|
Depreciation
|
-
|
50
|
|
2,759
|
Interest expense
|
-
|
2,730
|
|
8,989
|
Investor relations
|
-
|
-
|
|
89,753
|
Management fees
|
23,155
|
-
|
|
121,515
|
Professional fees
|
18,495
|
10,450
|
|
310,813
|
Salaries & benefits
|
-
|
-
|
|
22,294
|
Other G&A expenses
|
2,696
|
58,082
|
|
633,498
|
Loss from operations
|
(745,813)
|
(198,952)
|
|
(7,801,806)
|
Other income/ (expense)
|
|
|
|
|
Change in derivative liability
|
(561,332)
|
-
|
|
(625,893)
|
Interest on convertible notes
|
(32,561)
|
-
|
|
(334,132)
|
Loss before income taxes
|
(1,339,706)
|
(198,952)
|
|
(8,770,831)
|
Income tax expense
|
-
|
-
|
|
-
|
Net Loss
|
(1,339,706)
|
(198,952)
|
|
(8,770,831)
|
Other comprehensive gain (loss)
|
|
|
|
|
Loss on elimination of convertible notes
|
-
|
-
|
|
(119,505)
|
Foreign currency translation adjustments
|
-
|
-
|
|
4,144
|
Comprehensive Loss
|
(1,339,706)
|
(198,952)
|
|
(8,886,192)
|
|
|
|
|
|
Per share information
|
|
|
|
|
Basic, weighted number of common shares outstanding
|
654,384,654
|
215,885,426
|
|
|
Net profit/(loss) per common share
|
(0.00)
|
(0.00)
|
|
|
|
|
|
|
|
|
|
GRID PETROLEUM CORP.
|
(A Development Stage Company)
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
From
|
|
|
|
|
|
|
Inception
|
|
|
For the Three months ended
|
|
(March 31, 2009
|
|
|
June 30,
|
|
to
|
|
|
2013
|
|
2012
|
|
June 30,2013)
|
|
Operating Activities:
|
|
|
|
|
|
|
Net loss in exploration stage
|
$
(1,339,706)
|
|
$
(198,952)
|
|
$
(8,770,831)
|
|
Net loss in development stage
|
-
|
|
-
|
|
(123,849)
|
|
Adjustment to reconcile net loss to net cash used
|
|
|
|
|
|
|
in operating activities
|
|
|
|
|
|
|
Impairment of rights to future exploration costs
|
663,967
|
|
-
|
|
4,825,334
|
|
Impairment of oil and gas properties
|
-
|
|
-
|
|
85,334
|
|
Depreciation
|
-
|
|
50
|
|
2,759
|
|
Interest on convertible notes
|
-
|
|
-
|
|
307,819
|
|
Change in derivative liabilities
|
542,418
|
|
-
|
|
1,255,724
|
|
Consulting fees paid in shares
|
-
|
|
-
|
|
167,986
|
|
Other
|
-
|
|
-
|
|
(89,285)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
Increase interest payable
|
6,248
|
|
-
|
|
12,967
|
|
Increase in accounts payable
|
15,796
|
|
22,730
|
|
41,910
|
|
Net cash used in operating activities
|
(111,277)
|
|
(176,172)
|
|
(2,284,133)
|
|
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
|
Purchase/disposal of equipment
|
-
|
|
-
|
|
(2,759)
|
|
Purchase of oil & gas properties
|
-
|
|
-
|
|
(11,937,334)
|
|
Net cash used in investing activities
|
-
|
|
-
|
|
(11,940,093)
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
Proceeds from note payable
|
(10,337)
|
|
198,000
|
|
688,228
|
|
Payments of note payable
|
-
|
|
-
|
|
(65,000)
|
|
Proceeds from stockholders' loans
|
37,723
|
|
35,000
|
|
255,573
|
|
Bank overdraft
|
254
|
|
-
|
|
254
|
|
Issuance of preferred stock
|
-
|
|
(80)
|
|
1,432
|
|
Adjustments to APIC for stock issuance
|
(53,095)
|
|
-
|
|
-
|
|
Proceed from sale of common stock
|
136,159
|
|
(67,583)
|
|
13,343,738
|
|
Net cash provided by financing activities
|
110,704
|
|
165,337
|
|
14,224,225
|
|
|
|
|
|
|
|
|
Change in cash
|
(573)
|
|
(10,835)
|
|
0
|
|
Cash at the beginning of the period
|
573
|
|
25,416
|
|
-
|
|
Cash at the end of the period
|
$
(0)
|
|
$
14,580
|
|
$
0
|
|
|
|
|
|
|
|
|
Supplementary disclosure for non-cash
|
|
|
|
|
|
|
investing and financing activities
|
|
|
|
|
|
|
Forgiveness of accounts payable-related parties
|
-
|
|
-
|
|
7,382
|
|
Forgiveness of shareholder's loan
|
-
|
|
-
|
|
27,500
|
|
Stock issued to retire debt
|
-
|
|
-
|
|
733,062
|
|
Swap of a portion of oil & gas properties for
|
|
|
|
|
|
|
rights to future exploration costs
|
-
|
|
-
|
|
4,825,334
|
|
Reduction in derivative liabilities on debt conversion to Additional Paid-in Capital
|
-
|
|
-
|
|
348,718
|
|
1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Description of Business
Grid Petroleum Corp. (the
“
Company
”
) was incorporated in the State of Nevada with the name Sunberta Resources Inc. on November 15, 2006. The Company moved through the exploration stage and the development stage and is currently in the exploration stage once more. Its principal business is the acquisition and exploration of mineral claims and oil & gas properties.
On November 16, 2006 the Company acquired all the issued and outstanding shares of Sunberta Resources Inc. (
“
Sunberta Alberta
”
) an inactive corporation incorporated in the province of Alberta, Canada on September 19, 2006. The consideration for the acquisition of Sunberta Alberta was 2,000 shares (on a post-split basis) of the Company.
5
In January2007,Sunberta Alberta acquired seven placer claim tenures on southern Vancouver Island, British Columbia, Canada. During the year ended March 31, 2009, the Company abandoned three of the placer claim tenures and decided to abandon the remaining four properties. Between May 31, 2009 and June 14, 2009, the remaining four placer claim tenures expired. The carrying cost of the properties was written off and the operations associated with the properties were treated in the financial statements as discontinued operations in the year ended March 31, 2009. The Company entered the development stage on March 31, 2009 to seek other opportunities. See also note 2.
On November 18, 2009 the Company changed its name to Grid Petroleum Corp.
The Company
’
s activities to December 31, 2009 were carried on in Alberta and British Columbia, Canada. In February, 2010 operations were carried on in England. In mid-2010 the Company began to focus on its mineral properties in the United States, and activities of the Company thenceforth were controlled from the United States.
On May 14, 2010, the Company acquired from the CEO for nominal consideration all the issued shares of Grid Petroleum Ltd. (
“
Grid UK
”
), a company incorporated on January 27, 2010 under the laws of England. The purpose of Grid UK is to maintain bank accounts in the UK as nominee for the Company. Grid UK does not have any assets, liabilities or operations of its own.
On January 20, 2011, the Company entered into a Share Exchange Agreement (the
“
Agreement
”
) with a Nevada corporation, Joaquin Basin Resources Inc.,(
“
Seller
”
), and its stockholders, (
“
Selling Shareholders
”
). Pursuant to the provisions of the Agreement, the Company issued to the Selling Shareholders (i) 62,000,000 shares of Company common stock and (ii) 2,076,324 shares of convertible preferred stock, in exchange for the transfer and delivery to the Company by the Selling Shareholders of the 62,000,000 shares of common stock issued by the Seller, which were all of the issued and outstanding securities of the Seller. As a result of the related transaction on February 1, 2011, the Seller became a wholly owned subsidiary of the Company. The issue of preferred stock was delayed until February 2012. None of the parties to the Agreement is a related person.
On May 23, 2012, we executed an agreement to acquire a 10% percent working interest, 7.5% net revenue interest, from a third party interest holder of the Garcia #3 well in Jim Wells County, Texas. The Company agreed to purchase the working interest for $300,000, payable in preferred stock which is convertible into 0.001 shares of the Company
’
s common stock for each share of preferred stock. As of this date, the preferred shares have not been issued and accordingly, no accounting recognition has been given in connection with the transaction.
Principles of Consolidation
The consolidated financial statements include accounts of the Company and its wholly-owned subsidiaries, Sunberta Alberta, Grid Petroleum Ltd. (
“
Grid UK
”
) and Joaquin Basin Resources, Inc. All significant inter-company balances and transactions are eliminated.
These unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (
“
GAAP
”
) for interim financial information and the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments of a normal recurring nature and considered necessary for a fair presentation of its financial condition and results of operations for the interim periods presented in this Quarterly Report on Form 10-Q have been included. Operating results for the interim periods are not necessarily indicative of financial results for the full year. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company
’
s Annual Report on Form 10-K for the year ended March 31, 2013. In preparing these financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated financial statements and the reported amount of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Significant estimates and assumptions included in the Company
’
s consolidated financial statements relate to the impairment of long-lived assets and oil and gas properties. Certain amounts in the prior year consolidated financial statements have been reclassified to conform to the current year presentation.
Cash and Cash Equivalents
6
As of June 30, 2013 the Company had ($254) in cash. Cash equivalents comprise certain highly liquid instruments with an original maturity of three months or less when purchased. As at June 30, 2013 and March 31, 2012, the Company did not have any cash equivalents.
Mineral Properties and Exploration Expenses
Mineral properties purchased are capitalized and carried at cost. Exploration and development cost are charged to operations as incurred until such time that proven or probable ore reserves are discovered. From that time forward, the Company will capitalize all costs to the extent that future cash flow from reserves equals or exceeds the cost deferred. The deferred cost will be amortized using the unit-of-production method when a property reaches commercial production.
Oil and Gas Properties and Exploration Expenses
Oil and gas property acquisition costs are capitalized and carried at cost. Exploration and development costs are accounted for on the successful-efforts method, whereby the costs related to successful projects are capitalized and all costs incurred as a result of unsuccessful projects are expensed when it is determined that the exploration efforts on that property are unsuccessful. The Company will periodically analyze exploration efforts, once exploration on its oil and gas properties has commenced, to determine which projects have been unsuccessful in establishing proved reserves. The costs of unsuccessful projects will be expensed.
Impairment of Long-Lived Assets
The Company periodically analyzes its long-lived assets for potential impairment, assessing the appropriateness of lives and recoverability of unamortized balances through measurement of undiscounted operating cash flows in accordance with ASC No. 144,
Property, Plant and Equipment
. If impairment is deemed to exist, it will be written down to its fair value. Fair value is generally determined using a discounted cash flow analysis. As of June 30, 2013, the Company has recorded a full impairment on its rights to future exploration costs (see Note 3).
Asset Retirement Obligations
The Company has adopted FASB Accounting Standards Codification Topic (
“
ASC
”
) No. 410,
Asset Retirement and Environmental Obligations
which requires that the fair value of liability for an asset retirement obligation be recognized in the period in which it is incurred. ASC No. 410 requires a liability to be recorded for the present value of the estimated site restoration costs with a corresponding increase to the carrying amount of the related long-lived asset. The liability will be accreted and the asset will be depreciated over the life of the related assets. Adjustments for changes resulting from the passage of time and changes to either the timing or amount of the original present value estimate underlying the obligation will be made. The Company has not incurred any asset retirement obligations as at June 30, 2013.
Advertising Expenses
Advertising costs are expensed as incurred.
Use of Estimates
The preparation of the Company
’
s consolidated financial statements in conformity with generally accepted accounting principles of United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Management makes its best estimate of the ultimate outcome for these items based on historical trends and other information available when the financial statements are prepared. Actual results could differ from those estimates.
Loss Per Share
Basic loss per share of common stock is computed by dividing the net loss by the weighted average number of common shares outstanding during the period after giving retroactive effect to the forward stock split effected on January 14, 2008 (see Note 12.) Diluted earnings (loss) per share is equal to the basic per share for the three and six
7
months ended June 30, 2013 and 2012. Common stock equivalents are not included in the loss per share since they are anti-dilutive.
Fair Value of Financial Instruments
The carrying value of cash, notes payable, and accounts at June 30, 2013 and 2012 reflected in these condensed financial statements approximates their fair value due to the short-term maturity of these financial instruments.
Income Taxes
The Company records deferred taxes in accordance with FASB ASC No. 740,
Income Taxes.
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and loss carry-forwards and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rules on deferred tax assets and liabilities is recognized in operations in the year of change. A valuation allowance is recorded when it is
“
more likely-than-not
”
that a deferred tax asset will not be realized.
Comprehensive Income
The Company has adopted ASC No. 220, Comprehensive Income. Comprehensive income includes net income and all changes in equity during a period that arises from non-owner sources, such as foreign currency items and unrealized gains and losses on certain investments in equity securities.
Exploration Stage
The Company entered the exploration stage upon its inception. The Company exited the exploration stage and entered the development stage on March 31, 2009 when the Company
’
s mineral claims tenures in British Columbia were abandoned and the Company started seeking new business. The Company exited the development stage and entered a new exploration stage on March 31, 2010 after the Company acquired oil and gas properties in Wyoming. In January 2011, the Company acquired oil and gas properties in California and started planning to explore the properties.
Recent Accounting Pronouncements
The Company has reviewed recently issued accounting pronouncements and plans to adopt those that are applicable to it. The Company does not expect the adoption of any other pronouncements to have a material impact on its results of operations or financial position.
Reclassification
Certain prior year amounts have been reclassified to conform with the current year presentation.
2. GOING CONCERN
These condensed consolidated financial statements have been prepared on a going-concern basis which assumes the Company will be able to realize assets and discharge liabilities in the normal course of business for the foreseeable future.
The Company has experienced substantial losses since its inception and has limited business operations, which raises substantial doubt about the Company
’
s ability to continue as going concern. The ability of the Company to
meet its commitments as they become payable, including the completion of acquisitions, exploration and development of oil and gas properties and projects, is dependent on the ability of the Company to obtain necessary financing or achieving a profitable level of operations. There is no assurance the Company will be successful in achieving these goals.
The Company does not have sufficient cash to fund its desired exploration for the next twelve months. The Company has arranged financing as described in Note 7 and intends to draw upon this financing arrangement to
8
fund exploration, production and administration. This financing may be insufficient to fund expenditures or other cash requirements required to find, develop and exploit oil and reserves to the point of profitable operations. There can be no assurance the Company will be successful in finding oil and gas reserves. The Company plans to seek additional financing if necessary in private or public equity offering to secure future funding for operations. There can be no assurance the Company will be successful in raising additional funding. If the Company is not able to secure additional funding, the implementation of the Company
’
s business plan will be impaired. There can be no assurance that such additional financing will be available to the Company on acceptable terms or at all.
These condensed consolidated financial statements do not give effect to adjustments to the amounts and classification to assets and liabilities that would be necessary should the Company be unable to continue as a going concern.
3. OIL AND GAS PROPERTIES
The Company has oil and gas properties in California.
On January 20, 2011, the Company purchased, through its subsidiary Joaquin Basin Resources Inc., a 50% working interest (37% net revenue interest) in a mineral lease on 4,000 acres in Kings and Fresno counties in California. The lease was initially recorded at the cost of issuing 62,000,000 common shares. On January 20, 2012, 2,076,000 shares of convertible preferred stock were issued in concluding the Joaquin Basin purchase agreement. The cost of the issue, $4,152,000, was based on the value of preferred stock as if converted to common stock. The total cost, $7,026,666, was supported bya volumetric analysis.
The Company received a reserve report from an independent petroleum geologist as of March 31, 2013, which utilized the following assumptions:20% working interest (14% net revenue) supported by a
“
P10
”
factor, a 10% recovery rate, value for oil of $50 per barrel, resulting in an approximate value to the Company of $8,200,000, an amount in excess of the $7,112,000 recorded on the accompanying consolidated balance sheets.
On November 21, 2011, a portion of the interest in the lease was swapped for a future
“
carry
”
of exploration costs and administration of the lease. Grid
’
s 50% working interest (37.5% net revenue interest) was reduced to 30% and 14% respectively. The co-lessee, is the obligor under the agreement. Future exploration costs include the operating
“
carry
”
costs of the lease and drilling costs of the first well, named
“
First Farmin Well.
”
The exploration costs were valued based on the percentage reduction in net revenue interest. An impairment in the amount of $4,825,334 has been recorded against the rights to exploration costs.
Impairment of the California properties from their recorded acquisition values was considered at June 30, 2013 and March 31, 2012. Management considered that there were no changes in circumstances that would warrant impairment from the estimated values indicated by independently prepared geological reports.
The Company has oil and gas properties in Wyoming which it does not wish to develop and, accordingly, has recorded an impairment in the amount of $85,334 at March 31, 2013.
Oil and gas properties are summarized as follow as at June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
Proved
|
|
Unconventional Acreage
|
|
$
|
7,026,666
|
|
5. NOTE PAYABLE
Notes payable Comprised as the following:
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
2013
|
|
2013
|
|
Asher Note #4
|
|
$13,000
|
|
$ -
|
|
Asher Note #11
|
|
19,400
|
|
27,500
|
|
Asher Note #12
|
|
47,500
|
|
47,500
|
|
Asher Note #13
|
|
27,500
|
|
-
|
|
Special Situations
|
|
21,491
|
|
61,491
|
|
Vista Capital
|
|
7,280
|
|
9,550
|
|
Direct Capital
|
|
70,671
|
|
70,671
|
|
Syndication Capital
|
|
105,000
|
|
105,000
|
|
Xploration
|
|
|
269,000
|
|
269,000
|
|
|
Total Notes Payable
|
|
$ 580,842
|
|
$ 590,712
|
|
Unamortized Debt Discount
|
|
(2,737)
|
|
(2,270)
|
|
|
|
|
$ 578,105
|
|
$ 588,442
|
Asher Note #4
On April 4, 2013, the Company arranged a transfer of a note for $40,000 from Special Situations Fund note for $40,000 was transferred to Asher Enterprises. The promissory note is unsecured, bears interest at 8% per annum. During the three month period ending June 30, 2013, the Company accrued $5,298 (three month period ended June 30, 2012 - $nil) in interest expense.
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 58% of the market price, where market price is defined as
“
the average of the lowest three of the last ten closing trading prices on the OTCBB immediately prior to conversion date
”
.
On June 30, 2013, the Company recorded a derivative liability of $66,774 being the fair value of the conversion feature which was determined using the Black-Scholes valuation method.
During the three month period ended June 30, 2013, the Company issued an aggregate of 91,143,767 common shares upon the conversion of principal amount of $27,000. The derivative liability amounting to $37,291 was re-classified to additional paid in capital.
Asher Note #11
On November 2, 2012, the Company received funding pursuant to a convertible promissory note in the amount of $27,500. The promissory note is unsecured, bears interest at 8% per annum, and matures on August 6, 2013. During the three month period ended June 30, 2013, the Company accrued $1,372 (three month period ended June 30, 2012 - $nil) in interest expense.
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 58% of the market price, where market price is defined as
“
the average of the lowest three of the last ten closing trading prices on the OTCBB immediately prior to conversion date
”
.
On December 9, 2012, the Company recorded an initial derivative liability of $27,207 being the fair value of the conversion feature which was determined using the Black-Scholes valuation method.
During the three month period ended June 30, 2013, the Company issued an aggregate of 45,015,480 common shares upon the conversion of principal amount of $8,100. The derivative liability amounting to $10,673 was re-classified to additional paid in capital.
Asher Note #12
On February 25, 2013, the Company received funding pursuant to a convertible promissory note in the amount of $47,500. The promissory note is unsecured, bears interest at 8% per annum, and matures on November 25, 2013. During the three month period ended June 30, 2013 the Company accrued $1,301 (three month period ended June 30, 2012 - $nil) in interest expense.
10
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 51% of the market price, where market price is defined as
“
the average of the lowest three of the last ten closing trading prices on the OTCBB immediately prior to conversion date.
”
Asher Note #13
On June 16, 2013, the Company received funding pursuant to a convertible promissory note in the amount of $27,500. The promissory note is unsecured, bears interest at 8% per annum, and matures on March 17, 2014. During the three month period ended June 30, 2013 the Company accrued $102 (three month period ended June 30, 2012 - $nil) in interest expense.
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 51% of the market price, where market price is defined as
“
the average of the lowest three of the last ten closing trading prices on the OTCBB immediately prior to conversion date.
”
Special Situations Fund One Note.
On March 12, 2012, the Company arranged a debt swap under which an Asher Enterprises note for $40,000 was swapped to Special Situations Fund One for the Asher note plus $21,491, total $61,491.
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 55% of the market price, where market price is defined as
“
the average of the lowest three of the last ten closing trading prices on the OTCBB immediately prior to conversion date.
”
On September 9, 2012, the Company recorded a derivative liability of $71,218, being the fair value of the conversion feature which was determined using the Black-Scholes valuation method.
On April 4, 2013, the Company transferred a $40,000 note to Asher Enterprises. In addition, $3,200 in accrued interest was transferred to Asher Enterprises.
During the three month period ended June 30, 2013, the Company accrued $518 (three month period ended June 30, 2012 - $nil) in interest expense.
On June 30, 2013, the Company recorded a credit to the derivative liability of $31,855, based on the change in fair value bringing the derivative liability balance to $48,740.
Vista Capital Note
On June 11, 2012, the Company received funding pursuant to a convertible promissory note in the amount of $30,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on December 15, 2012. During the three month period ended June 30, 2013 the Company accrued $857 (three month period ended June 30, 2012 - $nil) in interest expense.
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 65% of the market price, where market price is defined as
“
the average of the lowest three of the last ten closing trading prices on the OTCBB immediately prior to conversion date.
”
On December 9, 2012, the Company recorded an initial derivative liability of $27,207 being the fair value of the conversion feature which was determined using the Black-Scholes valuation method.
On January 15, 2013, the Company credited the principal balance $10,000 and recorded a debit to penalties and fines due to loss of DTC eligibility. The derivative liability amounting to $14,735 was reclassified to additional paid in capital.
As of June 30, 2013, the principal balance is $7,280, interest is $2,657 and the derivative liability is $13,666.
Direct Capital Note
On December 31, 2012, the Company entered into a debt settlement agreement with Direct Capital Group, Inc., whereby the Company exchange $70,671 in total outstanding debt into Convertible Preferred Shares of the
11
Company. Each of the Convertible Preferred shares will convert into common shares of the Company with the conversion price being the lesser of $0.001 or shall equal the variable conversion price (the
“
Variable Conversion Price
”
). The Variable Conversion Price shall mean 50% multiplied by the market price (the
“
Market Price
”
). The
Market Price means the average of the lowest three (3) Trading Prices for the Common Stock during the ten (10) Trading day period ending on the latest complete Trading Day prior to the Conversion Date. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933.
Syndication Capital Note
On December 31, 2012, the Company entered into a debt settlement agreement with Syndication Capital, whereby the Company exchanges $105,000 in total outstanding debt into Convertible Preferred Shares of the Company. Each of the Convertible Preferred shares will convert into common shares of the Company with the conversion price being the lesser of $0.001 or shall equal the variable conversion price (the
“
Variable Conversion Price
”
). The Variable Conversion Price shall mean 50% multiplied by the market price (the
“
Market Price
”
). The Market Price means the average of the lowest three (3) Trading Prices for the Common Stock during the ten (10) Trading day period ending on the latest complete Trading Day prior to the Conversion Date. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933.
Xploration Inc.
On December 31, 2012, the Company entered into a debt settlement agreement with Xploration Incorporated, whereby the Company exchanges $269,000 in total outstanding debt into Convertible Preferred Shares of the Company. Each of the Convertible Preferred shares will convert into common shares of the Company with the conversion price being the lesser of $0.001 or shall equal the variable conversion price (the
“
Variable Conversion Price
”
). The Variable Conversion Price shall mean 50% multiplied by the market price (the
“
Market Price
”
). The Market Price means the average of the lowest three (3) Trading Prices for the Common Stock during the ten (10) Trading day period ending on the latest complete Trading Day prior to the Conversion Date. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933.
6. DERIVATIVE LIABILITIES
The Company issued financial instruments in the form of convertible notes with embedded conversion features. The convertible notes payable have conversion rates which are indexed to the market value of the Company
’
s common stock price.
During the three month period ending June 30, 2013, $35,100 (June 30, 2012 - $nil) of convertible notes payable were converted into common stock of the Company.
These derivative liabilities have been measured in accordance with fair value measurements, as defined by GAAP. The valuation assumptions are classified within Level 3 inputs.
The following table represents the Company
’
s derivative liability activity for the embedded conversion features discussed above
:
|
|
|
|
|
June 30,
|
|
|
2013
|
Balance, beginning of year
|
|
$ 713,306
|
Initial recognition of derivative liability
|
|
29,050
|
FV change in derivative liability
|
|
561,332
|
Conversion of derivative liability to APIC
|
|
|
Asher Note #4
|
|
(37,291)
|
Asher Note #11
|
|
(10,673)
|
Balance as of June 30, 2013
|
|
$ 1,255,724
|
12
7. SECURITIES PURCHASE AGREEMENT
On April 23, 2010, the Company entered into an agreement with an investor whereby the investor committed to purchase up to $5,000,000 of units, consisting of shares of the Company
’
s common stock and share purchase warrants, until April 22, 2013. The Company may draw on the facility from time to time, as and when it determines appropriate in accordance with the terms and conditions of the agreement. Each advance shall be in an aggregate amount of not more than $1,000,000 and in integral multiples of $100,000. The Company will use the advances to fund operating expenses, acquisitions, and exploration and general corporate activities. The investor also has an option to subscribe up to a further $2,500,000.
Each unit consists of one share of the Company
’
s common stock and one share purchase warrant. The unit price will be the price to the higher of either: (a) $0.75; or (b) 90% of the volume weighted average of the closing price of common stock, for the five banking days immediately preceding the date of the notice of advance. Each warrant shall entitle the investor to purchase one additional share of common stock at an exercise price equal to 150% of the unit price at which the unit containing the warrant being exercised was issued.
The Company issued 401,067 shares under the agreement during the fiscal year ended March 31, 2011, realizing $400,000. This option expired as of April 22, 2013.
8. RELATED PARTY TRANSACTIONS
Related party transactions not disclosed elsewhere in the consolidated financial statements are as follows:
On March 8, 2010, the Company entered an employment agreement with the newly-appointed President, James Powell. Pursuant to the terms of the agreement, the President will receive a base salary of $5,000 per month. The employment agreement will continue indefinitely subject to termination by either party without cause on 30 days
’
notice.
On March 8, 2010, the Company entered an employment agreement with the newly-appointed Chairman of the Board, Tim DeHerrera. Pursuant to terms of the terms of the agreement, Mr. DeHerrera will receive a base salary of $8,000 per month with an incremental rise of $500 per quarter until an amount of $10,000 per month is achieved.
The employment agreement will continue indefinitely subject to termination by either party without cause on 30 days
’
notice.
Mr. DeHerrera agreed to acquire 6,000,000 shares of the former CEO
’
s shares at $0.02 per share. The new CEO
’
s shares were be held in escrow in the form of eight certificates each representing 750,000 shares which were released between April 30, 2010 and March 5, 2012 (a minimum of twenty-one months from the first release date).
On December 2, 2011, pursuant to an employment and consulting agreement, Mr. DeHerrera was issued 12,000,000 restricted common shares.
On May 23, 2012, pursuant to an employment consulting agreement, Mr. Powell was issued 2,500,000 common shares.
During the year ending March 31, 2013, $15,000 in consulting fees was recorded for Mr. Powell increasing the amount due to $90,000.
During the three month period ending June 30, 2013, Mr., DeHerrera advanced the Company $233 to cover operating expenses and $30,000 was recorded for consulting fees.$7,500 in consulting was recorded for Mr. Powell.
The Company is indebted to its officers as follow:
|
|
|
|
|
|
June 30, 2013 March 31, 2013
|
James Powell-President
|
$ 97,500
|
|
$ 90,000
|
|
Tim DeHerra-Chairman of the Board
|
158,073
|
|
127,850
|
|
|
$ 255,573
|
|
$ 217,850
|
|
The amounts consist of unpaid salary and advances made on behalf of the Company.. The loans carry no interest, are unsecured, are due on demand and have no maturity.
11. PREFERRED STOCK
On January 25, 2011 the Company filed an amendment to its Nevada Certificate of Designation to create two new series of preferred stock:
A.
Preferred Series A - par value $0.001 - 10,000,000 shares authorized
B.
Preferred Series B - par value $0.001
–
10,000,000 shares authorized
The preferred stock may be converted at will to common stock in the ratio of 0.005 preferred share to one common share.
On January 31, 2012, 2,076,000 shares of Preferred Series A stock were issued in completion of the agreement signed January 20, 2011, wherein the Company acquired100% of the outstanding common stock of Joaquin Basin Resources, Inc., owner of an oil & gas property. There being no market for the shares, they were valued at the prevailing market price of $0.01 for the number of post-conversion shares of common stock. The value, $4,152,000, was assigned to the cost of the Joaquin Basin oil & gas property.
On January 31, 2012, 111,000 shares of Series A Preferred Stock were converted to 22,200,000 shares of common stock at the conversion ratio of .005 preferred to 1 common. The securities exchanged had equal value, resulting in no gain or loss on the transaction.
As at March 31, 2012, 10,000,000 Series A preferred shares and 10,000,000 Series B preferred shares of par value $0.001 were authorized, of which 1,965,000 Series A were issued and outstanding, (nil as at March 31, 2011).
On April 23, 2012, 80,000 shares of Series A Preferred Stock were converted to 16,000,000 shares of common stock at the conversion ratio of .005 preferred to 1 common. The securities exchanged had equal value, resulting in no gain or loss on the transaction.
On August 14, 2012, 328,000 shares of Series A Preferred Stock were converted to 65,600,000 shares of common stock at the conversion ratio of .005 preferred to 1 common, according to the attributes of the preferred stock. The securities exchanged had equal value, resulting in no gain or loss on the transaction.
On October 12, 2012, 125,000 shares of Series A Preferred Stock were converted into 25,000,000 shares of common stock at the conversion ratio of .005 preferred to 1 common. The securities exchanged had equal value, resulting in no gain or loss on the transaction.
As at March 31, 2013, 10,000,000 Series A preferred shares and 10,000,000 Series B preferred shares of par value $0.001 were authorized, of which 1,432,000 Series A shares were issued and outstanding, (1,965,000 shares as at March 31, 2012).
As at June 30, 2013, 10,000,000 Series A preferred shares and 10,000,000 Series B preferred shares of par value $0.001 were authorized, of which 1,432,000 Series A shares were issued and outstanding, (1,885,000 shares as at June 30, 2012).
12. COMMON STOCK
Effective January 14, 2008, the Company split its common stock on a twenty-for-one basis. All shareholders as of the record date of January 14, 2008 receive twenty shares of common stock in exchange for each one common share of their currently issued common stock. The authorized, issued and per share information presented is on a post-split basis. On January 14, 2008, the Company
’
s total paid-in capital was less than the product of the par value per share multiplied by the number of post-split shares outstanding. As a result, the shareholders may have an obligation to make up the shortfall of $7,735 should the shortfall not be otherwise eliminated.
14
On March 9, 2010, the Company issued 1,250,000 shares pursuant to a subscription at a price of $0.40 per share for total proceeds of $500,000.
On April 5, 2010, the Company cancelled 18,002,000 shares surrendered for cancellation by the former CEO and majority shareholder of the Company pursuant to an agreement effective March 17, 2010 (Note 8).
On May 14 and September 28, 2010, 134,420 and 266,667 shares, respectively, were issued at $0.48 pursuant to a Securities Purchase Agreement. $400,000 cash was realized.
Pursuant to consulting agreements with two advisors, common stock was issued for services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date Issued
|
|
|
Shares
|
|
|
|
Price Per Share
|
|
|
|
Expense
|
|
June 30, 2010
|
|
|
50,000
|
|
|
$
|
0.82
|
|
|
|
Consulting $40,950
|
|
|
|
|
|
October 18, 2010
|
|
|
50,000
|
|
|
$
|
0.39
|
|
|
|
Consulting $19,500
|
|
November 15, 2010
|
|
|
150,000 s
|
|
|
$
|
0.39
|
|
|
|
Consulting $58,500
|
|
On January 3, 2011, 6,000,000 shares of restricted common stock were issued for services at $0.02 per share; whereby an expense of $93,000 was recorded.
On February 1, 2011, 1,300,000 shares of common stock were issued at $0.05 per share in retirement of debt of $63,471. The loss on the transaction was de minimus.
On February 1, 2011, 62,000,000 shares of common stock were issued at $0.12 per share in exchange for stock of a subsidiary, acquiring an oil and gas property of $7,368,900. See Note 1.
On August 18, 2011, 500,000 shares of common stock were issued at $0.10 per share for consulting. An expense of $15,000 was recorded.
Between August 29 and September 21, 2011, 9,406,149 common shares were issued at $0.01, $0.02 and $0.03 per share in elimination of $55,000 notes payable. A loss of $32,814 was recorded.
Between November 28 and December 8, 2011, 11,295,545 common shares were issued at $0.10, $0.006 and $0.008 per share in elimination of $55,000 notes payable. A loss of $32,814 was recorded.
On December 2, 2011, 12,000,000 shares were issued for consulting at $0.008 per share. An expense of $96,000 was recorded.
On January 1, 2012, 3,198,528 shares were returned to Treasury and cancelled in a preliminary transaction further to a consulting agreement.
Between January 1 and February 8, 2012, 12,815,862 common shares were issued at $0.008, $0.009 and $0.010 per share in elimination of $115,000 notes payable. A loss of $2,803 was recorded.
On February 2, 2012, 1,684,427 shares of common stock were issued at $0.01 per share for consulting. An expense of $16,845 was recorded.
On January 31, 2012, 22,200,000 shares of common stock were issued at $0.01 per share in converting 111,000 shares of Series A preferred stock to common stock. The value of the common stock equated to that of the preferred stock, resulting in no gain or loss on the transaction.
As at March 31, 2012, 1,500,000,000 common shares of par value $0.001 were authorized, of which 201,944,542 were issued and outstanding, (135,241,087 as at March 31, 2011).
15
On April 23, 2012, 16,000,000 shares of common stock were issued in an exchange for 80,000 of Series A Preferred Stock. The stocks exchanged had equal value, resulting in no gain or loss on the transaction.
On May 17, 2012, 1,514,101 shares of common stock were issued for consulting valued at the closing price on the day of $0.01 per share. An expense of $15,141 was recorded.
On May 23, 2012, 2,500,000 shares of common stock were issued for consulting pursuant to an employment agreement, valued at the closing price on the day of $0.01. An expense of $25,000 was recorded.
On June 11, 2012, 1,000,000 shares of common stock were issued at the closing price of $0.01 pursuant to a loan agreement with Vista Capital Investments. An expense of $10,000 was recorded.
Between July 12 and September 18, 2012, 25,715,010 shares of common stock were issued in the elimination of debt at the uniform price of $0.01. An expense of $164,550 was recorded.
On August 14, 2012, 65,600,000 shares of common stock were issued in an exchange for 328,000 of Series A Preferred Stock. The stocks exchanged had equal value, resulting in no gain or loss on the transaction.
On October 12, 2012, 125,000 shares of Series A Preferred Stock were converted into 25,000,000 shares of common stock at the conversion ratio of .005 preferred to 1 common. The stocks exchanged had equal value, resulting in no gain or loss on the transaction.
From October 1, 2012 to December 31, 2012, the holders of a convertible notes converted a total of $92,600 of principal and interest into 49,508,657 shares of our common stock.
From January 1, 2013 to March 31, 2013, the holders of a convertible notes converted a total of $97,920 of principal and interest into 177,789,278 shares of our common stock.
From April 1, 2013 to June 30, 2013, the holders of a convertible notes converted a total of $35,100 of principal into 136,159,247 shares of our common stock.
13. INCOME TAXES
The Company accounts for income taxes under FASB Codification Topic 740-6, Accounting for Uncertainty in Income Taxes, which requires the asset and liability approach to accounting for income taxes. Under this method, deferred tax assets and liabilities are measured based on differences between financial reporting and tax bases of assets and liabilities measured using enacted tax rates and laws that are expected to be in effect when differences are expected to reverse. During the three month period ended June 30, 2013, we had a net operating loss carry forwards of $(678,476) and a deferred tax asset of $230,682 using the statutory rate of 34%. The net operating loss carry forwards may be recognized in future periods, not to exceed 20 years. However, due to the uncertainty of future events we have booked a loss valuation allowance of 230,682 as of June 30, 2013.
|
|
|
|
|
June 30,
|
|
2013
|
|
2012
|
Deferred Tax Asset
|
$ 230,682
|
|
$ 198,952
|
Valuation Allowance
|
(230,682)
|
|
(198,952)
|
Deferred Tax Asset (Net)
|
$ (0)
|
|
$ -
|
14. COMMITMENTS
Effective March 31, 2010, the Company was committed to payment of 100,000 shares per year to each of two consultants, payable in quarterly installments of 25,000 shares, the first installment due June 30, 2010. The advisors will also be paid $1,000 per day for attending meetings of the Company
’
s committee of advisors and $1,000 per day
16
for services to be provided as needed. The agreements may be terminated by either party without notice. This is a one year agreement and is no longer applicable.
15. SUBSEQUENT EVENTS
On July 31, 2013, the Company, entered into a Project Purchase Agreement (the
“
Purchase Agreement
”
) with Xploration, Inc., a Nevada corporation (
“
Xploration
”
) to acquire a twenty five percent (25%) working interest (WI) and a fourteen percent (14%) net royalty interest (
“
NRI
”
) in five hundred sixteen (516) acres in the Coalinga California area identified as the Jacolitos Project. Xploration will keep a 2% NRI.
Pursuant to the terms and conditions of the Purchase Agreement, the Company, shall acquire the Jacolitos Project Property through a purchase agreement that reserves an net royalty interest of 2% for Xploration, for a total purchase price of One Hundred Thousand Dollars ($100,000) (the
“
Purchase Price
”
). The Purchase Price for the 25% WI and the 14% NRI in the Jacolitos Project is one preferred share of preferred stock having a value of $100,000 converting at par value, 0.001, per common share (the
“
Preferred Share
”
). The Xploration will be able to vote the underlying common stock without conversion. Xploration will not be able to convert more than 9.9% of the Company
’
s issued and outstanding shares. The Preferred Share will be issued upon the demand of Xploration.
On August 2, 2013, the Company increased the authorized share capital of the Company from One Billion Five Hundred (1,500,000,000) shares authorized to Two Billion Five Hundred (2,500,000,000) shares authorized, par value $0.001.
17