XML 58 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash Flows From Operating Activities:    
Net loss $ (3,914,254) $ (985,246)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation expense 434,022 279,907
Impairment of oil and gas properties 88,503   
Loss on oil and gas property acquisition deposit 200,000   
Depreciation, depletion, amortization and accretion 255,021 13,257
Gain on sale of equity method investments    (64,168)
Loss from equity method investments 367,602 56,357
Amortization of debt discount and deferred financing costs 95,764   
Gain on change in fair value of derivative (14,005)   
Changes in operating assets and liabilities:    
Accounts receivable - oil and gas 16,571 (27,094)
Accounts receivable - oil and gas - related party (43,016) (444,028)
Accounts receivable - related party (134,574)   
Prepaid expenses and other current assets 110,318 10,806
Other assets (2,090)   
Accounts payable (91,396) 171,143
Accounts payable - related party (373,397)   
Accrued expenses (211,718) (167,801)
Accrued expenses - related party 502,361 (32,775)
Cash used in operating activities (2,714,248) (1,189,642)
Cash Flows From Investing Activities:    
Cash paid for unproved leasehold costs (3,907,471) (1,500,000)
Cash paid for oil and gas property acquisition deposit (200,000)   
Cash paid for drilling costs (128,750) (1,550)
Issuance of notes receivable - related parties (1,714,672)   
Cash proceeds from the sale of White Hawk investment    1,000,000
Cash paid for acquisition of Blast Energy Services, Inc.    (446,478)
Cash used in investing activities (5,950,893) (948,028)
Cash Flows From Financing Activities:    
Proceeds from notes payable, net of financing costs 2,950,000   
Proceeds from issuance of notes payable, related parties, net of financing costs 5,050,000   
Cash paid for deferred financing cost (40,000)   
Proceeds on sales of Series A preferred stock, net of offering costs    4,443,285
Proceeds from sales of common stock, net of offering costs    137
Net cash provided by financing activities 7,960,000 4,443,422
Net increase (decrease) in cash (705,141) 2,305,752
Cash at beginning of period 2,478,250 176,471
Cash at end of period 1,773,109 2,482,223
Cash paid for:    
Interest      
Income taxes      
Supplemental disclosure of noncash investing and financing activities:    
Accrual of drilling costs 871,602   
Accrual of oil and gas properties acquisition costs 1,173,664 1,000,000
Change in estimates of asset retirement obligations 1,444   
Issuance of 555,556 shares of Series A preferred stock in exchange for acquisition of Excellong E&P-2, Inc.    1,250,000
Issuance of 76,667 shares of Series A preferred stock to settle payables    172,500
Conversion of Series A preferred stock to common stock 6,282   
Conversion of redeemable preferred stock to common stock 556   
Expiration of redemption feature in 555,556 shares of Series A preferred stock issued in acquisition of Excellong E&P-2, Inc. 1,250,000   
Issuance of common stock in settlement of stock payable 80,000   
Issuance of preferred stock in settlement of stock payable 47   
Rescission of common stock issued for exercise of stock options in 2012 121   
Debt discount related to warrants issued in conjunction with notes payable 243,771   
Deferred financing costs related to warrants issued in conjunction with notes payable 31,176   
Fair value of derivative warrant instruments issued with notes payable 14,005   
Shares granted to Esenjay in exchange for acquisition of Excellong E&P-2, Inc. on behalf of Condor 116,499   
Reduction in notes receivable for the equity investment losses in excess of the Company's investment account 203,088   
Warrants issued to MIE for sale of White Hawk equity interests    2,586
Contribution of Excellong E&P-2, Inc. to White Hawk as equity investment    3,734,986
Purchase adjustment for sale of White Hawk interest    $ 58,332