(Name
of small business issuer in its charter)
|
|
Delaware
|
33-0464753
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
Suite
310, 605 – 1 Street SW, Calgary, Alberta,
Canada T2P
3S9
|
|
(Address
of principal executive
offices) (Zip
Code)
|
|
(403)
777-9250
|
|
(Issuer’s
telephone number)
Securities
registered under Section 12(b) of the Exchange Act:
|
|
Title
of each class
|
Name
of each exchange on which registered
|
None
|
|
Securities
registered under Section 12(g) of the Exchange Act:
|
|
Common
Stock, par value $.001 per share
|
|
(Title
of Each Class)
|
Page
|
||
3
|
||
19
|
||
20
|
||
20
|
||
·
|
the
statements in this Report regarding our plans and objectives relating to
our future operations,
|
·
|
plans
and objectives regarding the exploration, development and production
activities conducted on the exploration blocks in India in which we have
interests,
|
·
|
plans
regarding drilling activities intended to be conducted through the
ventures in which we are a participant, the success of those drilling
activities and our ability and the ability of the ventures to complete any
wells on the exploration blocks, to develop reserves of hydrocarbons in
commercially marketable quantities, to establish facilities for the
collection, distribution and marketing of hydrocarbons, to produce oil and
natural gas in commercial quantities and to realize revenues from the
sales of those hydrocarbons,
|
·
|
our
ability to maintain compliance with the terms and conditions of our PSCs,
including the related work commitments, to obtain consents, waivers and
extensions from the GOI as and when required, and our ability to fund
those work commitments,
|
·
|
our
plans and objectives to join with others or to directly seek to enter into
or acquire interests in additional PSCs with the GOI and
others,
|
·
|
our
assumptions, plans and expectations regarding our future capital
requirements,
|
·
|
our
plans and intentions regarding our plans to raise additional
capital,
|
·
|
the
costs and expenses to be incurred in conducting exploration, well
drilling, development and production activities and the adequacy of our
capital to meet our requirements for our present and anticipated levels of
activities are all forward-looking
statements.
|
·
|
We
cannot assure you that our assumptions or our business plans and
objectives discussed herein will prove to be accurate or be able to be
attained.
|
·
|
We
cannot assure you that any commercially recoverable quantities of
hydrocarbon reserves will be discovered on the exploration blocks in which
we have an interest.
|
·
|
Our
ability to realize revenues cannot be assured. Our ability to
successfully drill, test and complete producing wells cannot be
assured.
|
·
|
We
cannot assure you that we will have available to us the capital required
to meet our plans and objectives at the times and in the amounts required
or we will have available to us the amounts we are required to fund under
the terms of the PSCs we are a party
to.
|
·
|
We
cannot assure you that we will be successful in joining any further
ventures seeking to be granted PSCs by the GOI or that we will be
successful in acquiring interests in existing
ventures.
|
·
|
We
cannot assure you that we will obtain all required consents, waivers and
extensions from the GOI as and when required to maintain compliance with
our PSCs and that we may not be adversely affected by any delays we may
experience in receiving those consents, waivers and
extensions.
|
·
|
We
cannot assure you that the outcome of testing of one or more wells on the
exploration blocks under our PSCs will be satisfactory and result in a
commercially-productive wells or that any further wells drilled will have
commercially-successful results.
|
·
|
We
will experience failures to discover oil and gas in commercial
quantities;
|
·
|
There
are uncertainties as to the costs to be incurred in our exploratory
drilling activities, cost overruns are possible and we may encounter
mechanical difficulties and failures in completing
wells;
|
·
|
There
are uncertain costs inherent in drilling into unknown formations, such as
over-pressured zones, high temperatures and tools lost in the hole;
and
|
·
|
We
may make changes in our drilling plans and locations as a result of prior
exploratory drilling.
|
·
|
The
venture participants are required to complete certain minimum work
programs during the two or three phases of the terms of the
PSCs. In the event the venture participants fail to fulfill any
of these minimum work programs, the parties to the venture must pay to the
GOI their proportionate share of the amount that would be required to
complete the minimum work program. Accordingly, we could be
called upon to pay our proportionate share of the estimated costs of any
incomplete work programs. At April 13, 2007, we have failed to
complete phase one work programs under three of our PSCs within the time
periods agreed. We have applied to the GOI for extensions of
these allotted time periods and are awaiting the GOI
response.
|
·
|
Until
such time as the GOI attains self sufficiency in the production of crude
oil and condensate and is able to meet its national demand, the parties to
the venture are required to sell in the Indian domestic market their
entitlement under the PSCs to crude oil and condensate produced from the
exploration blocks. In addition, the Indian domestic market has
the first call on natural gas produced from the exploration blocks and the
discovery and production of natural gas must be made in the context of the
government’s policy of utilization of natural gas and take into account
the objectives of the government to develop its resources in the most
efficient manner and promote conservation
measures. Accordingly, this provision could interfere with our
ability to realize the maximum price for our share of production of
hydrocarbons;
|
·
|
The
parties to each agreement that are not Indian companies, which includes
us, are required to negotiate technical assistance agreements with the GOI
or its nominee whereby such foreign company can render technical
assistance and make available commercially available technical information
of a proprietary nature for use in India by the government or its nominee,
subject, among other things, to confidentiality
restrictions. Although not intended, this could increase each
venture’s and our cost of operations;
and
|
·
|
The
parties to each venture are required to give preference, including the use
of tender procedures, to the purchase and use of goods manufactured,
produced or supplied in India provided that such goods are available on
equal or better terms than imported goods, and to employ Indian
subcontractors having the required skills insofar as their services are
available on comparable standards and at competitive prices and
terms. Although not intended, this could increase the ventures
and our cost of operations.
|
·
|
political
conditions and civil unrest in oil producing regions, including the Middle
East and elsewhere;
|
·
|
the
domestic and foreign supply of oil and
gas;
|
·
|
quotas
imposed by the Organization of Petroleum Exporting Countries upon its
members;
|
·
|
the
level of consumer demand;
|
·
|
weather
conditions;
|
·
|
domestic
and foreign government regulations;
|
·
|
the
price and availability of alternative
fuels;
|
·
|
overall
economic conditions; and
|
·
|
international
political conditions.
|
·
|
the
capacity and availability of oil and gas gathering systems and
pipelines;
|
·
|
the
ability to produce oil and gas in commercial quantities and to enhance and
maintain production from existing wells and wells proposed to be
drilled;
|
·
|
the
proximity of future hydrocarbon discoveries to oil and gas transmission
facilities and processing equipment (as well as the capacity of such
facilities);
|
·
|
the
effect of governmental regulation of production and transportation
(including regulations relating to prices, taxes, royalties, land tenure,
allowable production, importing and exporting of oil and condensate and
matters associated with the protection of the
environment);
|
·
|
the
imposition of trade sanctions or embargoes by other
countries;
|
·
|
the
availability and frequency of delivery
vessels;
|
·
|
changes
in supply due to drilling by
others;
|
·
|
the
availability of drilling rigs and qualified personnel;
and
|
·
|
changes
in demand.
|
Exhibit
|
Description
|
3.1
|
Certificate
of Incorporation of the Registrant, as amended.
(1)
|
3.2
|
Bylaws
of the Registrant, as amended. (4)
|
3.3
|
Certificate
of Amendment filed with the State of Delaware on November 25, 1998. (2)
|
3.4
|
Certificate
of Amendment filed with the State of Delaware on December 4, 1998. (2)
|
3.5
|
Certificate
of Amendment filed with the State of Delaware on March 18, 2003. (5)
|
3.6
|
Certificate
of Amendment filed with the State of Delaware on January 8, 2004. (5)
|
4.1
|
Specimen
stock certificate of the Registrant. (5)
|
10.1
|
Restated
1993 Stock Incentive Plan. (1)
|
10.2
|
1994
Directors Stock Option Plan. (1)
|
10.3
|
1994
Stock Option Plan. (1)
|
10.4
|
1993
Stock Incentive Plan. (1)
|
10.5
|
1998
Stock Incentive Plan. (2)
|
10.6
|
Stock
Purchase Agreement dated April 4, 2003 by and among Suite101.com, Inc.,
Jean Paul Roy and GeoGlobal Resources (India) Inc. (3)
|
10.7
|
Amendment
dated August 29, 2003 to Stock Purchase Agreement dated April 4, 2003.
(4)
|
10.8
|
Technical
Services Agreement dated August 29, 2003 between Suite101.com, Inc. and
Roy Group (Barbados) Inc. (4)
|
10.8.1
|
Amendment
to Technical Services Agreement dated January 31, 2006 between GeoGlobal
Resources Inc. and Roy Group (Barbados) Inc. (8)
|
10.9
|
Participating
Interest Agreement dated March 27, 2003 between GeoGlobal Resources
(India) Inc. and Roy Group (Mauritius) Inc. (4)
|
10.10
|
Escrow
Agreement dated August 29, 2003 among Registrant, Jean Paul Roy and
Computershare Trust Company of Canada. (4)
|
10.11
|
Promissory
Note dated August 29, 2003 payable to Jean Paul Roy. (4)
|
10.12
|
Production
Sharing Contract dated February 4, 2003, among The Government of India,
Gujarat State Petroleum Corporation Limited, Jubilant Enpro Limited and
GeoGlobal Resources (India) Inc. (6)
|
10.13
|
Production
Sharing Contract dated February 6, 2004 among The Government of India,
Gujarat State Petroleum Corporation Limited, Jubilant Enpro Private
Limited and GeoGlobal Resources (Barbados) Inc. (6)
|
10.14
|
Production
Sharing Contract dated February 6, 2004 among The Government of India,
Gujarat State Petroleum Corporation Limited, Jubilant Enpro Private
Limited, Prize Petroleum Company Limited and GeoGlobal Resources
(Barbados) Inc. (6)
|
10.15
|
Carried
Interest Agreement dated August 27, 2002 between Gujarat State Petroleum
Corporation Limited and GeoGlobal Resources (India) Inc. (5)
|
10.16
|
Agency
Agreement dated September 9, 2005 between the Company and Jones, Gable
& Company Limited.
(7)
|
10.17
|
Form
of Subscription Agreement entered into by subscribers relating to offers
and sales of Units by Jones, Gable & Company Limited.
(7)
|
Form
of Subscription Agreement with respect to sales of an aggregate of
1,000,000 of the Units.
(7)
|
|
10.18
|
Registration
Rights Agreement dated September 9, 2005 between the Company and
Jones, Gable & Company Limited.
(7)
|
10.19
|
Production
Sharing Contract dated September 23, 2005, between the Government of
India and GeoGlobal Resources (Barbados) Inc.
(7)
|
10.20
|
Production
Sharing Contract dated September 23, 2005, between the Government of
India, Gujarat State Petroleum Corporation Limited, GAIL (India) Ltd.,
Jubilant Capital Pvt. Ltd. and GeoGlobal Resources (Barbados) Inc.
(7)
|
10.21
|
Production
Sharing Contract dated March 2, 2007, between the Government of India, Oil
India Limited and GeoGlobal Resources (Barbados) Inc.
(9)
|
10.22
|
Production
Sharing Contract dated March 2, 2007, between the Government of India, Oil
India Limited and GeoGlobal Resources (Barbados) Inc.
(9)
|
10.23
|
Production
Sharing Contract dated March 2, 2007, between the Government of India, Oil
India Limited, Hindustan Petroleum Corpn. Ltd. and GeoGlobal Resources
(Barbados) Inc.
(9)
|
10.24
|
Production
Sharing Contract dated March 2, 2007, between the Government of India and
GeoGlobal Resources (Barbados) Inc.
(9)
|
14
|
Code
of Ethics. (5)
|
21
|
Subsidiaries
of the Registrant:
|
|
Name
|
State
or Jurisdiction of Incorporation
|
|
GeoGlobal
Resources (India) Inc.
|
Barbados
|
|
GeoGlobal
Resources (Canada) Inc.
|
Alberta
|
|
GeoGlobal
Resources (Barbados) Inc.
|
Barbados
|
|
23
|
Consent
of experts and counsel:
|
|
(1)
|
Filed
as an Exhibit to Neuro Navigational Corporation Form 10-KSB No. 0-25136
dated September 30, 1994.
|
(2)
|
Filed
as an Exhibit to our Current Report on Form 8-K dated December 10,
1998.
|
(3)
|
Filed
as exhibit 10.1 to our Quarterly Report on Form 10-QSB for the quarter
ended March 31, 2003.
|
(4)
|
Filed
as an exhibit to our Current Report on Form 8-K for August 29,
2003.
|
(5)
|
Filed
as an Exhibit to our Form 10-KSB dated April 1,
2004.
|
(6)
|
Filed
as an Exhibit to our Form 10-KSB/A dated April 28,
2004.
|
(7)
|
Filed
as an Exhibit to our Quarterly Report on Form 10-QSB for the quarter ended
September 30, 2005.
|
(8)
|
Filed
as an Exhibit to our Current Report on Form 8-K dated January 31,
2006.
|
(9)
|
To
be filed as an Exhibit to our Quarterly Report on Form 10Q for the quarter
ending March 31, 2007.
|
|
(10)
Filed herewith.
|
Report
of Independent Registered Public Accounting Firm
|
F-3
|
||
Financial
Statements
|
|||
F-4
|
|||
F-5
|
|||
F-6
|
|||
F-7
|
|||
F-8
to F-36
|
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
|
||||||||
December
31, 2006
US
$
|
December
31, 2005
US
$
|
|||||||
Restated
note
6c
|
Restated
note
6c
|
|||||||
Assets
|
||||||||
Current
|
||||||||
Cash
and cash equivalents (note 2i)
|
32,362,978 | 36,037,388 | ||||||
Accounts
receivable
|
202,821 | 139,035 | ||||||
Prepaids
and deposits
|
31,232 | 5,718 | ||||||
Cash
call receivable
|
-- | 49,947 | ||||||
32,597,031 | 36,232,088 | |||||||
Restricted
cash (note11a)
|
3,590,769 | 392,485 | ||||||
Property
and equipment (note 3)
|
183,427 | 89,826 | ||||||
Oil
and gas interests, not subject to depletion (note 4)
|
12,121,334 | 3,957,723 | ||||||
48,492,561 | 40,672,122 | |||||||
Liabilities
|
||||||||
Current
|
||||||||
Accounts
payable
|
1,888,103 | 159,145 | ||||||
Accrued
liabilities
|
33,487 | 43,500 | ||||||
Due
to related companies (notes 8c, 8d and 8e)
|
33,605 | 244,452 | ||||||
1,955,195 | 447,097 | |||||||
Stockholders'
Equity (note 5)
|
||||||||
Capital
stock
|
||||||||
Authorized
|
||||||||
100,000,000
common shares with a par value of US$0.001 each
|
||||||||
1,000,000
preferred shares with a par value of US$0.01 each
|
||||||||
Issued
|
||||||||
66,208,255
common shares (December 31, 2005 – 62,954,255)
|
51,617 | 48,361 | ||||||
Additional
paid-in capital
|
52,900,900 | 45,043,012 | ||||||
Deficit
accumulated during the development stage
|
(6,415,151 | ) | (4,866,348 | ) | ||||
46,537,366 | 40,225,025 | |||||||
48,492,561 | 40,672,122 | |||||||
See
Commitments, Contingencies and Guarantees (note 11)
The
accompanying notes are an integral part of these Consolidated Financial
Statements
|
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
|
||||||||||||||||
Year
ended
Dec
31, 2006
US
$
|
Year
ended
Dec
31, 2005
US
$
|
Year
ended
Dec
31, 2004
US
$
|
Period
from
Inception,
Aug
21, 2002
to
Dec 31, 2006
US
$
|
|||||||||||||
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
|||||||||||||
Expenses
(notes 8c, 8d, 8e and 6b)
|
||||||||||||||||
General
and administrative
|
1,890,926 | 495,326 | 451,788 | 2,995,642 | ||||||||||||
Consulting
fees
|
1,104,106 | 2,947,126 | 541,617 | 4,803,802 | ||||||||||||
Professional
fees
|
251,261 | 201,298 | 161,381 | 752,676 | ||||||||||||
Depreciation
|
49,323 | 49,531 | 61,308 | 211,310 | ||||||||||||
3,295,616 | 3,693,281 | 1,216,094 | 8,763,430 | |||||||||||||
Other
expenses (income)
|
||||||||||||||||
Consulting
fees recovered
|
-- | (12,950 | ) | (14,300 | ) | (66,025 | ) | |||||||||
Equipment
costs recovered
|
-- | (12,950 | ) | (2,200 | ) | (19,395 | ) | |||||||||
Gain
on sale of equipment
|
-- | (42,228 | ) | -- | (42,228 | ) | ||||||||||
Foreign
exchange (gain) loss
|
4,737 | (319 | ) | 3,495 | 26,547 | |||||||||||
Interest
income
|
(1,751,550 | ) | (462,174 | ) | (31,591 | ) | (2,247,178 | ) | ||||||||
(1,746,813 | ) | (530,621 | ) | (44,596 | ) | (2,348,279 | ) | |||||||||
Net
loss and comprehensive loss for
the
period (note 9)
|
(1,548,803 | ) | (3,162,660 | ) | (1,171,498 | ) | (6,415,151 | ) | ||||||||
Net
loss per share
–
basic and diluted (note 5f)
|
(0.03 | ) | (0.06 | ) | (0.03 | ) |
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
|
||||||||||||||||
Capital Stock
US
$
|
Additional
paid-in
capital
US
$
|
Accumulated
Deficit
US
$
|
Stockholders'
Equity
US
$
|
|||||||||||||
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
||||||||||||||
Common
shares issued on incorporation on Aug 21, 2002
|
64 | -- | -- | 64 | ||||||||||||
Net
loss and comprehensive loss for the period
|
-- | -- | (13,813 | ) | (13,813 | ) | ||||||||||
Balance
at December 31, 2002
|
64 | -- | (13,813 | ) | (13,749 | ) | ||||||||||
Common
shares issued during the year
|
||||||||||||||||
On
acquisition (note 7)
|
34,000 | 1,072,960 | -- | 1,106,960 | ||||||||||||
Options
exercised for cash
|
397 | 101,253 | -- | 101,650 | ||||||||||||
December
2003 private placement financing (note 5c)
|
6,000 | 5,994,000 | -- | 6,000,000 | ||||||||||||
Share
issuance costs on private placement
|
-- | (550,175 | ) | -- | (550,175 | ) | ||||||||||
Stock-based
compensation
|
-- | 62,913 | -- | 62,913 | ||||||||||||
Net
loss and comprehensive loss for the year
|
-- | -- | (518,377 | ) | (518,377 | ) | ||||||||||
Balance
at December 31, 2003
|
40,461 | 6,680,951 | (532,190 | ) | 6,189,222 | |||||||||||
Common
shares issued during the year
|
||||||||||||||||
Options
exercised for cash
|
115 | 154,785 | -- | 154,900 | ||||||||||||
Broker
Warrants exercised for cash (note 5c)
|
39 | 58,611 | -- | 58,650 | ||||||||||||
Stock-based
compensation
|
-- | 350,255 | -- | 350,255 | ||||||||||||
Net
loss and comprehensive loss for the year
|
-- | -- | (1,171,498 | ) | (1,171,498 | ) | ||||||||||
Balance
at December 31, 2004
|
40,615 | 7,244,602 | (1,703,688 | ) | 5,581,529 | |||||||||||
Common
shares issued during the year
|
||||||||||||||||
Options
exercised for cash (note 5e(i))
|
739 | 1,004,647 | -- | 1,005,386 | ||||||||||||
2003
Purchase Warrants exercised for cash (note 5d(i))
|
2,214 | 5,534,036 | -- | 5,536,250 | ||||||||||||
Broker
Warrants exercised for cash (note 5c)
|
541 | 810,809 | -- | 811,350 | ||||||||||||
September
2005 private placement financing (note 5b)
|
4,252 | 27,636,348 | -- | 27,640,600 | ||||||||||||
Share
issuance costs on private placement (note 5b)
|
-- | (1,541,686 | ) | -- | (1,541,686 | ) | ||||||||||
Stock-based
compensation
|
-- | 4,354,256 | -- | 4,354,256 | ||||||||||||
Net
loss and comprehensive loss for the year
|
-- | -- | (3,162,660 | ) | (3,162,660 | ) | ||||||||||
Balance
at December 31, 2005
|
48,361 | 45,043,012 | (4,866,348 | ) | 40,225,025 | |||||||||||
Common
shares issued during the year
|
||||||||||||||||
Options
exercised for cash (note 5e(i))
|
2,285 | 2,706,895 | -- | 2,709,180 | ||||||||||||
Options
exercised for notes receivable (note 6f)
|
185 | 249,525 | -- | 249,710 | ||||||||||||
2003
Purchase Warrants exercised for cash (note 5d(i))
|
786 | 1,962,964 | -- | 1,963,750 | ||||||||||||
Share
issuance costs
|
-- | (74,010 | ) | -- | (74,010 | ) | ||||||||||
Stock-based
compensation (note 6b)
|
-- | 3,012,514 | -- | 3,012,514 | ||||||||||||
Net
loss and comprehensive loss for the year
|
-- | -- | (1,548,803 | ) | (1,548,803 | ) | ||||||||||
Balance
at December 31, 2006
|
51,617 | 52,900,900 | (6,415,151 | ) | 46,537,366 | |||||||||||
See
note 5 for further information
The
accompanying notes are an integral part of these Consolidated Financial
Statements
|
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
|
||||||||||||||||
Year
ended
Dec
31, 2006
US
$
|
Year
ended
Dec
31, 2005
US
$
|
Year
ended
Dec
31, 2004
US
$
|
Period
from
Inception,
Aug
21, 2002
to
Dec 31, 2006
US
$
|
|||||||||||||
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
|||||||||||||
Cash
flows provided by (used in) operating activities:
|
||||||||||||||||
Net
loss
|
(1,548,803 | ) | (3,162,660 | ) | (1,171,498 | ) | (6,415,151 | ) | ||||||||
Adjustments
to reconcile net loss to
net
cash used in operating activities:
|
||||||||||||||||
Depreciation
|
49,323 | 49,531 | 61,308 | 211,310 | ||||||||||||
Gain
on sale of equipment
|
-- | (42,228 | ) | -- | (42,228 | ) | ||||||||||
Stock-based
compensation (note 6b)
|
1,588,289 | 2,681,680 | 304,002 | 4,614,653 | ||||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Accounts
receivable
|
(63,786 | ) | 42,202 | (99,750 | ) | (127,821 | ) | |||||||||
Prepaids
and deposits
|
(25,514 | ) | (5,718 | ) | -- | (31,232 | ) | |||||||||
Accounts
payable
|
(23,720 | ) | 24,307 | (147,060 | ) | 34,651 | ||||||||||
Accrued
liabilities
|
(10,013 | ) | 22,500 | 4,600 | 33,487 | |||||||||||
Due
to related companies
|
(210,847 | ) | 224,828 | (27,239 | ) | (8,151 | ) | |||||||||
(245,071 | ) | (165,558 | ) | (1,075,637 | ) | (1,730,482 | ) | |||||||||
Cash
flows provided by (used in) investing activities:
|
||||||||||||||||
Oil
and gas interests
|
(6,739,386 | ) | (1,578,124 | ) | (460,016 | ) | (8,956,049 | ) | ||||||||
Property
and equipment
|
(142,924 | ) | (36,876 | ) | (87,341 | ) | (435,309 | ) | ||||||||
Proceeds
on sale of equipment
|
-- | 82,800 | -- | 82,800 | ||||||||||||
Cash
acquired on acquisition (note 7)
|
-- | -- | -- | 3,034,666 | ||||||||||||
Restricted
cash (note 11a)
|
(3,198,284 | ) | (185,689 | ) | (206,796 | ) | (3,590,769 | ) | ||||||||
Changes
in investing assets and liabilities:
|
||||||||||||||||
Cash
call receivable
|
49,947 | (22,436 | ) | (27,511 | ) | -- | ||||||||||
Accounts
payable
|
1,763,478 | 94,415 | -- | 1,804,444 | ||||||||||||
Accrued
liabilities
|
-- | (33,442 | ) | 33,442 | -- | |||||||||||
(8,267,169 | ) | (1,679,352 | ) | (748,222 | ) | (8,060,217 | ) | |||||||||
Cash
flows provided by (used in) financing activities:
|
||||||||||||||||
Proceeds
from issuance of common shares
|
4,922,640 | 34,993,586 | 213,550 | 46,231,490 | ||||||||||||
Share
issuance costs
|
(74,010 | ) | (1,541,686 | ) | -- | (2,165,871 | ) | |||||||||
Changes
in financing liabilities:
|
||||||||||||||||
Note
payable (note 8a)
|
-- | -- | (1,000,000 | ) | (2,000,000 | ) | ||||||||||
Accounts
payable
|
(10,800 | ) | 10,800 | -- | 61,078 | |||||||||||
Due
to shareholder
|
-- | -- | -- | -- | ||||||||||||
Due
to related companies
|
-- | -- | -- | 26,980 | ||||||||||||
4,837,830 | 33,462,700 | (786,450 | ) | 42,153,677 | ||||||||||||
Net
increase (decrease) in cash and cash equivalents
|
(3,674,410 | ) | 31,617,790 | (2,610,309 | ) | 32,362,978 | ||||||||||
Cash
and cash equivalents, beginning of period
|
36,037,388 | 4,419,598 | 7,029,907 | -- | ||||||||||||
Cash
and cash equivalents, end of period
|
32,362,978 | 36,037,388 | 4,419,598 | 32,362,978 | ||||||||||||
Cash
and cash equivalents
|
||||||||||||||||
Current
bank accounts
|
316,329 | 127,803 | 90,670 | 316,329 | ||||||||||||
Term
deposits
|
32,046,649 | 35,909,585 | 4,328,928 | 32,046,649 | ||||||||||||
32,362,978 | 36,037,388 | 4,419,598 | 32,362,978 | |||||||||||||
Cash
taxes paid during the period
|
17,775 | 15,500 | 2,750 | 39,463 | ||||||||||||
The
accompanying notes are an integral part of these Consolidated Financial
Statements
|
i)
|
Capitalized
costs
|
iv)
|
Asset retirement obligations
|
|
d)
|
Joint
operations
|
|
Net
loss per share is calculated based upon the weighted-average number of
shares outstanding during the period. The treasury stock method
is used to determine the dilutive effect of the stock
options. The treasury stock method assumes any proceeds
obtained upon exercise of options would be used to purchase common shares
at the average market price during the period. There are no
differences between net loss and the weighted-average number of shares
used in the calculation of the basic net loss per share and those used in
the calculation of diluted net loss per share as the effect of the options
and warrants on the diluted net loss per share calculations is
anti-dilutive for all periods
presented.
|
|
Comprehensive
loss includes all changes in equity except those resulting from
investments made by owners and distributions to
owners. Comprehensive loss consists only of net loss for all
periods presented.
|
|
g)
|
Use
of estimates
|
|
The
preparation of the consolidated financial statements in accordance with
accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported
amounts of assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results may differ from
these estimated amounts.
|
|
h)
|
Financial
instruments
|
|
The
Company has estimated the fair value of its financial instruments which
include cash and cash equivalents, restricted cash, accounts receivable,
accounts payable and due to related companies. The Company used
valuation methodologies and market information available as at period end
to determine that the carrying amounts of such financial instruments
approximate fair value in all cases. It is management’s opinion
that the Company is not exposed to significant interest, currency or
credit risks arising from its financial
instruments.
|
|
Cash
and cash equivalents include cash on hand, balances with banks and
short-term deposits with original maturities of three months or less,
earning interest based upon the US prime rate. Interest earned
during the year ended December 31, 2006 was US$1,751,550 (December 31,
2005 – US$462,174) which included US$1,744,697 (December 31, 2005 –
US$454,887) of interest earned on our cash and cash equivalents held in
term deposits representing an average rate of 4.81% (December 31, 2005 –
2.57%).
|
|
The
Company translates integrated foreign operations into the functional
currency of the parent. Monetary assets and liabilities
denominated in foreign currencies are translated into U.S. dollars at
rates of exchange in effect at the date of the balance
sheet. Non-monetary items are translated at the rate of
exchange in effect when the assets are acquired or obligations
incurred. Revenues and expenses are translated at average rates
in effect during the period, with the exception of depreciation which is
translated at historic rates. Exchange gains and losses are
charged to operations.
|
|
The
Company follows the liability method of tax allocation. Under
this method, assets and liabilities are determined based on differences
between the tax basis of an asset or liability and its carrying value
using enacted tax rates anticipated to apply in the periods when the
temporary differences are expected to
reverse.
|
l)
|
Stock-based
compensation plan
|
December
31, 2006
US$
|
December
31, 2005
US$
|
|||||||
Computer
and office equipment
|
324,419 | 209,585 | ||||||
Accumulated
depreciation
|
(169,082 | ) | (119,759 | ) | ||||
155,337 | 89,826 | |||||||
Office
condominium deposit (note 13b)
|
28,090 | -- | ||||||
183,427 | 89,826 |
December
31, 2006
US$
|
December
31, 2005
US$
|
|||||||
Restated
note
6c
|
Restated
note
6c
|
|||||||
Exploration
– India
|
||||||||
Exploration
costs incurred in:
|
||||||||
2002
|
21,925 | 21,925 | ||||||
2003
|
178,829 | 178,829 | ||||||
2004
|
506,269 | 506,269 | ||||||
2005
|
3,250,700 | 3,250,700 | ||||||
3,957,723 | 3,957,723 | |||||||
2006
|
8,163,611 | -- | ||||||
12,121,334 | 3,957,723 |
|
c)
|
Carried
Interest Agreement
|
|
On
August 27, 2002, GeoGlobal entered into a CIA with GSPC, which grants the
Company a 10% Carried Interest (“CI”) (net 5% - see note 4d) in the KG
Offshore Block. The CIA provides that GSPC is responsible for GeoGlobal's
entire share of any and all costs incurred during the Exploration Phase
prior to the date of initial commercial
production.
|
|
d)
|
Participating
Interest Agreement
|
|
i)
|
Exploration
Block KG-OSN-2001/3 (also referred to as “KG Offshore
Block”)
|
|
On
February 4, 2003, GeoGlobal, as to a 10% PI (net 5% - see note 4d)
together with its joint venture participants, Jubilant Enpro Limited
("Enpro") and GSPC, as to their 10% and 80% PI respectively, entered into
a PSC with respect to the KG Offshore Block ("PSC-KG") with the
GOI. The KG Offshore Block is located offshore on the east
coast of India in the Krishna Godavari Basin. See also Carried
Interest Agreement note 4c.
|
|
The
PSC-KG allows the joint venture participants to explore for petroleum and
natural gas over a 6.5 year period commencing March 12, 2003 on the KG
Offshore Block subject to the work commitment as outlined in note
11c.
|
|
ii)
|
Exploration Block CB-ONN-2002/2
(also referred to as “Mehsana
Block”)
|
|
On
February 6, 2004, GeoGlobal as to its 10% PI, along with its joint venture
participants, Enpro and GSPC as to their 30% and 60% PI respectively,
entered into a PSC with respect to the Mehsana Block ("PSC-Mehsana") with
the GOI. The Mehsana Block covers an area of approximately 125
square kilometers ("sq. kms.") in the Cambay Basin, located in the
province of Gujarat in Northwest
India.
|
|
The
PSC-Mehsana allows the joint venture participants to explore for petroleum
and natural gas over a 6 year period commencing May 31, 2004 on the
Exploration Block subject to the work commitment as outlined in note
11b.
|
|
iii)
|
Exploration
Block CB-ONN-2002/3 (also
referred to as “Sanand/Miroli
Block”)
|
|
On
February 6, 2004, GeoGlobal as to its 10% PI, along with its joint venture
participants, Enpro, GSPC, and Prize Petroleum Company Limited as to their
20%, 55% and 15% PI respectively, entered into a PSC with respect to the
Sanand/Miroli Block ("PSC-Sanand/Miroli") with the GOI. The
Sanand/Miroli Block covers an area of approximately 285 sq. kms. in the
Cambay Basin, located in the province of Gujarat in Northwest
India.
|
|
The
PSC-Sanand/Miroli allows the joint venture participants to explore for
petroleum and natural gas over a 6 year period commencing July 29, 2004 on
the Exploration Block subject to the work commitment as outlined in note
11b.
|
|
iv)
|
Exploration
Block CB-ONN-2003/2 (also
referred to as “Ankleshwar
Block”)
|
|
On
September 28, 2005, GeoGlobal as to its 10% PI, along with its joint
venture participants, Gail (India) Ltd., Jubilant Capital Pvt. Ltd. and
GSPC as to their 20%, 20% and 50% PI respectively, entered into a PSC with
respect to the Ankleshwar Block ("PSC-Ankleshwar") with the
GOI. The Ankleshwar Block covers an area of approximately 448
sq. kms. in the Cambay Basin, located in the province of Gujarat in
Northwest India.
|
|
The
PSC-Ankleshwar allows the joint venture participants to explore for
petroleum and natural gas over a 7 year period commencing April 1, 2006 on
the Exploration Block subject to the work commitment as outlined in note
11b.
|
|
v)
|
Exploration
Block DS-ONN-2003/1 (also
referred to as “DS 03
Block”)
|
|
On
September 28, 2005, GeoGlobal as to its 100% PI entered into a PSC with
respect to the DS 03 Block ("PSC-DS") with the GOI. The DS 03
Block covers an area of approximately 3,155 sq. kms. in the Deccan
Syneclise Basin, located in the northern portion of the State of
Maharashtra in West Central India.
|
|
The
PSC-DS allows GeoGlobal to explore for petroleum and natural gas over a 7
year period commencing September 4, 2006 on the Exploration Block subject
to the work commitment as outlined in note
11b.
|
Number
of
shares
|
Capital
stock
US
$
|
Additional
paid-in
capital
US
$
|
||||||||||
Restated
note
6c
|
||||||||||||
Balance
at December 31, 2002
|
1,000 | 64 | -- | |||||||||
2003
Transactions
|
||||||||||||
Capital
stock of GeoGlobal at August 29, 2003
|
14,656,687 | 14,657 | 10,914,545 | |||||||||
Common
shares issued by GeoGlobal to acquire
GeoGlobal
India
|
34,000,000 | 34,000 | 1,072,960 | |||||||||
Share
issuance costs on acquisition
|
-- | -- | (66,850 | ) | ||||||||
Elimination
of GeoGlobal capital stock in recognition of
reverse
takeover (note 7)
|
(1,000 | ) | (14,657 | ) | (10,914,545 | ) | ||||||
Options
exercised for cash
|
396,668 | 397 | 101,253 | |||||||||
December
2003 private placement financing (note 5c)
|
6,000,000 | 6,000 | 5,994,000 | |||||||||
Share
issuance costs on private placement
|
-- | -- | (483,325 | ) | ||||||||
Stock-based
compensation (note 6b)
|
-- | -- | 62,913 | |||||||||
55,052,355 | 40,397 | 6,680,951 | ||||||||||
Balance
as at December 31, 2003
|
55,053,355 | 40,461 | 6,680,951 | |||||||||
2004
Transactions
|
||||||||||||
Options
exercised for cash
|
115,000 | 115 | 154,785 | |||||||||
Broker
Warrants exercised for cash (note 5c)
|
39,100 | 39 | 58,611 | |||||||||
Stock-based
compensation (note 6b)
|
-- | -- | 350,255 | |||||||||
154,100 | 154 | 563,651 | ||||||||||
Balance
as at December 31, 2004
|
55,207,455 | 40,615 | 7,244,602 | |||||||||
2005
Transactions
|
||||||||||||
Options
exercised for cash (note 5e(i)
|
739,000 | 739 | 1,004,647 | |||||||||
2003
Purchase Warrants exercised for cash (note 5d(i))
|
2,214,500 | 2,214 | 5,534,036 | |||||||||
Broker
Warrants exercised for cash (note 5c)
|
540,900 | 541 | 810,809 | |||||||||
September
2005 private placement financing (note 5b)
|
4,252,400 | 4,252 | 27,636,348 | |||||||||
Share
issuance costs on private placement (note 5b)
|
-- | -- | (1,541,686 | ) | ||||||||
Stock-based
compensation (note 6b)
|
-- | -- | 4,354,256 | |||||||||
7,746,800 | 7,746 | 37,798,410 | ||||||||||
Balance
as at December 31, 2005
|
62,954,255 | 48,361 | 45,043,012 | |||||||||
2006
Transactions
|
||||||||||||
Options
exercised for cash (note 5e(i))
|
2,284,000 | 2,285 | 2,706,895 | |||||||||
Options
exercised for notes receivable (note 6f)
|
184,500 | 185 | 249,525 | |||||||||
2003
Purchase Warrants exercised for cash (note 5d(i))
|
785,500 | 786 | 1,962,964 | |||||||||
Share
issuance costs
|
-- | -- | (74,010 | ) | ||||||||
Stock-based
compensation (note 6b)
|
-- | -- | 3,012,514 | |||||||||
3,254,000 | 3,256 | 7,857,888 | ||||||||||
Balance
as at December 31, 2006
|
66,208,255 | 51,617 | 52,900,900 |
|
As
at December 31, 2006, none of the 97,572 Compensation Option Warrants
have been issued as a result of the Compensation Options not being
exercised. If the Compensation Options are exercised and the
Compensation Option Warrants issued, if exercised, would result in gross
proceeds of US$878,148.
|
|
As
at December 31, 2006, none of the 195,144 Compensation Options were
exercised. If fully exercised, the Compensation Options would
result in gross proceeds of
US$1,268,436.
|
Year
ended
Dec
31, 2006
US
$
|
Year
ended
Dec
31, 2005
US
$
|
Year
ended
Dec
31, 2004
US
$
|
Period
from
Inception
Aug
21, 2002 to Dec 31, 2006
US
$
|
|||||||||||||
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
|||||||||||||
Stock
based compensation
|
||||||||||||||||
Consolidated
Statements of Operations
|
||||||||||||||||
General
and administrative
|
1,048,477 | -- | -- | 1,048,477 | ||||||||||||
Consulting
fees
|
539,812 | 2,681,680 | 304,002 | 3,566,176 | ||||||||||||
1,588,289 | 2,681,680 | 304,002 | 4,614,653 | |||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Oil
and gas interests
|
1,424,225 | 1,672,576 | 46,253 | 3,165,285 | ||||||||||||
3,012,514 | 4,354,256 | 350,255 | 7,779,938 | |||||||||||||
Prior
to the adoption of FAS 123(R), the Company used the intrinsic value method
of accounting for employee and director stock-based compensation. As
all options have been granted at exercise prices based on the market value
of the Company's common shares at the date of grant, no compensation cost
was recognized under the intrinsic value based method of
accounting. For the years ended December 31, 2005, 2004 and the
period from inception August 21, 2002 to December 31, 2005, had employee
compensation expense been determined based on the fair value at the grant
date consistent with FAS123(R) pro-forma oil and gas interests, net loss
and pro-forma net loss per share would have been as
follows:
|
||||||||||||||||
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
Period
from Inception,
Aug
21, 2002 to
Dec
31, 2005
|
||||||||||||||
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
||||||||||||||
Pro-forma
basis
|
||||||||||||||||
Stock-based
compensation
|
||||||||||||||||
Oil
and gas interests
|
337,113 | 56,654 | 438,309 | |||||||||||||
General
and administrative
|
458,766 | 132,767 | 679,882 | |||||||||||||
Oil
and gas interests
|
||||||||||||||||
As
reported
|
3,957,723 | 707,023 | 3,957,723 | |||||||||||||
Pro-forma
|
4,396,032 | 808,219 | 4,396,032 | |||||||||||||
Net
loss
|
||||||||||||||||
As
reported
|
(3,162,660 | ) | (1,171,498 | ) | (4,866,348 | ) | ||||||||||
Pro-forma
|
(3,621,426 | ) | (1,304,265 | ) | (5,546,230 | ) | ||||||||||
Net
loss per share - basic and diluted
|
||||||||||||||||
As
reported
|
(0.06 | ) | (0.03 | ) | ||||||||||||
Pro-forma
|
(0.07 | ) | (0.03 | ) |
Year
ended
Dec
31, 2006
|
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
|
Restated
note
6c
|
Restated
note
6c
|
||
Black-Scholes
Assumptions
|
|||
Fair
value of stock options granted
|
$1.52
|
$1.06
|
--
|
Risk-free
interest rate
|
4.13%
|
2.75%
|
--
|
Volatility
|
70%
|
102%
|
--
|
Weighted
average expected life
|
1.6
years
|
1.8
years
|
--
|
Dividend
yield
|
0%
|
0%
|
--
|
|
i)
|
At
January 1, 2006, the impact of the adoption of FAS123(R) required the
Company to recognize a charge for past stock-based compensation options
granted of US$367,596 over the next 3 years in accordance with their
respective vesting periods. In the year ended December 31,
2006, US$211,128 of this charge was recognized in the Consolidated
Statements of Operations as general and administrative
expense. This resulted in an increase in the net loss and
comprehensive loss for the period in the same amount and no impact on the
net loss per share – basic and diluted for the period. In the
year ended December 31, 2006, US$89,900 of this charge was recognized in
the Consolidated Balance Sheets as Oil and gas interests, not subject to
depletion.
|
|
ii)
|
No
income tax benefit has been recognized relating to stock-based
compensation expense and no tax benefits have been realized from the
exercise of stock options. There was no impact on cash flows
during years ended December 31, 2006 and
2005.
|
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||||||||
Dec
31, 2006
US$
|
Dec
31, 2006
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2005
US$
|
Dec
31, 2006
US$
|
|||||||||||||||||||||
Balance
Sheets
|
||||||||||||||||||||||||
Oil
and gas interests
|
9,722,738 | 657,536 | 1,741,060 | 12,121,334 | ||||||||||||||||||||
Additional
paid-in
capital
|
47,077,827 | 1,055,649 | 4,767,424 | 52,900,900 | ||||||||||||||||||||
Deficit
accumulated
|
(2,990,674 | ) | (398,113 | ) | (3,026,364 | ) | (6,415,151 | ) | ||||||||||||||||
Stockholders'
equity
|
44,138,770 | 657,536 | 1,741,060 | 46,537,366 | ||||||||||||||||||||
Statement
of
Stockholders'
Equity
|
||||||||||||||||||||||||
Additional
paid-in
capital
|
47,077,827 | 1,055,649 | 4,767,424 | 52,900,900 | ||||||||||||||||||||
Accumulated
deficit
|
(2,990,674 | ) | (398,113 | ) | (3,026,364 | ) | (6,415,151 | ) | ||||||||||||||||
Stockholders'
equity
|
44,138,770 | 657,536 | 1,741,060 | 46,537,366 | ||||||||||||||||||||
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||||||||
Year
ended
Dec
31, 2006
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2006
US$
|
Year
ended
Dec
31, 2006
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2006
US$
|
Year
ended
Dec
31, 2006
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2006
US$
|
|||||||||||||||||||
Statements
of Operations
|
||||||||||||||||||||||||
General
and
administrative
|
1,406,000 | 2,510,716 | 484,926 | 484,926 | 1,890,926 | 2,995,642 | ||||||||||||||||||
Consulting
fees
|
1,190,919 | 1,864,251 | (86,813 | ) | 2,939,551 | 1,104,106 | 4,803,802 | |||||||||||||||||
Net
loss and
comprehensive
loss
|
(1,150,690 | ) | (2,990,674 | ) | (398,113 | ) | (3,424,477 | ) | (1,548,803 | ) | (6,415,151 | ) | ||||||||||||
Net
loss per share
-
basic and diluted
|
(0.02 | ) | (0.01 | ) | (0.03 | ) |
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Dec
31, 2005
US$
|
Dec
31, 2005
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
Dec
31, 2005
US$
|
|||||||||||||||
Balance
Sheets
|
||||||||||||||||||
Oil
and gas interests
|
2,216,663 | 1,672,576 | 68,484 | 3,957,723 | ||||||||||||||
Additional
paid-in
capital
|
40,275,588 | 4,354,256 | 413,168 | 45,043,012 | ||||||||||||||
Deficit
accumulated
|
(1,839,984 | ) | (2,681,680 | ) | (344,684 | ) | (4,866,348 | ) | ||||||||||
Stockholders'
equity
|
38,483,965 | 1,672,576 | 68,484 | 40,225,025 | ||||||||||||||
Statement
of
Stockholders'
Equity
|
||||||||||||||||||
Additional
paid-in
capital
|
40,275,588 | 4,354,256 | 413,168 | 45,043,012 | ||||||||||||||
Accumulated
deficit
|
(1,839,984 | ) | (2,681,680 | ) | (344,684 | ) | (4,866,348 | ) | ||||||||||
Stockholders'
equity
|
38,483,965 | 1,672,576 | 68,484 | 40,225,025 | ||||||||||||||
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Year
ended
Dec
31, 2005
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2005
US$
|
Year
ended
Dec
31, 2005
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2005
US$
|
Year
ended
Dec
31, 2005
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2005
US$
|
|||||||||||||
Statements
of Operations
|
||||||||||||||||||
Consulting
fees
|
265,446 |
673,332
|
2,681,680 | 3,026,364 | 2,947,126 |
3,699,696
|
||||||||||||
Net
loss and
comprehensive
loss
|
(480,980 | ) |
(1,839,984))
|
(2,681,680 | ) | (3,026,364 | ) | (3,162,660 | ) |
(4,866,348))
|
||||||||
Net
loss per share
-
basic and diluted
|
(0.01 | ) | (0.05 | ) | (0.06 | ) |
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Dec
31, 2004
US$
|
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2003
US$
|
Dec
31, 2004
US$
|
|||||||||||||||
Balance
Sheets
|
||||||||||||||||||
Oil
and gas interests
|
638,539 | 46,253 | 22,231 | 707,023 | ||||||||||||||
Additional
paid-in
capital
|
6,831,434 | 350,255 | 62,913 | 7,244,602 | ||||||||||||||
Deficit
accumulated
|
(1,359,004 | ) | (304,002 | ) | (40,682 | ) | (1,703,688 | ) | ||||||||||
Stockholders'
equity
|
5,513,045 | 46,253 | 22,231 | 5,581,529 | ||||||||||||||
Statement
of
Stockholders'
Equity
|
||||||||||||||||||
Additional
paid-in
capital
|
6,831,434 | 350,255 | 62,913 | 7,244,602 | ||||||||||||||
Accumulated
deficit
|
(1,359,004 | ) | (304,002 | ) | (40,682 | ) | (1,703,688 | ) | ||||||||||
Stockholders'
equity
|
5,513,045 | 46,253 | 22,231 | 5,581,529 | ||||||||||||||
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Year
ended
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
Year
ended
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
Year
ended
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
|||||||||||||
Statements
of Operations
|
||||||||||||||||||
Consulting
fees
|
237,615 |
407,886
|
304,002 | 344,684 | 541,617 |
752,570
|
||||||||||||
Net
loss and
comprehensive
loss
|
(867,496 | ) |
(1,359,004))
|
(304,002 | ) | (344,684 | ) | (1,171,498 | ) |
(1,703,688))
|
||||||||
Net
loss per share
-
basic and diluted
|
(0.02 | ) | (0.01 | ) | (0.03 | ) |
Year
ended
Dec
31, 2006
|
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
|
Restated
note
6c
|
Restated
note
6c
|
Restated
note
6c
|
|
Fair
value of stock options at reporting date
|
US$4.15
|
US$4.52
|
US$0.73
|
Risk-free
interest rate
|
4.89%
|
3.33%
|
1.67%
|
Volatility
|
86%
|
103%
|
98%
|
Expected
life
|
0.9
years
|
0.5
years
|
0.5
years
|
Dividend
yield
|
0%
|
0%
|
0%
|
Fair
Value
|
Cancelled
(c)
|
||||||||
Option
|
at
Original
|
Granted
|
Expired
(x)
|
Balance
|
|||||
Grant
|
exercise
|
Grant
|
Expiry
|
Vesting
|
Balance
|
during
|
Exercised
(e)
|
Balance
|
exercisable
|
date
|
price
|
Date
|
date
|
date
|
Dec
31/05
|
the
year
|
during
the year
|
Dec
31/06
|
Dec
31/06
|
(mm/dd/yy)
|
US
$
|
US$
|
(mm/dd/yy)
|
(mm/dd/yy)
|
#
|
#
|
#
|
#
|
#
|
12/09/03
|
1.18
|
.241
|
08/31/06
|
Vested
|
1,751,500
|
--
|
1,721,500
(e)
|
--
|
--
|
30,000
(x)
|
--
|
--
|
|||||||
12/30/03
|
1.50
|
.317
|
08/31/06
|
Vested
|
345,000
|
--
|
345,000
(e)
|
--
|
--
|
01/17/05
|
1.01
|
.380
|
(i)
06/30/07
|
Vested
|
579,500
|
--
|
377,000
(e)
|
202,500
|
202,500
|
01/17/05
|
1.01
|
.380
|
(i)
06/30/07
|
05/31/07
|
150,000
|
--
|
--
|
150,000
|
--
|
01/18/05
|
1.10
|
.622
|
08/31/08
|
Vested
|
600,000
|
--
|
--
|
600,000
|
600,000
|
01/25/05
|
1.17
|
.434
|
08/31/06
|
Vested
|
25,000
|
--
|
25,000
(e)
|
--
|
--
|
06/14/05
|
3.49
|
1.553
|
06/14/15
|
Vested
|
150,000
|
--
|
--
|
150,000
|
150,000
|
08/24/05
|
6.50
|
2.380
|
08/24/08
|
Vested
|
110,000
|
--
|
--
|
110,000
|
110,000
|
10/03/05
|
6.81
|
3.070
|
10/03/15
|
Vested
|
16,666
|
--
|
-
|
16,666
|
16,666
|
10/03/05
|
6.81
|
3.833
|
10/03/15
|
10/03/07
|
16,667
|
--
|
--
|
16,667
|
--
|
10/03/05
|
6.81
|
4.383
|
10/03/15
|
10/03/08
|
16,667
|
--
|
--
|
16,667
|
--
|
06/14/06
|
5.09
|
2.057
|
06/14/16
|
06/14/07
|
--
|
200,000
|
--
|
200,000
|
--
|
07/25/06
|
3.95
|
1.141
|
12/31/09
|
Vested
|
--
|
100,000
|
--
|
100,000
|
100,000
|
07/25/06
|
3.95
|
1.393
|
12/31/09
|
07/25/07
|
--
|
660,000
|
--
|
660,000
|
--
|
07/25/06
|
3.95
|
1.601
|
12/31/09
|
12/31/07
|
--
|
50,000
|
--
|
50,000
|
--
|
07/25/06
|
3.95
|
1.779
|
12/31/09
|
07/25/08
|
--
|
145,000
|
--
|
145,000
|
--
|
07/25/06
|
3.95
|
2.006
|
12/31/09
|
07/25/09
|
--
|
70,000
|
--
|
70,000
|
--
|
07/25/06
|
3.95
|
1.141
|
07/25/16
|
Vested
|
--
|
500,000
|
--
|
500,000
|
500,000
|
07/25/06
|
3.95
|
1.141
|
07/25/16
|
07/25/07
|
--
|
500,000
|
--
|
500,000
|
--
|
11/24/06
|
7.52
|
2.467
|
11/24/09
|
06/30/07
|
--
|
10,000
|
--
|
10,000
|
--
|
11/24/06
|
7.52
|
2.919
|
11/24/09
|
12/31/07
|
--
|
10,000
|
--
|
10,000
|
--
|
11/24/06
|
7.52
|
3.695
|
11/24/09
|
12/31/08
|
--
|
10,000
|
--
|
10,000
|
--
|
3,761,000
|
2,255,000
|
2,498,500
|
3,517,500
|
1,679,166
|
|
i)
|
On
August 30, 2006, the Board of Directors of the Company passed a resolution
with respect to the remaining stock options issued on January 17, 2005 to
(a) extend the expiry date of all then outstanding options from August 31,
2006 to the earlier of June 30, 2007 or 60 days following the date of a
“Commercial Discovery” as defined under the terms of the PSC on Block
KG-OSN-2001/3 and (b) to extend the vesting date of certain of these
options to the earlier of the date of a “Commercial Discovery” as defined
under the terms of the PSC on Block KG-OSN-2001/3 or May 31, 2007, as long
as drilling operations are continuing on the KG Offshore
Block. This resolution resulted in an added incremental
stock-based compensation cost of $9,040 with respect to the three
employees and three consultants.
|
|
ii)
|
During
the year ended December 31, 2006, the Company granted options to purchase
2,255,000 shares exercisable at various prices and expiry dates, which
vest in their entirety on the vesting
date.
|
|
iii)
|
As
at December 31, 2006, there were 3,517,500 options outstanding at various
prices which, if exercised, would result in total proceeds of
US$11,837,375.
|
|
iv)
|
Of
the 2,498,500 options exercised or expired during the year, 195,000,
415,000, 1,853,500 and 5,000 were exercised during the three months ending
March 31, June 30, September 30 and December 31, respectively for gross
cash proceeds of US$206,050, US$548,100, US$1,949,980 and US$5,050
respectively, and the remaining 30,000 expired during the three months
ended September 30, 2006.
|
|
v)
|
At
the annual stockholder meeting held on June 14, 2006, the stockholders of
the Company approved amendments to the Plan to increase the shares of
Common Stock reserved for issuance under the Plan from 8,000,000 shares to
12,000,000.
|
f)
|
Notes
receivable
|
|
Pursuant
to the terms of the Company's 1998 Stock Incentive Plan, during the third
quarter of 2006, certain employees and consultants to the Company
exercised 184,500 options to purchase shares of common stock of the
Company and delivered to the Company their promissory notes in the
aggregate principal amount of US$249,710 in payment of the exercise
price. The promissory notes were due December 31, 2006 and bore
interest at 8.25% per annum. All promissory notes were repaid
on or before December 31, 2006.
|
US
$
|
||||
Net
assets acquired
|
||||
Cash
|
3,034,666 | |||
Other
current assets
|
75,000 | |||
Current
liabilities
|
(2,706 | ) | ||
Net
book value of identifiable assets acquired
|
3,106,960 | |||
Consideration
paid
|
||||
Promissory
note issued
|
2,000,000 | |||
34,000,000
common shares issued par value $0.001
|
34,000 | |||
Additional
paid-in capital
|
1,072,960 | |||
3,106,960 |
Year
ended
Dec
31, 2006
|
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
Period
from
Inception,
Aug
21, 2002
to
Dec 31, 2006
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US$
|
|||||||||||||
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
70,000 | 62,000 | 50,000 | 198,667 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Oil
& gas interests
|
||||||||||||||||
Exploration
costs - India (note 4b)
|
280,000 | 248,000 | 200,000 | 794,666 | ||||||||||||
350,000 | 310,000 | 250,000 | 993,333 |
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
80,821 | -- | -- | 80,821 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Oil
& gas interests
|
||||||||||||||||
Exploration
costs - India (note 4b)
|
323,283 | -- | -- | 323,283 | ||||||||||||
404,104 | -- | -- | 404,104 |
Consolidated
Statement of Operations
|
||||||||||||||||
General
and administrative
|
47,820 | 45,430 | 19,640 | 153,539 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Accounts
receivable
|
227 | 1,020 | 20,350 | 21,597 | ||||||||||||
Oil
& gas interests
|
||||||||||||||||
Exploration
costs - India (note 4b)
|
86,590 | 127,295 | 87,165 | 384,387 | ||||||||||||
Property
and equipment
|
-- | 1,610 | 8,064 | 37,595 | ||||||||||||
134,637 | 175,355 | 135,219 | 597,118 |
Year
ended
Dec
31, 2006
|
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
Period
from
Inception,
Aug
21, 2002
to
Dec 31, 2006
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US$
|
|||||||||||||
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
185,000 | 150,000 | 120,000 | 516,715 |
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
404,104 | -- | -- | 404,104 |
Consolidated
Statement of Operations
|
||||||||||||||||
General
and administrative
|
||||||||||||||||
Office
costs
|
19,935 | 54,062 | 65,073 | 179,070 | ||||||||||||
Travel,
hotel, meals and
entertainment
|
1,176 | 5,121 | 3,344 | 48,686 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Accounts
receivable
|
13,224 | 14,165 | -- | 27,389 | ||||||||||||
Property
and equipment
|
4,107 | -- | -- | 4,107 | ||||||||||||
38,442 | 73,348 | 68,417 | 259,252 |
Year
ended
Dec
31, 2006
|
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
Period
from
Inception,
Aug
21, 2002
to
Dec 31, 2006
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US$
|
|||||||||||||
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
56,257 | 35,713 | 33,921 | 140,360 |
Consolidated
Statement of Operations
|
||||||||||||||||
General
and administrative
|
1,654 | 685 | 1,961 | 4,468 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Accounts
receivable
|
3,725 | 2,530 | 967 | 10,274 | ||||||||||||
Property
and equipment
|
-- | -- | 1,599 | 1,599 | ||||||||||||
5,379 | 3,215 | 4,527 | 16,341 |
Year
ended
Dec
31, 2006
|
Year
ended
Dec
31, 2005
|
Year
ended
Dec
31, 2004
|
Period
from
Inception,
Aug
21, 2002
to
Dec 31, 2006
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
|||||||||||||
Net
loss
|
(1,548,803 | ) | (3,162,660 | ) | (1,171,498 | ) | (6,415,151 | ) | ||||||||
Expected
tax rate
|
35.00 | % | 35.00 | % | 35.00 | % | ||||||||||
Expected
income tax recovery
|
(542,081 | ) | (1,106,931 | ) | (410,024 | ) | (2,246,286 | ) | ||||||||
Excess
of expected tax rate over tax
rate
of foreign affiliates
|
90,323 | 55,912 | 54,623 | 227,622 | ||||||||||||
Non-deductible
expenditures
|
605,618 | 965,779 | 122,589 | 1,716,006 | ||||||||||||
Utilization
of non-capital losses
|
(112,501 | ) | -- | -- | (112,501 | ) | ||||||||||
Acquisition
of losses
|
-- | -- | -- | 4,355,268 | ||||||||||||
Other
|
(175,173 | ) | 165,772 | 298,110 | 614,520 | |||||||||||
(133,814 | ) | 80,532 | 65,298 | 4,554,629 | ||||||||||||
Valuation
allowance
|
133,814 | (80,532 | ) | (65,298 | ) | (4,554,629 | ) | |||||||||
Provision
for income taxes
|
-- | -- | -- | -- |
Dec
31, 2006
US
$
|
Dec
31, 2005
US
$
|
|||||||
Difference
between tax base and reported amounts of depreciable
assets
|
25,873 | 25,871 | ||||||
Non-capital
loss carry forwards
|
2,525,363 | 2,645,060 | ||||||
2,551,236 | 2,670,931 | |||||||
Valuation
allowance
|
(2,551,236 | ) | (2,670,931 | ) | ||||
Deferred
income tax asset
|
-- | -- |
Tax
Jurisdiction
|
Amount
US
$
|
Expiry
Dates
Commence
|
|||
United
States
|
7,168,590 |
2023
|
|||
Canada
|
152 |
2010
|
|||
Barbados
|
652,224 |
2012
|
|||
7,820,966 |
Dec
31, 2006
US
$
|
Dec
31, 2005
US
$
|
|||||||
Oil
& gas interests
|
||||||||
India
|
12,121,334 | 3,957,723 |
a)
|
Restricted
cash
|
|
i)
|
The
PSC's contain provisions whereby the joint venture participants must
provide the GOI a bank guarantee in the amount of 35% of the participant's
share of the minimum work program for a particular phase, to be undertaken
annually during the budget period April 1 to March 31. These
bank guarantees have been provided to the GOI and serve as guarantees for
the performance of such minimum work program and are in the form of
irrevocable letters of credit which are secured by restricted cash term
deposits of the Company in the same
amount.
|
|
The
restricted cash term deposits securing these bank guarantees are as
follows:
|
December
31, 2006
|
December
31, 2005
|
|||||||
US
$
|
US
$
|
|||||||
Exploration
Block
|
||||||||
Mehsana
|
711,445 | 195,055 | ||||||
Sanand/Miroli
|
905,000 | 197,430 | ||||||
Ankleshwar
|
600,000 | -- | ||||||
Tarapur
|
1,200,000 | -- | ||||||
DS
|
110,000 | -- | ||||||
3,526,445 | 392,485 |
|
ii)
|
The
Company has provided to its bankers as security for credit cards issued to
employees for business purposes two restricted cash term deposits, one in
the amount of US$30,000 and the other in the amount of
US$34,324 (Cdn$40,000).
|
|
b)
|
Production
Sharing Contracts
|
|
The
Company is required to expend funds on the exploration activities to
fulfill the terms of the minimum work commitment based on our
participating interest for Phase I pursuant to the PSC’s in respect of
each of our exploration blocks as
follows:
|
|
i)
|
Mehsana
Block - Acquire, process and interpret 75 sq kms of 3D seismic and drill 7
exploratory wells between 1,000 and 2,200
meters.
|
|
ii)
|
Sanand/Miroli
Block - Acquire, process and interpret 200 sq kms of 3D seismic and drill
12 exploratory wells between 1,500 and 3,000
meters.
|
|
iii)
|
Ankleshwar
Block - Acquire, process and interpret 448 sq kms of 3D seismic and drill
14 exploratory wells between 1,500 and 2,500
meters.
|
|
c)
|
KG
Offshore Block
|
|
As
the holder of a participating interest in the Tarapur Block, the Company
is required to fund its 20% share of all exploration and development costs
incurred on the exploration block. To December 31, 2006,
US$3,972,765 has been incurred under the terms of the Company's agreement
with GSPC. Of this amount, US$3,017,646 has been paid to GSPC
and US$955,119 is in accounts payable at December 31, 2006. The
Company has budgeted to expend approximately US$2.7 million for
exploration activities under the terms of the agreement over the period
April 1, 2007 to November 22, 2007. These activities include
the drilling of 3 exploration wells and the acquisition of 90 sq kms of
3-D seismic. Under the terms of the agreement, the Company is
required to keep in force a financial and performance guarantee securing
its performance under the Tarapur
PSC.
|
|
e)
|
Corporate
Head Office
|
|
12.
|
Comparative
Figures
|
|
a)
|
As
the Company is in its development stage, these figures represent the
accumulated amounts of the continuing entity for the period from
inception, being August 21, 2002 to December 31,
2006.
|
b)
|
Certain
comparative figures have been reclassified to conform with the
presentation adopted in the current
year.
|
|
i)
|
Exploration
Block KG-ONN-2004/1 (KG Onshore Block) - Reprocess 564 LKM of 2-D seismic;
conduct a gravity and magnetic and geochemical survey; acquire, process
and interpret 548 sq kms of 3-D seismic; and drill 12 exploratory wells
between 2,000 and 5,000 meters.
|
|
ii)
|
Exploration
Block RJ-ONN-2004/2 (RJ Block 20) - Reprocess 463 LKM of 2-D seismic;
conduct a gravity and magnetic and geochemical survey; acquire, process
and interpret 250 LKM of 2-D seismic and 700 sq kms of 3-D seismic; and
drill a total of 12 exploratory wells between 2,000 and 2,500
meters.
|
|
iii)
|
Exploration
Block RJ-ONN-2004/3 (RJ Block 21) - Reprocess 463 LKM of 2-D seismic;
conduct a gravity and magnetic and geochemical survey; acquire, process
and interpret 310 LKM of 2-D seismic and 611 sq kms of 3-D seismic; and
drill a total of 8 exploratory wells between 2,000 and 2,500
meters.
|
|
iv)
|
Exploration
Block DS-ONN-2004/1 (DS 04 Block) - Gravity and magnetic and geochemical
surveys; acquire, process and interpret 325 LKM of 2-D seismic; and drill
10 core holes to a depth of approximately 500
meters.
|
3
months ended
|
3
months ended
|
6
months ended
|
3
months ended
|
9
months ended
|
Year
ended
|
|||||||||||||||||||
Mar
31
|
June
30
|
June
30
|
Sept
30
|
Sept
30
|
Dec
31
|
|||||||||||||||||||
2006
|
US$
|
US$
|
US$
|
US$
|
US$
|
US$
|
||||||||||||||||||
Interest
income
|
399,869 | 427,749 | 827,618 | 461,123 | 1,288,741 | 1,751,550 | ||||||||||||||||||
Net
earnings (loss) and
comprehensive
earnings (loss)
|
||||||||||||||||||||||||
As
previously reported
|
(31,726 | ) | (125,873 | ) | (157,599 | ) | (368,527 | ) | (526,126 | ) | (1,150,690 | ) | ||||||||||||
Adjustment
|
33,713 | -- | 33,713 | (87,769 | ) | (54,056 | ) | (398,113 | ) | |||||||||||||||
As
restated
|
1,987 | (125,873 | ) | (123,886 | ) | (456,296 | ) | (580,182 | ) | (1,548,803 | ) | |||||||||||||
Net
earnings (loss) per share
-
basic and diluted
|
||||||||||||||||||||||||
As
previously reported
|
0.00 | 0.00 | 0.00 | (0.01 | ) | (0.01 | ) | (0.02 | ) | |||||||||||||||
Adjustment
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.01 | ) | |||||||||||||||||
As
restated
|
0.00 | 0.00 | 0.00 | (0.01 | ) | (0.01 | ) | (0.03 | ) | |||||||||||||||
Deficit
|
||||||||||||||||||||||||
As
previously reported
|
(1,871,710 | ) | (1,997,583 | ) | (2,366,110 | ) | (2,990,674 | ) | ||||||||||||||||
Adjustment
- prior years
|
(3,026,364 | ) | (3,026,364 | ) | (3,026,364 | ) | (3,026,364 | ) | ||||||||||||||||
Adjustment
- current period
|
33,713 | 33,713 | (54,056 | ) | (398,113 | ) | ||||||||||||||||||
As
restated
|
(4,864,361 | ) | (4,990,234 | ) | (5,446,530 | ) | (6,415,151 | ) | ||||||||||||||||
Oil
and gas interests
|
||||||||||||||||||||||||
As
previously reported
|
2,226,981 | 1,821,069 | 4,048,050 | 1,495,199 | 5,543,249 | 7,506,075 | ||||||||||||||||||
Adjustment
- current period
|
515,776 | (78,376 | ) | 437,400 | 37,858 | 475,258 | 657,536 | |||||||||||||||||
As
restated - current period
|
2,742,757 | 1,742,693 | 4,485,450 | 1,533,057 | 6,018,507 | 8,163,611 | ||||||||||||||||||
Opening
balance - beginning of year
|
3,957,723 | 3,957,723 | 3,957,723 | 3,957,723 | ||||||||||||||||||||
As
restated
|
6,700,480 | 8,443,173 | 9,976,230 | 12,121,334 | ||||||||||||||||||||
Stock-based
compensation
|
||||||||||||||||||||||||
As
previously reported
|
||||||||||||||||||||||||
General
and administrative
|
-- | -- | -- | 167,419 | 380,460 | 563,551 | ||||||||||||||||||
Consulting
|
-- | -- | -- | 252,090 | 252,090 | 626,625 | ||||||||||||||||||
Stock-based
compensation
|
118,808 | 94,233 | 213,041 | -- | -- | -- | ||||||||||||||||||
118,808 | 94,233 | 213,041 | 419,509 | 632,550 | 1,190,176 | |||||||||||||||||||
Oil
and gas interests
|
-- | 33,712 | 67,425 | 326,385 | 393,810 | 766,689 | ||||||||||||||||||
118,808 | 127,945 | 280,466 | 745,894 | 1,026,360 | 1,956,865 | |||||||||||||||||||
Adjustment
|
||||||||||||||||||||||||
General
and administrative
|
85,095 | 94,233 | 179,328 | 193,970 | 373,298 | 484,926 | ||||||||||||||||||
Consulting
|
-- | -- | -- | (106,201 | ) | (106,201 | ) | (86,813 | ) | |||||||||||||||
Stock-based
compensation
|
(118,808 | ) | (94,233 | ) | (213,041 | ) | -- | -- | -- | |||||||||||||||
(33,713 | ) | -- | (33,713 | ) | 87,769 | 267,097 | 398,113 | |||||||||||||||||
Oil
and gas interests
|
515,776 | (78,376 | ) | 437,400 | 37,857 | 475,258 | 657,536 | |||||||||||||||||
482,063 | (78,376 | ) | 403,687 | 125,626 | 742,355 | 1,055,649 | ||||||||||||||||||
As
restated
|
||||||||||||||||||||||||
General
and administrative
|
85,095 | 94,233 | 179,328 | 361,389 | 753,758 | 1,048,477 | ||||||||||||||||||
Consulting
|
-- | -- | -- | 145,889 | 145,889 | 539,812 | ||||||||||||||||||
Stock-based
compensation
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
85,095 | 94,233 | 179,328 | 507,278 | 899,647 | 1,588,289 | |||||||||||||||||||
Oil
and gas interests
|
515,776 | (44,664 | ) | 504,825 | 364,242 | 869,068 | 1,424,225 | |||||||||||||||||
600,871 | 49,569 | 684,153 | 871,520 | 1,768,715 | 3,012,514 |
3
months ended
|
3
months ended
|
6
months ended
|
3
months ended
|
9
months ended
|
Year
ended
|
|||||||||||||||||||
Mar
31
|
June
30
|
June
30
|
Sept
30
|
Sept
30
|
Dec
31
|
|||||||||||||||||||
2005
|
US$
|
US$
|
US$
|
US$
|
US$
|
US$
|
||||||||||||||||||
Interest
income
|
14,677 | 19,609 | 34,286 | 77,693 | 111,979 | 462,174 | ||||||||||||||||||
Net
earnings (loss) and
comprehensive
earnings (loss)
|
||||||||||||||||||||||||
As
previously reported
|
(176,847 | ) | (198,511 | ) | (375,358 | ) | (217,348 | ) | (592,706 | ) | (480,980 | ) | ||||||||||||
Adjustment
- current period
|
(78,791 | ) | (1,187,023 | ) | (1,265,814 | ) | (316,583 | ) | (1,582,397 | ) | (2,681,680 | ) | ||||||||||||
As
restated
|
(255,638 | ) | (1,385,534 | ) | (1,641,172 | ) | (533,931 | ) | (2,175,103 | ) | (3,162,660 | ) | ||||||||||||
Net
earnings (loss) per share
-
basic and diluted
|
||||||||||||||||||||||||
As
previously reported
|
0.00 | 0.00 | (0.01 | ) | 0.00 | (0.01 | ) | (0.01 | ) | |||||||||||||||
Adjustment
- current period
|
(0.01 | ) | (0.03 | ) | (0.02 | ) | (0.01 | ) | (0.03 | ) | (0.05 | ) | ||||||||||||
As
restated
|
(0.01 | ) | (0.03 | ) | (0.03 | ) | (0.01 | ) | (0.04 | ) | (0.06 | ) | ||||||||||||
Deficit
|
||||||||||||||||||||||||
As
previously reported
|
(1,535,851 | ) | (1,734,362 | ) | (1,951,710 | ) | (1,839,984 | ) | ||||||||||||||||
Adjustment
- prior years
|
(344,684 | ) | (344,684 | ) | (344,684 | ) | (344,684 | ) | ||||||||||||||||
Adjustment
- current period
|
(78,791 | ) | (1,265,814 | ) | (1,582,397 | ) | (2,681,680 | ) | ||||||||||||||||
As
restated
|
(1,959,326 | ) | (3,344,860 | ) | (3,878,791 | ) | (4,866,348 | ) | ||||||||||||||||
) | ||||||||||||||||||||||||
Oil
and gas interests
|
||||||||||||||||||||||||
As
previously reported
|
916,506 | 38,742 | 955,248 | 146,809 | 1,102,057 | 1,578,124 | ||||||||||||||||||
Adjustment
- current period
|
31,153 | 744,651 | 775,804 | 200,732 | 976,536 | 1,672,576 | ||||||||||||||||||
As
restated - current period
|
947,659 | 783,393 | 1,731,052 | 347,541 | 2,078,593 | 3,250,700 | ||||||||||||||||||
Opening
balance - beginning of year
|
707,023 | 707,023 | 707,023 | 707,023 | ||||||||||||||||||||
As
restated
|
1,654,682 | 2,438,075 | 2,785,616 | 3,957,723 | ||||||||||||||||||||
Stock-based
compensation
|
||||||||||||||||||||||||
As
previously reported
|
||||||||||||||||||||||||
Consulting
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Oil
and gas interests
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
-- | -- | -- | -- | -- | -- | |||||||||||||||||||
Adjustment
|
||||||||||||||||||||||||
Consulting
|
78,791 | 1,187,023 | 1,265,814 | 316,583 | 1,582,397 | 2,681,680 | ||||||||||||||||||
Oil
and gas interests
|
31,153 | 744,651 | 775,804 | 200,732 | 976,536 | 1,672,576 | ||||||||||||||||||
109,944 | 1,931,674 | 2,041,618 | 517,315 | 2,558,933 | 4,354,256 | |||||||||||||||||||
As
restated
|
||||||||||||||||||||||||
Consulting
|
78,791 | 1,187,023 | 1,265,814 | 316,583 | 1,582,397 | 2,681,680 | ||||||||||||||||||
Oil
and gas interests
|
31,153 | 744,651 | 775,804 | 200,732 | 976,536 | 1,672,576 | ||||||||||||||||||
109,944 | 1,931,674 | 2,041,618 | 517,315 | 2,558,933 | 4,354,256 |
3
months ended
|
3
months ended
|
6
months ended
|
3
months ended
|
9
months ended
|
Year
ended
|
|||||||||||||||||||
Mar
31
|
June
30
|
June
30
|
Sept
30
|
Sept
30
|
Dec
31
|
|||||||||||||||||||
2004
|
US$
|
US$
|
US$
|
US$
|
US$
|
US$
|
||||||||||||||||||
Interest
income
|
5,883 | 7,092 | 12,975 | 6,386 | 19,361 | 31,591 | ||||||||||||||||||
Net
earnings (loss) and
comprehensive
earnings (loss)
|
||||||||||||||||||||||||
As
previously reported
|
(201,539 | ) | (306,205 | ) | (507,744 | ) | (163,165 | ) | (670,909 | ) | (867,496 | ) | ||||||||||||
Adjustment
- current period
|
(396,065 | ) | (240,838 | ) | (636,903 | ) | 111,139 | (525,764 | ) | (304,002 | ) | |||||||||||||
As
restated
|
(597,604 | ) | (547,043 | ) | (1,144,647 | ) | (52,026 | ) | (1,196,673 | ) | (1,171,498 | ) | ||||||||||||
Net
earnings (loss) per share
-
basic and diluted
|
||||||||||||||||||||||||
As
previously reported
|
(0.01 | ) | (0.01 | ) | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.02 | ) | ||||||||||||
Adjustment
- current period
|
(0.01 | ) | (0.01 | ) | (0.02 | ) | 0.01 | (0.01 | ) | (0.01 | ) | |||||||||||||
As
restated
|
(0.02 | ) | (0.02 | ) | (0.03 | ) | 0.00 | (0.03 | ) | (0.03 | ) | |||||||||||||
Deficit
|
||||||||||||||||||||||||
As
previously reported
|
(693,047 | ) | (999,252 | ) | (1,162,417 | ) | (1,359,004 | ) | ||||||||||||||||
Adjustment
- prior years
|
(40,682 | ) | (40,682 | ) | (40,682 | ) | (40,682 | ) | ||||||||||||||||
Adjustment
- current period
|
(396,065 | ) | (636,903 | ) | (525,764 | ) | (304,002 | ) | ||||||||||||||||
As
restated
|
(1,129,794 | ) | (1,676,837 | ) | (1,728,863 | ) | (1,703,688 | ) | ||||||||||||||||
Oil
and gas interests
|
||||||||||||||||||||||||
As
previously reported
|
83,568 | 186,650 | 270,218 | 67,741 | 337,959 | 460,016 | ||||||||||||||||||
Adjustment
- current period
|
59,424 | 35,918 | 95,342 | (14,789 | ) | 80,553 | 46,253 | |||||||||||||||||
As
restated - current period
|
142,992 | 222,568 | 365,560 | 52,952 | 418,512 | 506,269 | ||||||||||||||||||
Opening
balance - beginning of year
|
200,754 | 200,754 | 200,754 | 200,754 | ||||||||||||||||||||
As
restated
|
343,746 | 566,314 | 619,266 | 707,023 | ||||||||||||||||||||
Stock-based
compensation
|
||||||||||||||||||||||||
As
previously reported
|
||||||||||||||||||||||||
Consulting
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Oil
and gas interests
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
-- | -- | -- | -- | -- | -- | |||||||||||||||||||
Adjustment
|
||||||||||||||||||||||||
Consulting
|
396,065 | 240,838 | 636,903 | (111,139 | ) | 525,764 | 304,002 | |||||||||||||||||
Oil
and gas interests
|
59,424 | 35,918 | 95,342 | (14,789 | ) | 80,553 | 46,253 | |||||||||||||||||
455,489 | 276,756 | 732,245 | (125,928 | ) | 606,317 | 350,255 | ||||||||||||||||||
As
restated
|
||||||||||||||||||||||||
Consulting
|
396,065 | 240,838 | 636,903 | (111,139 | ) | 525,764 | 304,002 | |||||||||||||||||
Oil
and gas interests
|
59,424 | 35,918 | 95,342 | (14,789 | ) | 80,553 | 46,253 | |||||||||||||||||
455,489 | 276,756 | 732,245 | (125,928 | ) | 606,317 | 350,255 |
Signature
|
Title
|
Date
|
||
/s/ Jean Paul Roy
Jean
Paul Roy
|
President,
Chief Executive Officer and Director
|
June
3, 2008
|
||
/s/ Allan J. Kent
Allan
J. Kent
|
Executive
Vice President, Chief Financial Officer and Director
|
June
3, 2008
|
||
/s/ Brent J. Peters
Brent
J. Peters
|
Director
|
June
3, 2008
|
||
/s/ Peter R. Smith
Peter
R. Smith
|
Chairman
of the Board and Director
|
June
3, 2008
|
||
/s/ Michael J. Hudson
Michael
J. Hudson
|
Director
|
June
3, 2008
|
||
/s/ Dr. Avinash Chandra
Dr.
Avinash Chandra
|
Director
|
June
3, 2008
|