As
filed June 30, 2008
|
File
No. 333-______
|
Maryland
(State
or jurisdiction of
incorporation
or organization)
|
1311
(Primary
Standard Industrial
Classification
Code Number)
|
98-0431245
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer [ ]
Non-accelerated
filer [ ]
|
Accelerated
filer [ ]
Smaller
reporting company [X]
|
Title
of each class of securities to be registered
|
Amount
to be registered (1)
|
Proposed
maximum offering price per unit
|
Proposed
maximum aggregate offering price
|
Amount
of registration fee
|
Common
stock, $0.001 par value per share, issuable upon exercise of
warrants
|
34,442,500
shares
|
$1.00
(2)
|
$34,442,500
(2)
|
$1,353.59
|
Common
stock, $0.001 par value per share, issuable upon exercise of
warrants
|
48,230,950
shares
|
$0.25
- $0.28 (2)
|
$12,610,716
(2)
|
$495.60
|
Common
stock, $0.001 par value per share
|
400,000
shares
|
$0.20
(3)
|
$80,000
(3)
|
$3.14
|
Common
stock, $0.001 par value per share
|
18,917,109
shares
|
$0.20
(3)
|
$3,783,422
(3)
|
$148.69
|
101,990,559
shares
|
$50,916,638
|
$2,001.02
|
(1)
|
Pursuant
to Rule 416 of the Securities Act of 1933, as amended, this registration
statement also covers such additional number of shares of common stock
that may become issuable as a result of any stock splits, stock dividends,
or other similar transactions.
|
(2)
|
Pursuant
to Rule 457(g) of the Securities Act of 1933, as amended, the registration
fee has been calculated using the price at which the warrants may be
exercised.
|
(3)
|
Estimated
pursuant to Rule 457(c) solely for the purpose of calculating the
registration fee, based upon the average of the bid and asked prices for
such shares of common stock on June 26, 2008, as reported by the OTC
Bulletin Board.
|
PROSPECTUS SUMMARY |
3
|
RISK FACTORS | 7 |
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
7 |
USE
OF PROCEEDS
|
20 |
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
20 |
SELECTED
FINANCIAL DATA
|
21 |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL
|
22 |
CONDITION
AND RESULTS OF OPERATIONS
|
22 |
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
33 |
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
33 |
BUSINESS
|
36 |
PROPERTIES
|
42 |
MANAGEMENT
|
48 |
EXECUTIVE
COMPENSATION
|
53 |
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
60 |
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
62 |
DESCRIPTION
OF SECURITIES
|
67 |
SELLING
STOCKHOLDERS
|
69 |
PLAN
OF DISTRIBUTION
|
74 |
LEGAL
MATTERS
|
75 |
EXPERTS
|
75 |
ADDITIONAL
INFORMATION
|
75 |
REPORTS
TO STOCKHOLDERS
|
76 |
INDEX
TO FINANCIAL STATEMENTS
|
76 |
Securities
offered
|
101,990,559
shares of common stock.
|
Use of proceeds |
We
will not receive any of the proceeds from the selling stockholders of
shares of our common stock.
|
Securities
outstanding
|
338,065,950
shares of common stock as of June 27, 2008.
|
Plan
of distribution
|
The
offering is made by the selling stockholders named in this prospectus, to
the extent they sell shares. Sales may be made in the open
market or in private negotiated transactions, at fixed or negotiated
prices. See “Plan of
Distribution.”
|
Six
Months Ended March 31, 2008
|
Six
Months Ended March 31, 2007
(restated)
|
Year
Ended September 30, 2007
|
Year
Ended September 30, 2006
|
From
Inception (June 20, 2005) to September 30, 2005
|
Cumulative
from Inception (June 20, 2005) to March 31, 2008
|
|||||||||||||||||||
($
in thousands, except per share amounts)
|
||||||||||||||||||||||||
Total
Revenues
|
$ | 992 | $ | 1,338 | $ | 2,820 | $ | 36 | $ | -- | $ | 3,848 | ||||||||||||
Total
Operating Expenses
|
$ | 6,371 | $ | 20,442 | $ | 45,981 | $ | 18,245 | $ | 2,096 | $ | 72,693 | ||||||||||||
Loss
from Operations
|
$ | (5,379 | ) | $ | (19,104 | ) | $ | (43,161 | ) | $ | (18,209 | ) | $ | (2,096 | ) | $ | (68,845 | ) | ||||||
Total
Other Expense
|
$ | (10,374 | ) | $ | (2,217 | ) | $ | (6,650 | ) | $ | (2,483 | ) | $ | (23 | ) | $ | (19,530 | ) | ||||||
Net
Loss
|
$ | (15,753 | ) | $ | (21,321 | ) | $ | (49,811 | ) | $ | (20,692 | ) | $ | (2,119 | ) | $ | (88,375 | ) | ||||||
Net
Loss per Common Share – Basic and Diluted
|
$ | (0.05 | ) | $ | (0.10 | ) | $ | (0.20 | ) | $ | (0.14 | ) | $ | (0.02 | ) |
March
31, 2008
|
September
30, 2007
|
September
30, 2006
|
September
30, 2005
|
|||||||||||||
($
in thousands, except per share amounts)
|
||||||||||||||||
Working
(Deficit) Capital
|
$ | (39,773 | ) | $ | (37,865 | ) | $ | 1,275 | $ | 8,438 | ||||||
Oil
and Gas Properties, Net
|
$ | 173,975 | $ | 162,843 | $ | 45,973 | 7,231 | |||||||||
Total
Assets
|
$ | 181,537 | $ | 182,024 | $ | 59,242 | $ | 8,500 | ||||||||
Non-Current
Liabilities
|
$ | 34,601 | $ | 37,130 | $ | 522 | $ | -- | ||||||||
Stockholders’
Equity (Deficit)
|
$ | 105,143 | $ | 100,324 | $ | 48,353 | $ | (1,196 | ) |
·
|
the
lack of pipeline transmission facilities or carrying
capacity;
|
·
|
government
regulation of natural gas and oil
production;
|
·
|
government
transportation, tax and energy
policies;
|
·
|
changes
in supply and demand; and
|
·
|
general
economic conditions.
|
·
|
the
success of exploration and development on our
leases;
|
·
|
success
in locating and producing new
reserves; and
|
·
|
prices
of natural gas and oil.
|
·
|
a
substantial portion of operating cash flow being dedicated to the payment
of principal and interest;
|
·
|
the
Company being more vulnerable to competitive pressures and economic
downturns; and
|
·
|
restrictions
on our operations.
|
·
|
environmental
hazards, such as uncontrollable flows of natural gas, oil, brine, well
fluids, toxic gas or other pollution into the environment, including
groundwater and shoreline
contamination;
|
·
|
abnormally
pressured formations;
|
·
|
mechanical
difficulties, such as stuck oil field drilling and service tools and
casing collapse;
|
·
|
fires
and explosions;
|
·
|
personal
injuries and death;
|
·
|
regulatory
investigations and
penalties; and
|
·
|
natural
disasters.
|
·
|
changes
in supply and demand for natural gas and
oil;
|
·
|
levels
of production and other activities of the Organization of Petroleum
Exporting Countries, or OPEC, and other natural gas and oil producing
nations;
|
·
|
market
expectations about future prices;
|
·
|
the
level of global natural gas and oil exploration, production activity and
inventories;
|
·
|
political
conditions, including embargoes, in or affecting other oil producing
activity; and
|
·
|
the
price and availability of alternative
fuels.
|
·
|
unexpected
drilling conditions;
|
·
|
pressure
or irregularities in geological
formations;
|
·
|
equipment
failures or accidents;
|
·
|
pipeline
and processing interruptions or
unavailability;
|
·
|
title
problems;
|
·
|
lack
of market demand for natural gas and
oil;
|
·
|
delays
imposed by or resulting from compliance with environmental and other
regulatory requirements;
|
·
|
shortages
of or delays in the availability of drilling rigs and the delivery of
equipment; and
|
·
|
reductions
in natural gas and oil
prices.
|
·
|
seeking
oil and gas exploration licenses and production
licenses;
|
·
|
acquiring
desirable producing properties or new leases for future
exploration;
|
·
|
marketing
natural gas and oil production;
|
·
|
integrating
new technologies;
|
·
|
acquiring
the equipment and expertise necessary to develop and operate
properties; and
|
·
|
hiring
and retaining a staff of competent technical and administrative
professionals.
|
·
|
actual
or anticipated quarterly variations in our operating
results;
|
·
|
changes
in expectations as to our future financial performance or changes in
financial estimates, if any, of public market
analysts;
|
·
|
announcements
relating to our business or the business of our
competitors;
|
·
|
conditions
generally affecting the oil and natural gas
industry;
|
·
|
the
success of our operating
strategy; and
|
·
|
the
operating and stock price performance of other comparable
companies.
|
Quarter
Ended:
|
High
|
Low
|
December
31, 2005
|
$1.79
|
$0.05
|
March
31, 2006
|
$3.36
|
$1.10
|
June
30, 2006
|
$4.23
|
$1.45
|
September
30, 2006
|
$2.98
|
$1.31
|
December
31, 2006
|
$2.30
|
$1.50
|
March
31, 2007
|
$1.85
|
$0.96
|
June
30, 2007
|
$1.29
|
$0.46
|
September
30, 2007
|
$0.55
|
$0.16
|
December
31, 2007
|
$0.36
|
$0.14
|
March
31, 2008
|
$0.25
|
$0.10
|
Six
Months Ended March 31, 2008
|
Six
Months Ended March 31, 2007
(restated)
|
Year
Ended September 30, 2007
|
Year
Ended September 30, 2006
|
From
Inception (June 20, 2005) to September 30, 2005
|
Cumulative
from Inception (June 20, 2005) to March 31, 2008
|
|||||||||||||||||||
($
in thousands, except per share amounts)
|
||||||||||||||||||||||||
Total
Revenues
|
$ | 992 | $ | 1,338 | $ | 2,820 | $ | 36 | $ | -- | $ | 3,848 | ||||||||||||
Total
Operating Expenses
|
$ | 6,371 | $ | 20,442 | $ | 45,981 | $ | 18,245 | $ | 2,096 | $ | 72,693 | ||||||||||||
Loss
from Operations
|
$ | (5,379 | ) | $ | (19,104 | ) | $ | (43,161 | ) | $ | (18,209 | ) | $ | (2,096 | ) | $ | (68,845 | ) | ||||||
Total
Other Expense
|
$ | (10,374 | ) | $ | (2,217 | ) | $ | (6,650 | ) | $ | (2,483 | ) | $ | (23 | ) | $ | (19,530 | ) | ||||||
Net
Loss
|
$ | (15,753 | ) | $ | (21,321 | ) | $ | (49,811 | ) | $ | (20,692 | ) | $ | (2,119 | ) | $ | (88,375 | ) | ||||||
Net
Loss per Common Share – Basic and Diluted
|
$ | (0.05 | ) | $ | (0.10 | ) | $ | (0.20 | ) | $ | (0.14 | ) | $ | (0.02 | ) |
March
31, 2008
|
September
30, 2007
|
September
30, 2006
|
September
30, 2005
|
|||||||||||||
($
in thousands, except per share amounts)
|
||||||||||||||||
Working
(Deficit) Capital
|
$ | (39,773 | ) | $ | (37,865 | ) | $ | 1,275 | $ | 8,438 | ||||||
Oil
and Gas Properties, Net
|
$ | 173,975 | $ | 162,843 | $ | 45,973 | 7,231 | |||||||||
Total
Assets
|
$ | 181,537 | $ | 182,024 | $ | 59,242 | $ | 8,500 | ||||||||
Non-Current
Liabilities
|
$ | 34,601 | $ | 37,130 | $ | 522 | $ | -- | ||||||||
Stockholders’
Equity (Deficit)
|
$ | 105,143 | $ | 100,324 | $ | 48,353 | $ | (1,196 | ) |
Six
months ended
|
||||||||||||
2008
|
2007
|
Change
|
||||||||||
($
in thousands)
|
||||||||||||
P
Personnel and contract services
|
$ | 2,138 | $ | 1,755 | $ | 383 | ||||||
L
Legal
|
392 | 621 | (229 | ) | ||||||||
StStock-based
compensation
|
1,602 | 3,617 | (2,015 | ) | ||||||||
TrTravel
|
73 | 779 | (706 | ) | ||||||||
OOther
|
1,485 | 1,230 | 255 | |||||||||
Total
|
$ | 5,690 | $ | 8,002 | $ | (2,312 | ) |
i.
|
higher
interest expense associated with warrants on the Series A 8.5% Convertible
Debentures we issued in November 2007. Because these warrants
are immediately exercisable, we recorded interest expense associated with
the warrants of $3.2 million in the six month period ended March 31, 2008;
and
|
ii.
|
higher
rates due to our default on certain of our borrowing
agreements.
|
Year
Ended September 30,
|
||||||||||||
2007
|
2006
|
Change
|
||||||||||
($
in thousands)
|
||||||||||||
Payroll
|
$ | 2,346 | $ | 846 | $ | 1,500 | ||||||
Consulting
fees
|
2,887 | 1,292 | 1,595 | |||||||||
Stock-based
compensation expense
|
8,172 | 9,189 | (1,017 | ) | ||||||||
Legal
|
1,419 | 550 | 869 | |||||||||
Travel
|
1,193 | 759 | 434 | |||||||||
Investor
relations
|
709 | 553 | 156 | |||||||||
IT
maintenance and support
|
205 | 13 | 192 | |||||||||
Total
|
$ | 16,931 | $ | 13,202 | $ | 3,729 |
Year
Ended September 30,
|
||||||||||||
2006
|
2005
|
Change
|
||||||||||
($
in thousands)
|
||||||||||||
Payroll
|
$ | 846 | $ | -- | $ | 846 | ||||||
Consulting
fees
|
1,292 | 287 | 1,005 | |||||||||
Stock-based
compensation expense
|
9,189 | 822 | 8,367 | |||||||||
Legal
|
550 | 29 | 521 | |||||||||
Travel
|
759 | 15 | 744 | |||||||||
Investor
relations
|
553 | -- | 553 | |||||||||
Total
|
$ | 13,189 | $ | 1,153 | $ | 12,036 |
Payments
Due by Period
|
||||||||||||||||||||
Contractual
Obligations
|
Total
|
Less
Than 1 Year
|
1-3
Years
|
3-5
Years
|
More
than 5 Years
|
|||||||||||||||
($
in thousands)
|
||||||||||||||||||||
Related
party notes
|
$ | 12,805 | $ | 11,366 | $ | 1,439 | $ | -- | $ | -- | ||||||||||
Long-term
borrowings
|
31,800 | 3,870 | 27,930 | -- | -- | |||||||||||||||
Office
leases
|
1,039 | 205 | 634 | 200 | -- | |||||||||||||||
Short-term
borrowings
|
4,667 | 4,667 | -- | -- | -- | |||||||||||||||
Drilling
commitments
|
120,450 | 94,075 | 20,075 | -- | 6,300 | |||||||||||||||
Seismic
activity
|
2,000 | 2,000 | -- | -- | -- | |||||||||||||||
Total
|
$ | 172,761 | $ | 116,183 | $ | 50,078 | $ | 200 | $ | 6,300 |
·
|
$40.0
million to $50.0 million in connection with the Piceance II Project, to
include expenditures for seismic data acquisition, lease and asset
acquisition, drilling, completion, lease operation, and installation of
production facilities subject to the Laramie transaction
referenced below in
“Business”.
|
·
|
$41.0
million to $60.0 million in connection with the Buckskin Mesa Project, to
include expenditures for seismic data acquisition, lease and asset
acquisition, drilling, completion, lease operation, and installation of
production facilities.
|
Six
months ended
March
31,
|
Year
ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2007
|
2006
|
|||||||||||||
($
in thousands)
|
||||||||||||||||
Net
cash used in operating activities
|
$ | (6,420 | ) | $ | (6,712 | ) | $ | (10,326 | ) | $ | (10,546 | ) | ||||
Net
cash provided by (used in) investing activities
|
$ | 4,753 | $ | (17,291 | ) | $ | (35,666 | ) | $ | (32,692 | ) | |||||
Net
cash provided by financing activities
|
$ | 3,152 | $ | 15,073 | $ | 35,483 | $ | 52,620 |
Activity
|
Prospect
|
Aggregate
Total
Cost
|
Our
Working
Interest
|
Our
Share (a)
|
|||||||||
($
in thousands)
|
|||||||||||||
Drill
and complete eight wells
|
Buckskin Mesa
|
$ | 24,000 | 100 | % | $ | 24,000 | ||||||
Drill
five wells
|
Beetaloo
|
20,000 | 100 | % | 20,000 | (b) | |||||||
Total
|
$ | 44,000 | $ | 44,000 |
(a)
|
We
intend to sell portions of our working interest to third parties and
farm-out additional portions for cash and the agreement of the assignee to
pay a portion of our development
costs.
|
(b)
|
Our
commitment in Australia is to have five wells drilled on the various
permits by December 31, 2008.
|
Year
Ended
September
30,
|
||||||||
2006
|
2005
|
|||||||
($
in thousands)
|
||||||||
Net
loss as reported
|
$ | (20,692 | ) | $ | (2,119 | ) | ||
Add
stock-based compensation included in reported loss
|
9,189 | 823 | ||||||
Deduct
stock-based compensation expense determined under fair value
method
|
(9,189 | ) | (1,202 | ) | ||||
Pro-forma
net loss
|
$ | (20,692 | ) | $ | (2,498 | ) | ||
Net
loss per share:
|
||||||||
As
reported
|
$ | (0.14 | ) | $ | (0.02 | ) | ||
Pro-forma
|
$ | (0.14 | ) | $ | (0.02 | ) |
·
|
the
present value of estimated future net revenues computed by applying
current prices of oil and gas reserves to estimated future production of
proved oil and gas reserves as of the balance sheet date less estimated
future expenditures to be incurred in developing and producing those
proved reserves to be computed using a discount factor of 10%;
plus
|
·
|
the
cost of properties not being amortized;
plus
|
·
|
the
lower of cost or estimated fair value of unproven properties included in
the costs being amortized; less
|
·
|
income
tax effects related to differences between the book and tax basis of the
properties.
|
1.
|
We
did not have an adequate process for monitoring accounting and financial
reporting and had not conducted a comprehensive review of the account
balances and transactions that had occurred during the
year. However, we did conduct such a review prior to filing of
the Form 10-K.
|
2.
|
We
did not have sufficient controls to ensure that the accounting department
would receive or review material documents, or to ensure that the
accounting department would receive or review material information on a
timely basis.
|
|
We
did not have sufficient controls to ensure that our accounting department
would receive or review material documents, or to ensure that the
accounting department would receive or review material information on a
timely basis. There was not an effective system in place to
ensure that those responsible for financial reporting received copies of
Board minutes which reflected the issuance of common shares of
stock. In addition, our accounting department did not have
adequate staffing to provide timely financial
information
|
i.
|
GSL
was deemed to be the purchaser and parent company for financial reporting
purposes. Accordingly its net assets were included in the
consolidated balance sheet at their historical book value;
and
|
ii.
|
control
of the net assets and business of Digital was effective May 12, 2006 for
no consideration.
|
i.
|
MAB
and the Company each owned an undivided 50% working interest in all oil
and gas leases, production facilities and related assets (collectively,
the “Properties”).
|
ii.
|
We
were named as Operator, and had appointed a related controlled entity, MAB
Operating Company LLC, as sub-operator. We and MAB agreed to sign a joint
operating agreement, governing all
operations.
|
iii.
|
Each
party was to pay its proportionate share of costs and receive its
proportionate share of revenues, subject to us bearing the following
burdens:
|
a.
|
Each
assignment of Properties from MAB to us reserved an overriding royalty
equivalent to 3% of 8/8ths (proportionately reduced to 1.5% of our
undivided 50% working interest in the Properties) (the “MAB Override”),
payable to MAB out of production and
sales.
|
b.
|
Each
EDA provided that we would pay 100% of the cost of acquisitions and
operations (“Project Costs”) up to a specified amount, after which time
each party shall pay its proportionate 50% share of such costs. The
maximum specified amount of Project Costs of which we were to pay 100%,
under the Development Agreement for properties acquired in the future, was
$100.0 million per project. There was no “before payout” or “after
payout” in the traditional sense of a “carried interest” because our
obligation to expend the specified amount of Project Costs and MAB’s
receipt of its 50% share of revenues applied without regard to whether or
not “payout” had occurred. Therefore, our payment of all Project Costs up
to such specified amount may have occurred before actual payout, or may
have occurred after actual payout, depending on each project and set of
Properties.
|
c. |
Under
the Development Agreement, we were to pay to MAB monthly project
development costs representing a specified portion of MAB’s “carried”
Project Costs. The total amount incurred to MAB by us was to be deducted
from MAB’s portion of the Project Costs carried by the Company. During
2007, 2006 and 2005, we paid MAB $1.8 million, $4.5 million and
$0.9 million, respectively, for Project costs which are classified on
the consolidated statements of operations as Property development— related
party in the affected
periods.
|
i.
|
MAB
conveyed to us its entire remaining undivided 50% working interest in all
rights and benefits under each EDA, and we assumed our share of all duties
and obligations under each individual EDA (such as drilling and
development obligations), with respect to said remaining undivided 50%
working interest,
|
ii.
|
A
consulting agreement was agreed upon, including our obligation to pay fees
in the amount of $25,000 per month for services rendered to us for which
we paid a total of $0.2 million, during the year ended
September 30, 2007,
|
iii.
|
As
a result of MAB’s conveyance of its remaining undivided 50% working
interest to us, our working interest in certain oil and gas properties
increased from 50% to 100%,
|
iv.
|
Our
obligation to pay up to $700.0 million in capital costs for MAB’s 50%
interest as well as the monthly project cost advances against such capital
costs was eliminated,
|
v.
|
We
became obligated for monthly payments in the amount of $0.2 million
under a $13.5 million promissory
note,
|
vi.
|
MAB’s
overriding royalty interest (the “Override”) was increased from 3% to 5%,
half of which accrues but is deferred for three years. The Override does
not apply to our Piceance II properties, and did not apply to certain
other properties to the extent that the Override would cause our net
revenue interest to be less than
75%,
|
vii.
|
MAB
would receive 7% of the issued and outstanding shares of any new
subsidiary with assets comprised of the subject
properties,
|
viii.
|
MAB
received 50.0 million shares of PetroHunter Energy Corporation common
stock, and would receive up to an additional 50.0 million shares (the
“Performance Shares”) if we met certain thresholds based on proven
reserves.
|
·
|
By
$8.0 million in exchange for 16.0 million shares of our common
stock with a value of $3.7 million based on the closing price of
$0.23 per share at November 15, 2007, and warrants to acquire
32.0 million shares of our common stock at $0.50 per share. The
warrants expire on November 14,
2009;
|
·
|
By
$2.9 million in exchange for our release of MAB’s obligation to pay
the equivalent amount as guarantor of the performance of Galaxy Energy
Corporation under the subordinated unsecured promissory note dated
August 31, 2007 and;
|
·
|
A
reduction to the note payable to MAB of $0.5 million for cash
payments to be made by us subsequent to September 30,
2007.
|
1.
|
21
vendors had filed liens applicable to our
properties
|
2.
|
9
lawsuits had been filed related to these
liens
|
3.
|
A
lawsuit was filed by the lessor of certain properties in the Piceance
Basic for breach of our lease
contract.
|
1.
|
1
lien applicable to our property in Rio Blanco in the amount of $0.1
million. We are currently negotiating a settlement for this
lien.
|
2.
|
A
lawsuit was filed in August 2007 by a law firm in Australia in the Supreme
Court of Victoria for the balance of legal fees owed (0.2 million
Australian dollars). Subsequent to filing our March 31, 2008 10-Q,
we paid nearly all amounts due under this lawsuit and the issue has been
substantially resolved.
|
3.
|
A
lawsuit was filed in December 2007 by a vendor in the Supreme Court of
Queensland for the balance which the vendor claims is owed (2.4 million
Australian dollars). We are disputing this claim on the basis that
the vendor breached the contract.
|
For
the Fiscal Year
|
||||||||
Ended
September 30,
|
||||||||
2007
|
2006
|
|||||||
Production
Data:
|
||||||||
Natural
gas (Mcf)
|
456,740
|
5,822
|
||||||
Oil
(Bbl)
|
137
|
—
|
||||||
Average
Prices:
|
||||||||
Natural
gas (per Mcf)
|
$
|
6.16
|
$
|
6.12
|
||||
Oil
(per Bbl)
|
$
|
52.40
|
$
|
—
|
||||
Production
Costs:
|
||||||||
Lease
operating expenses (per MCFE)
|
$
|
1.73
|
$
|
0.63
|
Gross
|
Net
|
|||||||||||||||||||||||
Oil
|
Gas
|
Total
|
Oil
|
Gas
|
Total
|
|||||||||||||||||||
Location
|
||||||||||||||||||||||||
Colorado
(1)
|
—
|
33.0
|
33.0
|
—
|
10.4
|
10.4
|
||||||||||||||||||
Utah(1)
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Montana(1)
|
2.0
|
—
|
2.0
|
2.0
|
—
|
2.0
|
||||||||||||||||||
Australia
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Total
|
2.0
|
33.0
|
35.0
|
2.0
|
10.4
|
12.4
|
(1)
|
As
of May 31, 2008, we sold most of our interests in Utah and Montana, as
wells as a portion of our interests in
Colorado.
|
Developed
|
Undeveloped
|
|||||||||||||||
Gross
Acres
|
Net
Acres
|
Gross
Acres
|
Net
Acres
|
|||||||||||||
Location
|
||||||||||||||||
Colorado
|
598.40
|
341.42
|
27,888.86
|
21,317.50
|
||||||||||||
Utah
|
—
|
—
|
173,738.00
|
173,738.00
|
||||||||||||
Montana
|
80.00
|
80.00
|
100,118.00
|
86,748.00
|
||||||||||||
Australia
|
—
|
—
|
7,000,000.00
|
7,000,000.00
|
||||||||||||
Total
|
678.40
|
421.42
|
7,301,744.86
|
7,281,803.50
|
Name
|
Age
|
Position
|
Charles
B. Crowell
|
65
|
Chairman
of the Board of Directors and Chief Executive Officer
|
Carmen
J. Lotito
|
64
|
Executive
Vice President – Business Development
|
Charles
A. Josenhans
|
46
|
Interim
Chief Financial Officer
|
David
E. Brody
|
59
|
Vice
President, General Counsel and Secretary
|
Thomas
S. Ahlbrandt
|
60
|
Vice
President of Exploration and Chief Geologist
|
Lyle
R. Nelson
|
60
|
Vice
President of Operations and Production
|
Jim
Bob Byrd
|
48
|
Vice
President of Land and Business Development
|
Kyle
L. WhiteJohnson
|
50
|
Vice
President of Administration and Assistant Secretary
|
Robert
Perlman
|
45
|
Controller
|
Martin
B. Oring
|
63
|
Director
|
Name |
Age
|
Position |
Matthew
R. Silverman
|
54
|
Director
|
Dr.
Anthony K. Yeats
|
61
|
Director
|
·
|
to
assist the Board in its responsibility relating to fair and competitive
compensation of key employees of
PetroHunter;
|
·
|
to
assure that key employees, which includes all officers, are compensated in
a manner consistent with the compensation philosophy and strategy of the
Board and in compliance with the requirements of appropriated regulatory
bodies and any exchange rules to which we may be
subject;
|
·
|
to
review and approve our compensation philosophy and our compensation
programs, plans and awards;
|
·
|
to
administer our long and short term incentive plans and stock option
plans;
|
·
|
to
review the compensation of our Chief Executive Officer and recommendations
of the Chief Executive Officer as to appropriate compensation for the
other executive officers and key personnel;
and
|
·
|
to
review and approve our general employee benefit plans as
needed.
|
SUMMARY
COMPENSATION TABLE
|
||||||
Name
and principal position
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards ($)
|
All
Other Compensation ($)
|
Total
($)
|
Kelly
H. Nelson
Chief
Executive Officer(1)
|
2007
|
$220,000
|
--
|
$208,154
(3)
|
(2)
|
$428,154
|
Thomas
S. Ahlbrandt
Chief
Executive Officer and Vice President of Exploration (4)
|
2007
|
$160,000
|
$80,000
|
$404,584
(3)(
5)
|
(2)
|
$644,584
|
Charles
B. Crowell
Chief
Executive Officer (6)
|
2007
|
$177,750
(7)
|
--
|
$600,298
(8)
|
(2)
|
$755,548
|
Carmen
J. Lotito
Chief
Financial Officer
|
2007
|
$240,000
|
--
|
$208,154
(3)
|
$37,193
(9)
|
$485,347
|
Garry
Lavold
President
and Chief Operating Officer (10)
|
2007
|
$270,000
|
$29,856
|
$208,154
(3)
|
$18,575
(11)
|
$526,585
|
David
E. Brody
Vice
President & General Counsel
|
2007
|
$200,000
|
--
|
$416,308
(3)
|
(2)
|
$616,308
|
Lyle
R. Nelson
Vice
President of Operations and Production
|
2007
|
$186,800
|
$9,469
|
$104,077
(3)
|
$36,950
(12)
|
$337,296
|
Jim
Bob Byrd
Vice
President of Land and Business Development
|
2007
|
$150,000
|
$30,000
|
$104,077
(3)
|
(2)
|
$284,077
|
Thomas
Schandle
President
and Managing Director of Sweetpea (13)
|
2007
|
$170,000
|
--
|
$104,077
(3)
|
(2)
|
$274,077
|
(1)
|
Mr.
Nelson served as the Chief Executive Officer through February 7,
2007. He continued to serve as the Chairman of the Board and
Chief Executive Officer of one of the Company’s subsidiaries, Paleo
Technology Inc. until August 31, 2007 when Paleo Technology was
sold.
|
(2)
|
Pursuant
to the requirements of Item 402 of Regulation S-K, disclosure of
perquisites and personal benefits has been excluded for a named officer if
that officer’s total is less than
$10,000.
|
(3)
|
The
Company granted non-qualified stock options on May 21, 2007 that were
valued at $0.42 per share which represents the FAS 123(R) value of the
option on that date. Under FAS 123(R), the grant date fair
value of each stock option award is calculated on the date of grant using
the Black-Scholes option valuation model. The Black-Scholes
model was used with the following assumptions: volatility rate of 69.66%;
risk-free interest rate of 4.5% based on a U.S. Treasury rate of five
years; and a 3.25-year expected option life. The options vest
60% at grant date and 20% at the one-and two-year anniversaries of the
grant date. The options are exercisable at $0.50 per share and
expire on May 21, 2012.
|
(4)
|
Mr.
Ahlbrandt served as the Chairman of the Board and Chief Executive Officer
from February 7, 2007 to July 2, 2007. He served as Vice
President of Exploration throughout the 2007 fiscal
year.
|
(5)
|
The
Company granted options to purchase 500,000 shares under its 2005 Stock
Option Plan on May 2, 2007. The FAS 123(R) value of the option
on that date was $0.60 per share, using the Black-Scholes option valuation
model and the following assumptions: volatility rate of 69.66%; risk-free
interest rate of 4.5% based on a U.S. Treasury rate of five years; and a
3.75-year expected option life. The options vest 20% at grant
date and 20% on each anniversary of the grant date. The options
are exercisable at $1.11 per share and expire on May 2,
2012.
|
(6)
|
Mr.
Crowell became the Chairman of the Board and Chief Executive Officer on
July 2, 2007.
|
(7)
|
Includes
$22,500 in director fees earned before Mr. Crowell became an
officer.
|
(8)
|
The
Company granted options to purchase 500,000 shares under its 2005 Stock
Option Plan on February 7, 2007 upon Mr. Crowell becoming a director of
the Company and 1,000,000 shares on July 2, 2007 upon Mr. Crowell assuming
the office of Chairman of the Board and Chief Executive
Officer. The FAS 123(R) value of the option on for the February
7, 2007 grant date was $0.66 per share, using the Black-Scholes option
valuation model and the following assumptions: volatility rate of 70.35%;
risk-free interest rate of 4.75% based on a U.S. Treasury rate of five
years; and a 2.75-year expected option life. The options vest
50% at grant date and 50% on the one-year anniversary of the grant
date. The options are exercisable at $1.38 per share and expire
on February 7, 2012. The FAS 123(R) value of the option on for
the July 2, 2007 grant date was $0.27 per share, using the Black-Scholes
option valuation model and the following assumptions: volatility rate of
71.32%; risk-free interest rate of 4.89% based on a U.S. Treasury rate of
five years; and a 3.75-year expected option life. The options
vest 20% at grant date and 20% on each anniversary of the grant
date. The options are exercisable at $0.49 per share and expire
on July 2, 2012.
|
(9)
|
All
other compensation consists of: $13,276 for commuting expenses
and $23,917 for meals.
|
(10)
|
Mr.
Lavold resigned his position effective September 30,
2007.
|
(11)
|
All
other compensation consists of: $15,247 for personal travel, $2,575 for
meals and $753 for the purchase of a cell
phone.
|
(12)
|
All
other compensation consists of: $16,512 for commuting expenses,
$19,000 for housing expenses and $1,438 for moving
expenses.
|
(13)
|
Mr.
Schandle resigned his position effective December 3,
2007.
|
|
Grants of Plan Based
Awards
|
GRANTS
OF PLAN-BASED AWARDS
|
|||||
Name
|
Grant
Date
|
All
Other Option Awards: Number of Securities Underlying Options
(#)
|
Exercise
or Base Price of Option Awards ($/Sh)
|
Closing
Market Price on Grant Date (1)
|
Grant
Date Fair Value of Stock and Option Awards (2)
|
Kelly
H. Nelson
|
5/21/07
|
500,000
|
$0.50
|
$0.70
|
$208,154
|
Thomas
S. Ahlbrandt
|
5/02/07
5/21/07
|
500,000
250,000
|
$1.11
$0.50
|
$1.11
$0.70
|
$300,507
$104,077
|
Charles
B. Crowell
|
2/07/07
7/02/07
|
500,000
1,000,000
|
$1.38
$0.49
|
$1.38
$0.49
|
$328,760
$271,538
|
Carmen
J. Lotito
|
5/21/07
|
500,000
|
$0.50
|
$0.70
|
$208,154
|
Garry
Lavold
|
5/21/07
|
500,000
|
$0.50
|
$0.70
|
$208,154
|
David
E. Brody
|
5/21/07
|
1,000,000
|
$0.50
|
$0.70
|
$416,308
|
Lyle
R. Nelson
|
5/21/07
|
250,000
|
$0.50
|
$0.70
|
$104,077
|
Jim
Bob Byrd
|
5/21/07
|
250,000
|
$0.50
|
$0.70
|
$104,077
|
Thomas
Schandle
|
5/21/07
|
250,000
|
$0.50
|
$0.70
|
$104,077
|
(1)
|
The
May 21, 2007 option grants were made to meet commitments that had been
made to employees of the Company in 2006 when the market value of the
stock was $0.50 per share.
|
(2)
|
Non-qualified
stock option awards made on May 21, 2007 were valued at $0.42 per share
which represents the FAS 123(R) value of the option on that date. Under
FAS 123(R), the grant date fair value of each stock option award is
calculated on the date of grant using the Black-Scholes option valuation
model. The Black-Scholes model was used
|
OUTSTANDING
EQUITY AWARDS AT FISCAL YEAR-END
|
|||||
Name
|
OPTION
AWARDS
|
||||
Number
of Securities Underlying Unexercised Options (#)
Exercisable
|
Number
of Securities Underlying Unexercised Options (#) Unexercisable (1)
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options (#)
|
Option
Exercise Price ($)
|
Option
Expiration Date
|
|
Kelly
H. Nelson
|
1,200,000
300,000
300,000
|
800,000
450,000
200,000
|
--
--
--
|
$0.50
$2.10
$0.50
|
8/11/2010
8/11/2011
5/21/2012
|
Thomas
S. Ahlbrandt
|
300,000
100,000
150,000
|
450,000
400,000
100,000
|
--
--
--
|
$2.10
$1.11
$0.50
|
8/11/2011
5/02/2012
5/21/2012
|
Charles
B. Crowell
|
250,000
200,000
|
250,000
800,000
|
--
--
|
$1.38
$0.49
|
2/07/2012
7/02/2012
|
Carmen
J. Lotito
|
1,200,000
300,000
300,000
|
800,000
450,000
200,000
|
--
--
--
|
$0.50
$2.10
$0.50
|
8/11/2010
8/11/2011
5/21/2012
|
Garry
Lavold (2)
|
750,000
500,000
|
0
0
|
--
--
|
$2.10
$0.50
|
8/11/2011
5/21/2012
|
David
E. Brody
|
300,000
600,000
|
450,000
400,000
|
--
--
|
$2.10
$0.50
|
8/11/2011
5/21/2012
|
Lyle
R. Nelson
|
300,000
150,000
|
450,000
100,000
|
--
--
|
$2.10
$0.50
|
8/11/2011
5/21/2012
|
Jim
Bob Byrd
|
200,000
150,000
|
300,000
100,000
|
--
--
|
$2.10
$0.50
|
8/11/2011
5/21/2012
|
Thomas
Schandle
|
200,000
150,000
|
300,000
100,000
|
--
--
|
$2.10
$0.50
|
8/11/2011
5/21/2012
|
(1)
|
The
unexercisable stock options with a strike price of $2.10 vest 20% on
8/11/06 and 20% on each anniversary of that date. The
unexercisable stock options with a strike price of $0.50 vest 60% on
5/21/07 and 20% on the one- and two-year anniversaries of that
date. The unexercisable stock options with a strike price of
$1.11 vest 20% on 5/2/07 and 20% on each anniversary of that
date. The unexercisable stock options with a strike price of
$1.38 vest 50% on 2/7/07 and 50% on 2/7/08. The unexercisable
stock options with a strike price of $.49 vest 20% on 7/2/07 and 20% on
each anniversary of that date.
|
(2)
|
Effective
September 30, 2007, the vesting of all stock options granted to Garry
Lavold was accelerated.
|
OPTION
EXERCISES AND STOCK VESTED
|
||
Name
|
OPTION
AWARDS
|
|
Number
of Shares Acquired on Exercise (#)
|
Value
Realized on Exercise ($)
|
|
Kelly
H. Nelson
|
-0-
|
--
|
Thomas
S. Ahlbrandt
|
-0-
|
--
|
Charles
B. Crowell
|
-0-
|
--
|
Carmen
J. Lotito
|
-0-
|
--
|
Garry
Lavold
|
-0-
|
--
|
David
E. Brody
|
-0-
|
--
|
Lyle
R. Nelson
|
-0-
|
--
|
Jim
Bob Byrd
|
-0-
|
--
|
Thomas
Schandle
|
-0-
|
--
|
DIRECTOR
COMPENSATION
|
||||
Name
|
Fees
Earned or Paid in Cash ($)
|
Option
Awards ($)
|
All
Other Compensation ($)
|
Total
($)
|
Martin
B. Oring
|
$13,500
(1)
|
$61,256
(2)
|
(3)
|
$74,756
|
Matthew
R. Silverman
|
$36,000
(4)
|
$328,760
(5)
|
(3)
|
$364,760
|
Anthony
K. Yeats
|
$51,000
(6)
|
$41,631
(7)
|
(3)
|
$92,631
|
(1)
|
At
September 30, 2007, we owed $13,500 in director’s fees to Mr.
Oring.
|
(2)
|
Mr.
Oring’s options to purchase 750,000 shares granted on September 21, 2007
was valued at $.08 per share which represents the FAS 123(R) value of the
option on that date. Under FAS 123(R), the grant date fair
value of each stock option award is calculated on the date of grant using
the Black-Scholes option valuation model. The Black-Scholes
model was used with the following assumptions: volatility rate of 62.46%;
risk-free interest rate of 4.16% based on a U.S. Treasury rate of five
years; and a 2.75-year expected option life. The options vest
50% upon grant date and 50% on the one-year anniversary of the grant
date. The options are exercisable at $0.19 per share and expire
September 21, 2012.
|
(3)
|
Pursuant
to the requirements of Item 402 of Regulation S-K, disclosure of
perquisites and personal benefits has been excluded for a named director
if that director’s total is less than
$10,000.
|
(4)
|
At
September 30, 2007, we owed $4,500 in director’s fees to Mr.
Silverman.
|
(5)
|
Mr.
Silverman’s options to purchase 500,000 shares granted on February 7, 2007
was valued at $0.66 per share which represents the FAS 123(R) value of the
option on that date. Under FAS 123(R), the grant date fair
value of each stock option award is calculated on the date of grant using
the Black-Scholes option valuation model. The Black-Scholes
model was used with the following assumptions: volatility rate of 70.35%;
risk-free interest rate of 4.75% based on a U.S. Treasury rate of five
years; and a 2.75-year expected option life. The options vest
50% upon grant date and 50% on the one-year anniversary of the grant
date. The options are exercisable at $1.38 per share and expire
February 7, 2012.
|
(6)
|
At
September 30, 2007, we owed $27,000 in director’s fees to Dr.
Yeats.
|
(7)
|
Dr.
Yeats options to purchase 100,000 shares granted on May 21, 2007 was
valued at $0.42 per share which represents the FAS 123(R) value of the
option on that date. Under FAS 123(R), the grant date fair
value of each stock option award is calculated on the date of grant using
the Black-Scholes option valuation model. The Black-Scholes
model was used with the following assumptions: volatility rate of 69.66%;
risk-free interest rate of 4.5% based on a U.S. Treasury rate of five
years; and a 3.25-year expected option life. The options vest
60% upon grant date and 20% on the one- and two-year anniversaries of the
grant date. The options are exercisable at $0.50 per share and
expire May 21, 2012.
|
Name and Address of Beneficial Owner (1)
|
Amount
and Nature of
Beneficial Ownership
|
Percent of Class (2)
|
Marc
A. Bruner
29
Blauenweg
Metzerlen,
Switzerland 4116
|
160,400,000
(3)
|
43.1%
|
MAB
Resources LLC
1875
Lawrence Street, Suite 1400
Denver,
CO 80202
|
158,400,000
(4)
|
42.6%
|
Nobu
Ventures, Inc.
Austrasse
15
Vaduz
9490, Switzerland
|
30,000,000
|
8.9%
|
Global
Project Finance AG
Sunnaerai
1
Sachsein
6072, Switzerland
|
20,140,000
(5)
|
5.7%
|
Charles
B. Crowell
|
4,540,000
(6)
|
1.3%
|
Name and Address of Beneficial Owner (1)
|
Amount
and Nature of
Beneficial Ownership
|
Percent of Class (2)
|
Martin
B. Oring
|
3,875,001
(7)
|
1.1%
|
David
E. Brody
|
2,880,001
(8)
|
0.8%
|
Carmen
J. Lotito
|
2,700,000
(9)
|
0.8%
|
Jim
Bob Byrd
|
1,230,000
(10)
|
0.4%
|
Thomas
S. Ahlbrandt
|
850,000
(11)
|
0.3%
|
Matthew
R. Silverman
|
800,000
(12)
|
0.2%
|
Lyle
R. Nelson
|
743,000
(13)
|
0.2%
|
Anthony
K. Yeats
|
480,000
(14)
|
0.1%
|
Kyle
WhiteJohnson
|
210,000
(15)
|
0.1%
|
Robert
Perlman
|
120,000
(16)
|
(17)
|
Charles
A. Josenhans
|
0
|
--
|
All
officers and directors as a group (11 persons)
|
18,428,002
(18)
|
5.2%
|
(1)
|
To
our knowledge, except as set forth in the footnotes to this table and
subject to applicable community property laws, each person named in the
table has sole voting and investment power with respect to the shares set
forth opposite such person’s name.
|
(2)
|
This
table is based on 338,065,950 shares of Common Stock outstanding as of
June 27, 2008. If a person listed on this table has the right
to obtain additional shares of Common Stock within sixty (60) days from
June 27, 2008, the additional shares are deemed to be outstanding for the
purpose of computing the percentage of class owned by such person, but are
not deemed to be outstanding for the purpose of computing the percentage
of any other person.
|
(3)
|
Included
in Mr. Bruner’s share ownership are 124,000,000 shares owned of record by
MAB Resources LLC and 2,000,000 shares owned of record by BioFibre
Technology International, Inc. Mr. Bruner is a control person
of both these entities. Also included in Mr. Bruner’s share
ownership are 34,400,000 shares issuable upon exercise of vested stock
options and warrants held by MAB Resources
LLC.
|
(4)
|
Includes
2,400,000 shares issuable upon exercise of vested stock options and
32,000,000 shares issuable upon exercise of
warrants.
|
(5)
|
Includes
16,600,000 shares issuable upon exercise of warrants held by Global
Project Finance AG.
|
(6)
|
Includes
2,500,000 shares issuable upon exercise of vested stock options, 1,000,000
shares issuable upon conversion of debentures and 1,040,000 shares
issuable upon exercise of warrants.
|
(7)
|
Includes
475,000 shares issuable upon exercise of vested stock options, 1,666,667
shares issuable upon conversion of debentures and 1,733,334 shares
issuable upon exercise of warrants.
|
(8)
|
Includes
1,320,000 shares issuable upon exercise of vested stock options, 666,667
shares issuable upon conversion of debentures and 693,334 shares issuable
upon exercise of warrants.
|
(9)
|
Includes
200,000 shares held of record by Mr. Lotito’s wife and 2,500,000 shares
issuable upon exercise of vested stock
options.
|
(10)
|
Includes
175,000 shares held jointly with Mr. Byrd’s wife and 555,000 shares
issuable upon exercise of vested stock
options.
|
(11)
|
Includes
850,000 shares issuable upon exercise of vested stock
options.
|
(12)
|
Includes
600,000 shares issuable upon exercise of vested stock
options.
|
(13)
|
Includes
703,000 shares issuable upon exercise of vested stock
options.
|
(14)
|
Includes
480,000 shares issuable upon exercise of vested stock
options.
|
(15)
|
Includes
210,000 shares issuable upon exercise of vested stock
options.
|
(16)
|
Includes
120,000 shares issuable upon exercise of vested stock
options.
|
(18)
|
Includes
12,708,000 shares issuable upon exercise vested stock options, 3,333,334
shares issuable upon conversion of debentures, and 3,466,668 shares
issuable upon exercise of warrants.
|
i.
|
MAB
and the Company each owned an undivided 50% working interest in all oil
and gas leases, production facilities and related assets (collectively,
the “Properties”).
|
ii.
|
We
were named as Operator, and had appointed a related controlled entity, MAB
Operating Company LLC, as sub-operator. We and MAB agreed to sign a joint
operating agreement, governing all
operations.
|
iii.
|
Each
party was to pay its proportionate share of costs and receive its
proportionate share of revenues, subject to us bearing the following
burdens:
|
a.
|
Each
assignment of Properties from MAB to us reserved an overriding royalty
equivalent to 3% of 8/8ths (proportionately reduced to 1.5% of our
undivided 50% working interest in the Properties) (the “MAB Override”),
payable to MAB out of production and
sales.
|
b.
|
Each
EDA provided that we would pay 100% of the cost of acquisitions and
operations (“Project Costs”) up to a specified amount, after which time
each party shall pay its proportionate 50% share of such costs. The
maximum specified amount of Project Costs of which we were to pay 100%,
under the Development Agreement for properties acquired in the future, was
$100.0 million per project. There was no “before payout” or “after
payout” in the traditional sense of a “carried interest” because our
obligation to expend the specified amount of Project Costs and MAB’s
receipt of its 50% share of revenues applied without regard to whether or
not “payout” had occurred. Therefore, our payment of all Project Costs up
to such specified amount may have occurred before actual payout, or may
have occurred after actual payout, depending on each project and set of
Properties.
|
c. |
Under
the Development Agreement, we were to pay to MAB monthly project
development costs representing a specified portion of MAB’s “carried”
Project Costs. The total amount incurred to MAB by us was to be deducted
from MAB’s portion of the Project Costs carried by the Company. During
2007, 2006 and 2005, we paid MAB $1.8 million, $4.5 million and
$0.9 million, respectively, for Project costs which are classified on
the consolidated statements of operations as Property development— related
party in the affected
periods.
|
i.
|
MAB
conveyed to us its entire remaining undivided 50% working interest in all
rights and benefits under each EDA, and we assumed our share of all duties
and obligations under each individual EDA (such as drilling and
development obligations), with respect to said remaining undivided 50%
working interest,
|
ii.
|
A
consulting agreement was agreed upon, including our obligation to pay fees
in the amount of $25,000 per month for services rendered to us for which
we paid a total of $0.2 million, during the year ended
September 30, 2007,
|
iii.
|
As
a result of MAB’s conveyance of its remaining undivided 50% working
interest to us, our working interest in certain oil and gas properties
increased from 50% to 100%,
|
iv.
|
Our
obligation to pay up to $700.0 million in capital costs for MAB’s 50%
interest as well as the monthly project cost advances against such capital
costs was eliminated,
|
v.
|
We
became obligated for monthly payments in the amount of $0.2 million
under a $13.5 million promissory
note,
|
vi.
|
MAB’s
overriding royalty interest (the “Override”) was increased from 3% to 5%,
half of which accrues but is deferred for three years. The Override does
not apply to our Piceance II properties, and did not apply to certain
other properties to the extent that the Override would cause our net
revenue interest to be less than
75%,
|
vii.
|
MAB
would receive 7% of the issued and outstanding shares of any new
subsidiary with assets comprised of the subject
properties,
|
viii.
|
MAB
received 50.0 million shares of PetroHunter Energy Corporation common
stock, and would receive up to an additional 50.0 million shares (the
“Performance Shares”) if we met certain thresholds based on proven
reserves.
|
·
|
By
$8.0 million in exchange for 16.0 million shares of our common
stock with a value of $3.7 million based on the closing price of
$0.23 per share at November 15, 2007, and warrants to acquire
32.0 million shares of our common stock at $0.50 per share. The
warrants expire on November 14,
2009;
|
·
|
By
$2.9 million in exchange for our release of MAB’s obligation to pay
the equivalent amount as guarantor of the performance of Galaxy Energy
Corporation under the subordinated unsecured promissory note dated
August 31, 2007 and;
|
·
|
A
reduction to the note payable to MAB of $0.5 million for cash
payments to be made by us subsequent to September 30,
2007.
|
·
|
for
an election to be held at the annual meeting of stockholders, not earlier
than 120 days or later than 90 calendar days prior to the anniversary date
of the immediately preceding annual meeting of stockholders;
and
|
·
|
for
an election to be held at a special meeting of stockholders, not later
than the later of (1) 90 calendar days prior to the special meeting or (2)
10 calendar days following the public announcement of the special
meeting.
|
Ownership
After Offering
|
||||
Name of Selling Stockholder
|
Number
of Shares Beneficially Owned
(1)
|
Shares
Registered for Resale
|
Number
of Shares
|
Percent
(2)
|
2S
Vermogensverwaltung GmbH
|
200,000
|
100,000
|
100,000
|
*
|
AK
Asset Management GIMBH
|
25,000
|
25,000
|
0
|
--
|
Artemis
Alpha Trust
|
3,300,000
|
3,300,000
|
0
|
--
|
Bank
Sal. Oppenheim Jr. & Cie (Switzerland) Ltd.
|
100,000
|
50,000
|
50,000
|
*
|
Andreas
Beyer
|
200,000
|
100,000
|
100,000
|
*
|
Amar
Bhalla
|
220,000
|
75,000
|
145,000
|
*
|
Suresh
& Nutan Bhalla
|
75,000
|
75,000
|
0
|
--
|
Blumont
Hirsch Performance Fund
|
300,000
|
300,000
|
0
|
--
|
BMO
Nesbitt Burns
|
1,200,000
|
1,200,000
|
0
|
--
|
Tobias
Bosler
|
100,000
|
100,000
|
0
|
--
|
Brunner
& Lanni Asset Management AG
|
555,000
|
375,000
|
180,000
|
0.1%
|
Robert
Burschik
|
250,000
|
125,000
|
125,000
|
*
|
Coppertree
Mustang Fund Limited
|
1,000,000
|
1,000,000
|
0
|
--
|
Cornhill
Asset Management Ltd.
|
5,700,000
|
5,700,000
|
0
|
--
|
Delta
One Northern Rivers Fund LP
|
24,000
|
24,000
|
0
|
--
|
Delta
One Northern Rivers RSP Fund
|
13,200
|
13,200
|
0
|
--
|
Euro
America (Perinvest)
|
1,200,000
|
1,200,000
|
0
|
--
|
Forest
Nominees Limited
|
1,100,000
|
1,100,000
|
0
|
--
|
Fortis
HK via Huet (Firestone)
|
500,000
|
500,000
|
0
|
--
|
GLG
European Long-Short Fund
|
4,550,713
|
1,300,000
|
3,250,713
|
1.0%
|
GLG
Global Utilities Fund
|
6,700,000
|
1,700,000
|
5,000,000
|
1.5%
|
Global
Equity Trading & Finance Ltd.
|
250,000
|
125,000
|
125,000
|
*
|
Jeff
Green
|
100,000
|
100,000
|
0
|
--
|
Richard
Hamm
|
150,000
|
75,000
|
75,000
|
*
|
Huet
& Cie on behalf of 0240/779268
|
230,000
|
230,000
|
0
|
--
|
Huet
& Cie on behalf of 0240/779270
|
230,000
|
230,000
|
0
|
--
|
Jeffrey
J. Shier Holdings, Inc.
|
50,000
|
50,000
|
0
|
--
|
Christian
Jueptner
|
50,000
|
50,000
|
0
|
--
|
Julius
Baer via Huet
|
1,040,000
|
1,040,000
|
0
|
--
|
L-R
Global Fund, Ltd.
|
1,680,000
|
1,680,000
|
0
|
--
|
L-R
Global Partners
|
1,820,000
|
1,820,000
|
0
|
--
|
M.F.
Van Til
|
60,000
|
60,000
|
0
|
--
|
Stuart
MacGreagor
|
50,000
|
25,000
|
25,000
|
*
|
Kevin
T. McKnight
|
1,120,000
|
30,000
|
1,090,000
|
0.3%
|
Millennium
Partners LP
|
1,000,000
|
1,000,000
|
0
|
--
|
Nesbitt
Burns in Trust
|
600,000
|
600,000
|
0
|
--
|
Northern
Rivers Innovation Fund LP
|
362,800
|
362,800
|
0
|
--
|
Steven
Palmer
|
200,000
|
200,000
|
0
|
--
|
Tony
Pampena
|
50,000
|
50,000
|
0
|
--
|
Rosalind
Saper
|
120,000
|
120,000
|
0
|
--
|
Robert
Sarcher
|
100,000
|
100,000
|
0
|
--
|
Sceptre
Canadian Equity Fund
|
30,000
|
30,000
|
0
|
--
|
Sceptre
Investment Counsel Ltd.
|
3,970,000
|
3,970,000
|
0
|
--
|
Jorg
Schwarz
|
50,000
|
25,000
|
25,000
|
*
|
Ownership
After Offering
|
||||
Name of Selling Stockholder
|
Number
of Shares Beneficially Owned
(1)
|
Shares
Registered for Resale
|
Number
of Shares
|
Percent
(2)
|
Rick
Shobin
|
500,000
|
500,000
|
0
|
--
|
Smith
& Williamson
|
500,000
|
500,000
|
0
|
--
|
SNT
Solar Nano Tech AG
|
75,000
|
37,500
|
37,500
|
*
|
Patrick
D. Soares
|
100,000
|
50,000
|
50,000
|
*
|
Ravi
Sood
|
100,000
|
100,000
|
0
|
--
|
Richard
David Straker-Smith
|
200,000
|
100,000
|
100,000
|
*
|
Markus
Straub
|
200,000
|
100,000
|
100,000
|
*
|
Tectonic
Fund
|
500,000
|
500,000
|
0
|
--
|
TFB
Capital GmbH
|
3,030,000
|
1,515,000
|
1,515,000
|
0.5%
|
Daniel
Thung
|
10,000
|
10,000
|
0
|
--
|
WAV
Wertpapieranalysen Verlagsgesellschaft mbH
|
200,000
|
100,000
|
100,000
|
*
|
Gerd
Weger
|
350,000
|
175,000
|
175,000
|
*
|
WH
Ireland
|
120,000
|
120,000
|
0
|
--
|
Winton
Capital Holdings Ltd.
|
250,000
|
250,000
|
0
|
--
|
Verena
Witzelberger
|
100,000
|
50,000
|
50,000
|
*
|
TOTAL
|
46,860,713
|
34,442,500
|
12,418,213
|
(1)
|
The
shares of common stock considered beneficially owned by each selling
stockholder equal that number of shares of our common stock that such
selling stockholder could acquire by converting its convertible debentures
at the initial conversion price of $0.15 per share and by exercising the
warrants.
|
(2)
|
Based
on 338,065,950 shares outstanding as of June 27,
2008.
|
Ownership
After Offering
|
||||
Number
of Shares Beneficially Owned
(1)
|
Shares
Registered for Resale
|
Number
of Shares
|
Percent
(2)
|
|
David
E. Brody (3)
|
2,880,001
|
693,334
|
2,186,667
|
0.6%
|
Charles
B. Crowell (4)
|
4,540,000
|
1,040,000
|
3,500,000
|
1.0%
|
J.R.
Darne as Trustee of the Montac Trust (5)
|
2,963,078
|
1,510,589
|
1,452,489
|
0.4%
|
Desmodio
Management, Inc. (6)
|
3,040,000
|
1,040,000
|
2,000,000
|
0.6%
|
Equity
Trust Co., Custodian FBO Raymond John Pfenning IRA
|
257,776
|
111,023
|
146,753
|
*
|
David
E. Fisher
|
779,999
|
346,666
|
433,333
|
0.1%
|
HSBC
Marking Name Nominee (UK) Limited A/C ExPco
|
3,498,009
|
1,681,338
|
1,816,671
|
0.5%
|
Hapi
Handels und Beteiligungs GmbH (7)
|
14,280,000
|
7,280,000
|
7,000,000
|
2.0%
|
Bruce
E. Lazier
|
679,999
|
346,666
|
333,333
|
0.1%
|
Bruce
E. Lazier DBP
|
340,001
|
173,334
|
166,667
|
0.1%
|
Danielle
H. Lazier
|
340,001
|
173,334
|
166,667
|
0.1%
|
Martin
Oring (8)
|
3,875,001
|
1,733,334
|
2,141,667
|
0.6%
|
Premier
RENN US Emerging Growth Fund Limited (9)
|
6,799,999
|
3,466,666
|
3,333,333
|
1.0%
|
Ownership
After Offering
|
||||
Number
of Shares Beneficially Owned
(1)
|
Shares
Registered for Resale
|
Number
of Shares
|
Percent
(2)
|
Renaissance
US Growth & Investment Trust PLC (9)
|
27,199,999
|
13,866,666
|
13,333,333
|
3.8%
|
Renaissance
Capital Growth & Income Fund III, Inc. (9)
|
13,600,001
|
6,933,334
|
6,666,667
|
1.9%
|
Elsbeth
Russenberger
|
608,000
|
208,000
|
400,000
|
0.1%
|
U.S.
Special Opportunities Trust PLC (9)
|
6,799,999
|
3,466,666
|
3,333,333
|
1.0%
|
WES-TEX
Drilling Company, L.P. (10)
|
4,080,000
|
2,080,000
|
2,000,000
|
0.6%
|
West
Indies Enterprises Ltd. (11)
|
4,490,000
|
2,080,000
|
2,410,000
|
0.7%
|
TOTAL
|
101,051,863
|
48,230,950
|
52,820,913
|
*
|
Less
than 0.1%
|
(1)
|
The
shares of common stock considered beneficially owned by each selling
stockholder equal that number of shares of our common stock that such
selling stockholder could acquire by converting its convertible debentures
at the initial conversion price of $0.15 per share and by exercising the
warrants.
|
(2)
|
Based
on 338,065,950 shares outstanding as of June 27,
2008.
|
(3)
|
Mr.
Brody is the Vice President, General Counsel and Secretary of the
Company. Shares owned after the offering include 1,320,000
shares issuable upon exercise of vested stock
options.
|
(4)
|
Mr.
Crowell is the Chairman of the Board and Chief Executive Officer of the
Company. Shares owned after the offering include 2,500,000
shares issuable upon exercise of vested stock
options.
|
(5)
|
J.R.
Darne exercises voting and/or dispositive power over these
securities.
|
(6)
|
Karl-Heinz
Hemmerle exercises voting and/or dispositive power over these
securities.
|
(7)
|
M.
Hirschmann exercises voting and/or dispositive power over these
securities.
|
(8)
|
Mr.
Oring is a director of the Company. Shares owned after the
offering include 475,000 shares issuable upon exercise of vested stock
options.
|
(9)
|
Russell
Cleveland exercises voting and/or dispositive power over these
securities.
|
(10)
|
Carmen
Reimann exercises voting and/or dispositive power over these
securities.
|
(11)
|
Robert
W. Richards exercises voting and/or dispositive power over these
securities.
|
Ownership
After Offering
|
||||
Name of Selling Stockholder
|
Number
of Shares Beneficially
Owned
|
Shares
Registered for Resale
|
Number
of Shares
|
Percent
(1)
|
CCES
Piceance Partners II, LLC (2)
|
400,000
|
400,000
|
0
|
--
|
|
(1)
|
Based
on 338,065,950 shares outstanding as of June 27,
2008.
|
Ownership
After Offering
|
||||
Name of Selling Stockholder
|
Number
of Shares Beneficially
Owned
|
Shares
Registered for Resale
|
Number
of Shares
|
Percent
(1)
|
BJ
Services Company, U.S.A.
|
169,745
|
169,745
|
0
|
--
|
Black
Hills Trucking, Inc.
|
190,755
|
190,755
|
0
|
--
|
Bronco
Drilling Company, Inc.
|
10,000,000
|
10,000,000
|
0
|
--
|
Colorado
Tubulars
|
792,589
|
792,589
|
0
|
--
|
Frank’s
Westates Services, Inc.
|
250,000
|
250,000
|
0
|
--
|
Halliburton
Energy Services, Inc.
|
2,110,345
|
2,110,345
|
0
|
--
|
Henderson
Equipment Sales & Rental, Inc.
|
144,329
|
144,329
|
0
|
--
|
KLA
Consulting
|
1,018,945
|
1,018,945
|
0
|
--
|
MI
Swaco
|
183,971
|
183,971
|
0
|
--
|
Brad
L. Mollman
|
27,575
|
27,575
|
0
|
--
|
Mud
Control Equipment Corp.
|
383,850
|
383,850
|
0
|
--
|
Nevis
Energy Services Inc.
|
782,786
|
782,786
|
0
|
--
|
Plexus
Capital, LLC
|
1,018,945
|
1,018,945
|
0
|
--
|
Premier
Pipe
|
271,772
|
271,772
|
0
|
--
|
Scientific
Drilling International, Inc.
|
1,188,019
|
1,188,019
|
0
|
--
|
Simons
Petroleum, Inc.
|
82,874
|
82,874
|
0
|
--
|
Smith
International Inc.
|
60,170
|
60,170
|
0
|
--
|
Wood
Group Pressure Control
|
240,439
|
240,439
|
0
|
--
|
TOTAL
|
18,917,109
|
18,917,109
|
0
|
--
|
(1)
|
Based
on 338,065,950 shares outstanding as of June 27,
2008.
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
settlement
of short sales entered into after the effective date of the registration
statement of which this prospectus is a
part;
|
·
|
broker-dealers
may agree with the Selling Stockholders to sell a specified number of such
shares at a stipulated price per
share;
|
·
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or
otherwise;
|
·
|
a
combination of any such methods of sale;
or
|
·
|
any
other method permitted pursuant to applicable
law.
|
Financial
Statements
|
|||
Condensed
Consolidated Balance Sheet
|
|||
March
31, 2008 (unaudited)
|
F-1
|
||
Condensed
Consolidated Statements of Operations
|
|||
Six
Months Ended March 31, 2008 and 2007 and the Cumulative Period from
Inception (June 20, 2005) to March 31, 2008 (unaudited)
|
F-2
|
||
Condensed
Consolidated Statements of Stockholders’ Equity and Comprehensive Loss for
the Six
|
|||
Months
Ended March 31, 2008 (unaudited)
|
F-3
|
||
Condensed
Consolidated Statements of Cash Flows
|
|||
Six
Months Ended March 31, 2008 and 2007 and the Cumulative Period from
Inception (June 20, 2005) to March 31, 2008 (unaudited)
|
F-4
|
||
Notes
to Consolidated Financial Statements (unaudited)
|
F-6
|
||
Report
of Independent Registered Public Accounting Firm
|
FF-1
|
||
Consolidated
Balance Sheets
|
|||
September
30, 2007 and 2006
|
FF-2
|
||
Consolidated
Statements of Operations
|
|||
Years
Ended September 30, 2007 and 2006, Period from Inception (June 20, 2005)
to September 30, 2005 and the Cumulative Period from Inception (June 20,
2005) to September 30, 2005
|
FF-3
|
||
Consolidated
Statements of Stockholders’ Equity and Comprehensive Loss
|
|||
Period
from Inception (June 20, 2005) to September 30, 2007
|
FF-4
|
||
Consolidated
Statements of Cash Flows
|
|||
Years
Ended September 30, 2007 and 2006, Period from Inception (June 20, 2005)
to September 30, 2005 and Cumulative from Inception (June 20, 2005) to
September 30, 2005
|
FF-5
|
||
Notes
to Consolidated Financial Statements
|
FF-6
|
|
|
March
31,
2008
|
|
|
September
30,
2007
|
|
||
ASSETS
|
|
|||||||
Current
Assets
|
|
|
|
|
|
|
||
Cash and cash
equivalents
|
|
$
|
1,592
|
|
|
$
|
120
|
|
Receivables
|
|
|
|
|
|
|
|
|
Oil and gas
receivables, net
|
|
|
184
|
|
|
|
487
|
|
Other
receivables
|
|
|
15
|
|
|
|
59
|
|
Due from related
parties
|
|
|
160
|
|
|
|
500
|
|
Note
receivable - related party
|
|
|
-
|
|
|
|
2,494
|
|
Prepaid expenses and
other assets
|
|
|
69
|
|
|
|
187
|
|
Marketable
securities, trading
|
|
|
-
|
|
|
|
-
|
|
Total
Current Assets
|
|
|
2,020
|
|
|
|
3,847
|
|
|
|
|
|
|
|
|
|
|
Property
and Equipment, at cost
|
|
|
|
|
|
|
|
|
Oil and gas
properties under full cost method, net
|
|
|
173,975
|
|
|
|
162,843
|
|
Furniture and
equipment, net
|
|
|
447
|
|
|
|
569
|
|
|
|
|
174,422
|
|
|
|
163,412
|
|
Other
Assets
|
|
|
|
|
|
|
|
|
Joint interest
billings
|
|
|
1,029
|
|
|
|
13,637
|
|
Restricted
cash
|
|
|
549
|
|
|
|
599
|
|
Deposits and other
assets
|
|
|
48
|
|
|
|
-
|
|
Deferred financing
costs
|
|
|
713
|
|
|
|
529
|
|
Intangible asset
|
|
|
2,756
|
|
|
|
-
|
|
Total
Assets
|
|
$
|
181,537
|
|
|
$
|
182,024
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|||||||
Current
Liabilities
|
|
|
|
|
|
|
|
|
Notes payable -
short-term
|
|
$
|
2,109
|
|
|
$
|
4,667
|
|
Convertible notes
payable
|
|
|
400
|
|
|
|
400
|
|
Accounts payable and
accrued expenses
|
|
|
26,695
|
|
|
|
26,631
|
|
Note payable -
related party - current portion
|
|
|
2,805
|
|
|
|
3,755
|
|
Note payable -
current portion of long-term liabilities
|
|
|
120
|
|
|
|
120
|
|
Accrued interest
payable
|
|
|
5,130
|
|
|
|
2,399
|
|
Accrued interest
payable - related party
|
|
|
720
|
|
|
|
516
|
|
Due to shareholder
and related parties
|
|
|
1,058
|
|
|
|
1,474
|
|
Contract
payable - oil and gas properties
|
|
|
-
|
|
|
|
1,750
|
|
Contingent purchase
obligation
|
|
|
2,756
|
|
|
|
-
|
|
Total
Current Liabilities
|
|
|
41,793
|
|
|
|
41,712
|
|
|
|
|
|
|
|
|
|
|
Notes payable -
net of discount
|
|
|
30,099
|
|
|
|
27,944
|
|
Subordinated notes
payable - related parties
|
|
|
1,401
|
|
|
|
9,050
|
|
Convertible notes
payable - net of discount
|
|
|
2,997
|
|
|
|
-
|
|
Asset retirement
obligation
|
|
|
104
|
|
|
|
136
|
|
Total
Liabilities
|
|
|
76,394
|
|
|
|
78,842
|
|
|
|
|
|
|
|
|
|
|
Common
Stock Subscribed
|
|
|
-
|
|
|
|
2,858
|
|
|
|
|
|
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Preferred stock,
$0.001 par value; authorized 100,000,000 shares; none
issued
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.001
par value; authorized 1,000,000,000 shares; 318,748,841 and 278,948,841
shares issued and outstanding at March 31, 2008 and September 30, 2007,
respectively
|
|
|
319
|
|
|
|
279
|
|
Additional
paid-in-capital
|
|
|
193,240
|
|
|
|
172,672
|
|
Accumulated
other comprehensive loss
|
|
|
(41
|
)
|
|
|
(5
|
)
|
Deficit accumulated
during the development stage
|
|
|
(88,375
|
)
|
|
|
(72,622
|
)
|
Total
Stockholders' Equity
|
|
|
105,143
|
|
|
|
100,324
|
|
Total
Liabilities and Stockholders' Equity
|
|
$
|
181,537
|
|
|
$
|
182,024
|
|
|
|
|
Six
months
ended
March
31,
2008
|
|
|
Six
months
ended
March
31,
2007
(restated)
|
|
|
Cumulative
From
Inception
(June
20, 2005) to
March
31, 2008
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|||
Oil and gas
revenues
|
|
|
$
|
783
|
|
|
$
|
1,338
|
|
|
$
|
3,639
|
|
Other
revenues
|
|
|
|
209
|
|
|
|
-
|
|
|
|
209
|
|
Total
revenues
|
|
|
|
992
|
|
|
|
1,338
|
|
|
|
3,848
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
expenses
|
|
|
|
240
|
|
|
|
386
|
|
|
|
1,037
|
|
General and
administrative
|
|
|
|
5,690
|
|
|
|
8,002
|
|
|
|
38,639
|
|
Property
development - related party
|
|
|
|
-
|
|
|
|
1,815
|
|
|
|
7,205
|
|
Impairment of oil
and gas properties
|
|
|
|
-
|
|
|
|
8,951
|
|
|
|
24,053
|
|
Consulting
fees - related party
|
|
|
|
-
|
|
|
|
75
|
|
|
|
-
|
|
Depreciation,
depletion, amortization and accretion
|
|
|
|
441
|
|
|
|
1,213
|
|
|
|
1,759
|
|
Total
operating expenses
|
|
|
|
6,371
|
|
|
|
20,442
|
|
|
|
72,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
|
|
(5,379
|
)
|
|
|
(19,104
|
)
|
|
|
(68,845
|
)
|
Other
income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on foreign
exchange
|
|
|
|
11
|
|
|
|
-
|
|
|
|
34
|
|
Interest
income
|
|
|
|
27
|
|
|
|
14
|
|
|
|
66
|
|
Interest
expense
|
|
|
|
(7,425
|
)
|
|
|
(2,231
|
)
|
|
|
(16,643
|
)
|
Trading security
losses
|
|
|
|
(2,987
|
)
|
|
|
-
|
|
|
|
(2,987
|
)
|
Total
other expense
|
|
|
|
(10,374
|
)
|
|
|
(2,217
|
)
|
|
|
(19,530
|
)
|
Net
loss
|
|
|
$
|
(15,753
|
)
|
|
$
|
(21,321
|
)
|
|
$
|
(88,375
|
)
|
Net
loss per common share - basic and diluted
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.10
|
)
|
|
|
|
|
Weighted
average number of common shares outstanding - basic and
diluted
|
|
|
|
312,610
|
|
|
|
221,245
|
|
|
|
|
|
|
|
Common
Stock
|
|
|
Additional
Paid-in
|
|
|
Deficit
Accumulated
During
the
Development
|
|
|
Accumulated
Other
Comprehensive
|
|
|
Total
Stockholders'
|
|
|
Total
Comprehensive
|
|
||||||||||
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Stage
|
|
|
Loss
|
|
|
Equity
|
|
|
Loss
|
|
|||||||
Balances,
June 20, 2005 (inception)
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Shares issued to
founder at $0.001 per share
|
|
|
100,000,000
|
|
|
|
100
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
100
|
|
|
|
-
|
|
Stock-based
compensation costs for options granted to non-
employees
|
|
|
-
|
|
|
|
-
|
|
|
|
823
|
|
|
|
-
|
|
|
|
-
|
|
|
|
823
|
|
|
|
-
|
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,119
|
)
|
|
|
-
|
|
|
|
(2,119
|
)
|
|
|
(2,119
|
)
|
Balances,
September 30, 2005
|
|
|
100,000,000
|
|
|
|
100
|
|
|
|
823
|
|
|
|
(2,119
|
)
|
|
|
-
|
|
|
|
(1,196
|
)
|
|
|
(2,119
|
)
|
Shares issued for
property interests at $0.50 per share
|
|
|
3,000,000
|
|
|
|
3
|
|
|
|
1,497
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,500
|
|
|
|
-
|
|
Shares issued for
finder's fee on property at $0.50 per share
|
|
|
3,400,000
|
|
|
|
3
|
|
|
|
1,697
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,700
|
|
|
|
-
|
|
Shares issued upon
conversion of debt, at $0.50 per share
|
|
|
44,063,334
|
|
|
|
44
|
|
|
|
21,988
|
|
|
|
-
|
|
|
|
-
|
|
|
|
22,032
|
|
|
|
-
|
|
Shares issued for
commission on convertible debt at $0.50 per share
|
|
|
2,845,400
|
|
|
|
3
|
|
|
|
1,420
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,423
|
|
|
|
-
|
|
Sale of shares and
warrants at $1.00 per unit
|
|
|
35,442,500
|
|
|
|
35
|
|
|
|
35,407
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35,442
|
|
|
|
-
|
|
Shares issued for
commission on sale of units
|
|
|
1,477,500
|
|
|
|
1
|
|
|
|
1,476
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,477
|
|
|
|
-
|
|
Costs of stock
offering:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,638
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,638
|
)
|
|
|
-
|
|
Shares issued for
commission at $1.00 per share
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,478
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,478
|
)
|
|
|
-
|
|
Exercise of
warrants
|
|
|
1,000,000
|
|
|
|
1
|
|
|
|
999
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
|
|
-
|
|
Recapitalization of
shares issued upon merger
|
|
|
28,700,000
|
|
|
|
30
|
|
|
|
(436
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(406
|
)
|
|
|
-
|
|
Stock-based
compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
9,189
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,189
|
|
|
|
-
|
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(20,692
|
)
|
|
|
-
|
|
|
|
(20,692
|
)
|
|
|
(20,692
|
)
|
Balances,
September 30, 2006
|
|
|
219,928,734
|
|
|
|
220
|
|
|
|
70,944
|
|
|
|
(22,811
|
)
|
|
|
-
|
|
|
|
48,353
|
|
|
|
(20,692
|
)
|
Shares issued for
property interests at $1.62 per share
|
|
|
50,000,000
|
|
|
|
50
|
|
|
|
80,950
|
|
|
|
-
|
|
|
|
-
|
|
|
|
81,000
|
|
|
|
-
|
|
Shares issued for
property interests at $1.49 per share
|
|
|
256,000
|
|
|
|
-
|
|
|
|
382
|
|
|
|
-
|
|
|
|
-
|
|
|
|
382
|
|
|
|
-
|
|
Common
Stock
|
Additional
Paid-in
|
Deficit
Accumulated
During
the
Development
|
Accumulated
Other
Comprehensive
|
Total
Stockholders'
|
Total
Comprehensive
|
||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Loss
|
Equity
|
Loss
|
|||||||||||||||
Shares issued for
commission costs on property at $1.65 per share
|
121,250
|
|
|
-
|
|
|
200
|
|
|
-
|
|
|
-
|
|
|
|
200
|
|
|
-
|
|
Shares issued for
finance costs on property at $0.70 per share
|
642,857
|
|
|
1
|
|
|
449
|
|
|
-
|
|
|
-
|
|
|
|
450
|
|
|
-
|
|
Shares issued for
property and finance interests at various costs per
share
|
8,000,000
|
|
|
8
|
|
|
6,905
|
|
|
-
|
|
|
-
|
|
|
|
6,913
|
|
|
-
|
|
Foreign currency
translation adjustment
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(5
|
)
|
|
|
(5
|
)
|
|
(5
|
)
|
Discount on notes
payable
|
-
|
|
|
-
|
|
|
4,670
|
|
|
-
|
|
|
-
|
|
|
|
4,670
|
|
|
-
|
|
Stock-based
compensation
|
-
|
|
|
-
|
|
|
8,172
|
|
|
-
|
|
|
-
|
|
|
|
8,172
|
|
|
-
|
|
Net
loss
|
-
|
|
|
-
|
|
|
-
|
|
|
(49,811
|
)
|
|
-
|
|
|
|
(49,811
|
)
|
|
(49,811
|
)
|
Balances,
September 30, 2007
|
278,948,841
|
|
|
279
|
|
|
172,672
|
|
|
(72,622
|
)
|
|
(5
|
)
|
|
|
100,324
|
|
|
(49,816
|
)
|
Shares issued for
property interests at $0.31 per share
|
25,000,000
|
|
|
25
|
|
|
7,725
|
|
|
-
|
|
|
-
|
|
|
|
7,750
|
|
|
-
|
|
Shares issued for
finance costs at $0.23 per share
|
16,000,000
|
|
|
16
|
|
|
3,664
|
|
|
-
|
|
|
-
|
|
|
|
3,680
|
|
|
-
|
|
Shares issued in
conjunction with asset sale at $0.25 per share
|
5,000,000
|
|
|
5
|
|
|
1,245
|
|
|
-
|
|
|
-
|
|
|
|
1,250
|
|
|
-
|
|
Shares returned for
property and retired at prices ranging from $0.23 per share to $1.72 per
share
|
(6,400,000
|
)
|
|
(6
|
)
|
|
(5,524
|
)
|
|
-
|
|
|
-
|
|
|
|
(5,530
|
)
|
|
-
|
|
Shares issued for
finance costs at $0.28 per share
|
200,000
|
|
|
-
|
|
|
56
|
|
|
-
|
|
|
-
|
|
|
|
56
|
|
|
-
|
|
Discounts associated
with beneficial conversion feature and detachable warrants on convertible
debenture issuance
|
-
|
|
|
-
|
|
|
6,956
|
|
|
-
|
|
|
-
|
|
|
|
6,956
|
|
|
-
|
|
Warrant value
associated with convertible debenture issuance
|
-
|
|
|
-
|
|
|
21
|
|
|
-
|
|
|
-
|
|
|
|
21
|
|
|
-
|
|
Warrant value
associated with related party amendment
|
-
|
|
|
-
|
|
|
705
|
|
|
-
|
|
|
-
|
|
|
|
705
|
|
|
-
|
|
Forgiveness of
amounts due to shareholder and related party debt
|
-
|
|
|
-
|
|
|
4,067
|
|
|
-
|
|
|
-
|
|
|
|
4,067
|
|
|
-
|
|
Discount on notes
payable
|
-
|
|
|
-
|
|
|
52
|
|
|
-
|
|
|
-
|
|
|
|
52
|
|
|
-
|
|
Foreign currency
translation adjustment
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(36
|
)
|
|
|
(36
|
)
|
|
(36
|
)
|
Stock-based
compensation
|
-
|
|
|
-
|
|
|
1,601
|
|
|
-
|
|
|
-
|
|
|
|
1,601
|
|
|
-
|
|
Net
loss
|
-
|
|
|
-
|
|
|
-
|
|
|
(15,753
|
)
|
|
-
|
|
|
|
(15,753
|
)
|
|
(15,753
|
)
|
Balances,
March 31, 2008
|
318,748,841
|
|
$
|
319
|
|
$
|
193,240
|
|
$
|
(88,375
|
)
|
$
|
(41
|
)
|
|
$
|
105,143
|
|
$
|
(15,789
|
)
|
|
|
Six
months
ended
March
31,
2008
|
|
|
Six
months
ended
March 31,
2007
(restated)
|
|
|
Cumulative
From
Inception
(June
20, 2005)
to
December 31,
2007
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Cash
flows used in operating activities
|
|
|
|
|
|
|
|
|
|
|||
Net
loss
|
|
$
|
(15,753
|
)
|
|
$
|
(
21,321
|
)
|
|
$
|
(88,375
|
)
|
Adjustments used to
reconcile net loss to net cash used in operating
activities:
Stock for
expenditures advanced
|
|
|
-
|
|
|
|
-
|
|
|
|
100
|
|
Stock-based
compensation
|
|
|
1,601
|
|
|
|
3,617
|
|
|
|
19,785
|
|
Detachable warrants
recorded as interest expense
|
|
|
4,097
|
|
|
|
-
|
|
|
|
4,097
|
|
Depreciation,
depletion, amortization and accretion
|
|
|
442
|
|
|
|
1,763
|
|
|
|
1,760
|
|
Impairment of oil
and gas properties
|
|
|
-
|
|
|
|
8,400
|
|
|
|
24,053
|
|
Stock for financing
costs
|
|
|
-
|
|
|
|
1,441
|
|
|
|
1,623
|
|
Amortization of
discount and deferred financing costs on notes
payable
|
|
|
1,205
|
|
|
|
148
|
|
|
|
2,241
|
|
Loss on trading
securities
|
|
|
2,987
|
|
|
|
-
|
|
|
|
2,987
|
|
Gain on foreign
exchange
|
|
|
(11
|
)
|
|
|
-
|
|
|
|
(34
|
)
|
Changes in assets
and liabilities
Receivables
|
|
|
102
|
|
|
|
(1,469
|
)
|
|
|
(444
|
)
|
Due from related
party
|
|
|
(160
|
)
|
|
|
921
|
|
|
|
(660
|
)
|
Prepaids and
other
|
|
|
74
|
|
|
|
24
|
|
|
|
29
|
|
Deferred financing
costs
|
|
|
(344
|
)
|
|
|
-
|
|
|
|
(344
|
)
|
Accounts payable,
accrued expenses, and other liabilities
|
|
|
(667
|
)
|
|
|
(854
|
)
|
|
|
4,187
|
|
Due to shareholder
and related parties
|
|
|
7
|
|
|
|
618
|
|
|
|
1,481
|
|
Net
cash used in operating activities
|
|
|
(6,420
|
)
|
|
|
(6,712
|
)
|
|
|
(27,514
|
)
|
Cash
flows provided by (used in) investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from CD
redemption
|
|
|
50
|
|
|
|
-
|
|
|
|
50
|
|
Additions to oil and
gas properties
|
|
|
(5,322
|
)
|
|
|
(3,808
|
)
|
|
|
(70,987
|
)
|
Proceeds from sale
of oil and gas properties
|
|
|
7,500
|
|
|
|
-
|
|
|
|
7,500
|
|
Sale of trading securities
|
|
|
2,541
|
|
|
|
-
|
|
|
|
2,541
|
|
Deposit on oil and
gas property acquisition
|
|
|
-
|
|
|
|
(12,863
|
)
|
|
|
(2,494
|
)
|
Additions to
property and equipment
|
|
|
(16
|
)
|
|
|
(95
|
)
|
|
|
(703
|
)
|
Restricted
cash
|
|
|
-
|
|
|
|
(525
|
)
|
|
|
(1,077
|
)
|
Net
cash provided by (used in) investing activities
|
|
|
4,753
|
|
|
|
(17,291
|
)
|
|
|
(65,170
|
)
|
Cash
flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from the
sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
35,742
|
|
Proceeds from common
stock subscribed
|
|
|
-
|
|
|
|
3,067
|
|
|
|
2,858
|
|
Proceeds from the
issuance of notes payable
|
|
|
1,150
|
|
|
|
12,500
|
|
|
|
32,700
|
|
Payments on
long-term debt
|
|
|
(40
|
)
|
|
|
-
|
|
|
|
(40
|
)
|
Borrowing on
short-term notes payable
|
|
|
1,755
|
|
|
|
-
|
|
|
|
2,255
|
|
Payments on
short-term notes
|
|
|
(5,648
|
)
|
|
|
-
|
|
|
|
(5,648
|
)
|
Payments on
contracts payable
|
|
|
(250
|
)
|
|
|
-
|
|
|
|
(250
|
)
|
Payments on related
party borrowing
|
|
|
(219
|
)
|
|
|
(450
|
)
|
|
|
(219
|
)
|
Proceeds from
related party borrowing
|
|
|
420
|
|
|
|
-
|
|
|
|
695
|
|
Proceeds from the
exercise of warrants
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
Cash received upon
recapitalization and merger
|
|
|
-
|
|
|
|
-
|
|
|
|
21
|
|
Proceeds from
issuance of convertible notes
|
|
|
6,334
|
|
|
|
-
|
|
|
|
27,166
|
|
Offering and
financing costs
|
|
|
(350
|
)
|
|
|
(44
|
)
|
|
|
(1,988
|
)
|
Net
cash provided by financing activities
|
|
|
3,152
|
|
|
|
15,073
|
|
|
|
94,292
|
|
Effect
of exchange rate changes on cash
|
|
|
(13
|
)
|
|
|
-
|
|
|
|
(16
|
)
|
Net
increase (decrease) in cash and cash equivalents
|
|
|
1,472
|
|
|
|
(8,930
|
)
|
|
|
1,592
|
|
Cash
and cash equivalents, beginning of period
|
|
|
120
|
|
|
|
10,632
|
|
|
|
-
|
|
Cash
and cash equivalents, end of period
|
|
$
|
1,592
|
|
|
$
|
1,702
|
|
|
$
|
1,592
|
|
Supplemental
schedule of cash flow information
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
$
|
21
|
|
|
$
|
-
|
|
|
$
|
1,522
|
|
Cash paid for income
taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
i.
|
GSL was deemed to be
the purchaser and parent company for financial reporting
purposes. Accordingly its net assets were included in the
consolidated balance sheet at their historical book value;
and
|
ii.
|
control of the net
assets and business of Digital was effective May 12, 2006 for no
consideration.
|
|
|
Six
Months
Ended
March
31,
2008
|
|
|
Six
Months
Ended
March
31,
2007(restated)
|
|
|
Cumulative
From
Inception
(June
20, 2005) to
March
31,
2008
|
|
|||
|
|
($
in thousands)
|
||||||||||
Supplemental
disclosures of non-cash investing and financing
activities
|
|
|
|
|
|
|
|
|
|
|||
Shares issued for
expenditures advanced
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
100
|
|
Contracts for oil
and gas properties
|
|
$
|
(7,030
|
)
|
|
$
|
2,900
|
|
|
$
|
6,494
|
|
Shares issued for
debt conversion
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
22,032
|
|
Shares issued for
commissions on offerings
|
|
$
|
50
|
|
|
$
|
200
|
|
|
$
|
250
|
|
Shares issued for
property
|
|
$
|
1,250
|
|
|
$
|
81,275
|
|
|
$
|
82,525
|
|
Shares issued for
property and finder's fee on property
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,644
|
|
Warrants issued for
debt
|
|
$
|
2,954
|
|
|
$
|
-
|
|
|
$
|
7,624
|
|
Non-cash uses of
notes payable, accounts payable and accrued
liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
26,313
|
|
Convertible debt
issued for property
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,200
|
|
Common stock
issuable
|
|
$
|
-
|
|
|
$
|
4,128
|
|
|
$
|
-
|
|
Shares issued for
common stock offerings
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,900
|
|
Debt issued for
common stock previously subscribed
|
|
$
|
2,858
|
|
|
$
|
-
|
|
|
$
|
2,858
|
|
Assignment of rights
in properties in exchange for stock and forgiveness of related party notes
payable
|
|
$
|
15,959
|
|
|
$
|
-
|
|
|
$
|
15,959
|
|
Satisfaction of
receivable by reduction of related party note
payable
|
|
$
|
2,992
|
|
|
$
|
-
|
|
|
$
|
2,992
|
|
Debt discount
related to beneficial conversion feature
|
|
$
|
3,959
|
|
|
$
|
-
|
|
|
$
|
3,959
|
|
Increase in oil and
gas properties related to relief of joint interest
billings
|
|
$
|
12,608
|
|
|
$
|
-
|
|
|
$
|
12,608
|
|
|
|
March
31,
2008
|
|
|
September
30,
2007
|
|
||
Oil and gas
properties, at cost, full cost method
|
|
($
in thousands)
|
|
|||||
Unproved
|
|
|
|
|
|
|
||
United
States
|
|
$
|
107,135
|
|
|
$
|
107,239
|
|
Australia
|
|
|
24,099
|
|
|
|
23,569
|
|
Proved - United
States
|
|
|
44,172
|
|
|
|
57,168
|
|
Total
|
|
|
175,406
|
|
|
|
187,976
|
|
Less
accumulated depreciation, depletion, amortization
and impairment
|
|
|
(1,431
|
)
|
|
|
(25,133
|
)
|
Total
|
|
$
|
173,975
|
|
|
$
|
162,843
|
|
|
|
March
31,
2008
|
|
|
September
30,
2007
|
|
||
|
|
($
in thousands)
|
|
|||||
Beginning
asset retirement obligation
|
|
$
|
136
|
|
|
$
|
522
|
|
Liabilities
incurred
|
|
|
1
|
|
|
|
30
|
|
Liabilities
settled
|
|
|
(35
|
)
|
|
|
-
|
|
Revisions
to estimates
|
|
|
-
|
|
|
|
(429
|
)
|
Accretion
expense
|
|
|
2
|
|
|
|
13
|
|
Ending
asset retirement obligation
|
|
$
|
104
|
|
|
$
|
136
|
|
|
|
March
31,
2008
|
|
|
September
30,
2007
|
|
||
|
|
($
in thousands)
|
|
|||||
Notes
payable - short-term:
|
|
|
|
|
|
|
||
Wes-Tex
|
|
$
|
-
|
|
|
$
|
-
|
|
Global Project
Finance AG
|
|
|
-
|
|
|
|
500
|
|
Shareholder
note
|
|
|
850
|
|
|
|
-
|
|
Vendor
|
|
|
1,224
|
|
|
|
4,050
|
|
Flatiron Capital
Corp.
|
|
|
35
|
|
|
|
117
|
|
Notes payable -
short-term
|
|
$
|
2,109
|
|
|
$
|
4,667
|
|
Convertible
notes payable
|
|
$
|
400
|
|
|
$
|
400
|
|
Notes
payable - related party - current portion:
|
|
|
|
|
|
|
|
|
Bruner Family
Trust
|
|
$
|
2,705
|
|
|
$
|
-
|
|
Wealth
Preservation
|
|
|
100
|
|
|
|
-
|
|
MAB-
current portion
|
|
|
-
|
|
|
|
3,755
|
|
Notes payable -
related party - current portion
|
|
$
|
2,805
|
|
|
$
|
3,755
|
|
Subordinated
notes payable - related party:
|
|
|
|
|
|
|
|
|
Bruner Family
Trust
|
|
$
|
106
|
|
|
$
|
275
|
|
MAB
|
|
|
1,295
|
|
|
|
8,775
|
|
Subordinated notes
payable - related party
|
|
$
|
1,401
|
|
|
$
|
9,050
|
|
Long-term
notes payable - net of discount:
|
|
|
|
|
|
|
|
|
Global Project
Finance AG
|
|
$
|
32,800
|
|
|
$
|
31,550
|
|
Vendor
|
|
|
200
|
|
|
|
250
|
|
Less current
portion
|
|
|
(120
|
)
|
|
|
(120
|
)
|
Discount on notes
payable
|
|
|
(2,781
|
)
|
|
|
(3,736
|
)
|
Long-term notes
payable - net of discount
|
|
$
|
30,099
|
|
|
$
|
27,944
|
|
Convertible
debt
|
|
$
|
6,956
|
|
|
$
|
-
|
|
Discount on
convertible debt
|
|
|
(3,959
|
)
|
|
|
-
|
|
Convertible
debt - net of discount
|
|
$
|
2,997
|
|
|
$
|
-
|
|
|
|
March
31,
2008
|
|
|
September
30,
2007
|
|
||
|
|
(warrants
in thousands)
|
|
|||||
Number of
warrants
|
|
|
130,172
|
|
|
|
51,063
|
|
Exercise
price
|
|
$
|
0.22 -
$2.10
|
|
|
$
|
0.31 -
$2.10
|
|
Expiration
date
|
|
|
2009 -
2012
|
|
|
|
2011 -
2012
|
|
|
|
Number
of
Shares
|
|
|
Weighted-
Average
Exercise
Price
|
|
||
|
|
(shares
in thousands)
|
|
|||||
Options
outstanding - September 30, 2007
|
|
|
24,965
|
|
|
$
|
1.31
|
|
Granted
|
|
|
7,950
|
|
|
|
0.21
|
|
Forfeited
|
|
|
(2,450
|
)
|
|
|
1.76
|
|
Options
outstanding - March 31, 2008
|
|
|
30,465
|
|
|
|
0.99
|
|
|
2008
|
Expected
option term - years
|
3.75
|
Weighted-average
risk-free interest rate
|
3.62%
|
Expected
dividend yield
|
0
|
Weighted-average
volatility
|
71%
|
|
|
Number
of
Shares
|
|
|
Weighted-Average
Exercise
Price
|
|
||
|
|
(shares
in thousands)
|
|
|||||
Options
outstanding - September 30, 2007
|
|
|
9,895
|
|
|
$
|
0.50
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
(1,260
|
)
|
|
|
0.50
|
|
Options
outstanding - March 31, 2008
|
|
|
8,635
|
|
|
|
0.50
|
|
Options
exercisable - March 31, 2008
|
|
|
5,181
|
|
|
|
0.50
|
|
September 30,
|
||||||||
2007
|
2006
|
|||||||
($ in
thousands)
|
||||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash and cash equivalents
|
$
|
120
|
$
|
10,632
|
||||
Receivables
|
||||||||
Oil and gas receivables, net
|
487
|
—
|
||||||
Other receivables
|
59
|
22
|
||||||
Due from related parties
|
500
|
957
|
||||||
Note receivable — related party
|
2,494
|
—
|
||||||
Prepaid expenses and other assets
|
187
|
31
|
||||||
TOTAL CURRENT ASSETS
|
3,847
|
11,642
|
||||||
Property and
Equipment, at cost
|
||||||||
Oil and gas properties under full cost method, net
|
162,843
|
45,973
|
||||||
Furniture and equipment, net
|
569
|
550
|
||||||
163,412
|
46,523
|
|||||||
Other
Assets
|
||||||||
Joint interest billings
|
13,637
|
—
|
||||||
Restricted cash
|
599
|
1,077
|
||||||
Deferred financing costs
|
529
|
—
|
||||||
TOTAL
ASSETS
|
$
|
182,024
|
$
|
59,242
|
||||
LIABILITIES AND STOCKHOLDERS’
EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Notes payable — short-term
|
$
|
4,667
|
$
|
—
|
||||
Convertible notes payable
|
400
|
400
|
||||||
Accounts payable and accrued expenses
|
26,631
|
9,644
|
||||||
Note payable — related party — current
portion
|
3,755
|
—
|
||||||
Note payable — long-term — current portion
|
120
|
—
|
||||||
Accrued interest payable
|
2,399
|
125
|
||||||
Accrued interest payable — related party
|
516
|
—
|
||||||
Due to shareholder and related parties
|
1,474
|
198
|
||||||
Contract payable — oil and gas properties
|
1,750
|
—
|
||||||
TOTAL CURRENT LIABILITIES
|
41,712
|
10,367
|
||||||
Notes payable — net of discount
|
27,944
|
—
|
||||||
Subordinated notes payable — related party
|
9,050
|
—
|
||||||
Asset retirement obligation
|
136
|
522
|
||||||
TOTAL
LIABILITIES
|
78,842
|
10,889
|
||||||
Commitments
and Contingencies (Note 13)
|
||||||||
Common Stock
Subscribed
|
2,858
|
—
|
||||||
Stockholders’ Equity
|
||||||||
Preferred stock, $0.001 par value; authorized
100,000,000 shares; none issued
|
—
|
—
|
||||||
Common stock, $0.001 par value; authorized 1,000,000,000 shares;
278,948,841 and 219,928,734 issued and outstanding
at September 30, 2007
and 2006, respectively
|
279
|
220
|
||||||
Additional paid-in-capital
|
172,672
|
70,944
|
||||||
Accumulated other comprehensive loss
|
(5
|
)
|
—
|
|||||
Deficit
accumulated during the development stage
|
(72,622
|
)
|
(22,811
|
)
|
||||
TOTAL
STOCKHOLDERS’ EQUITY
|
100,324
|
48,353
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
182,024
|
$
|
59,242
|
Cumulative
|
||||||||||||||||
from
|
||||||||||||||||
From
Inception
|
Inception
|
|||||||||||||||
(June 20,
|
(June 20,
|
|||||||||||||||
Year
Ended
|
Year
Ended
|
2005)
to
|
2005)
to
|
|||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2007
|
2006
|
2005
|
2007
|
|||||||||||||
($ in thousands, except per
share amounts)
|
||||||||||||||||
Revenues
|
||||||||||||||||
Oil and gas revenues
|
$
|
2,820
|
$
|
36
|
$
|
—
|
$
|
2,856
|
||||||||
Costs and Expenses
|
||||||||||||||||
Lease operating expenses
|
793
|
4
|
—
|
797
|
||||||||||||
General and administrative
|
18,075
|
13,638
|
1,236
|
32,949
|
||||||||||||
Project development costs — related party
|
1,815
|
4,530
|
860
|
7,205
|
||||||||||||
Impairment of oil and gas properties
|
24,053
|
—
|
—
|
24,053
|
||||||||||||
Depreciation, depletion, amortization and accretion
|
1,245
|
73
|
—
|
1,318
|
||||||||||||
Total operating expenses
|
45,981
|
18,245
|
2,096
|
66,322
|
||||||||||||
Loss from Operations
|
(43,161
|
)
|
(18,209
|
)
|
(2,096
|
)
|
(63,466
|
)
|
||||||||
Other Income (Expense)
|
||||||||||||||||
Foreign currency exchange gain
|
23
|
—
|
—
|
23
|
||||||||||||
Interest income
|
36
|
3
|
—
|
39
|
||||||||||||
Interest expense
|
(6,709
|
)
|
(2,486
|
)
|
(23
|
)
|
(9,218
|
)
|
||||||||
Total other expense
|
(6,650
|
)
|
(2,483
|
)
|
(23
|
)
|
(9,156
|
)
|
||||||||
Net Loss
|
$
|
(49,811
|
)
|
$
|
(20,692
|
)
|
$
|
(2,119
|
)
|
$
|
(72,622
|
)
|
||||
Net loss per common share — basic and diluted
|
$
|
(0.20
|
)
|
$
|
(0.14
|
)
|
$
|
(0.02
|
)
|
|||||||
Weighted average number of common shares outstanding — basic and
diluted
|
243,816,957
|
147,309,096
|
100,000,000
|
Deficit
|
||||||||||||||||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||||||||||||||||
Additional
|
During
the
|
Other
|
Total
|
Total
|
Common
|
|||||||||||||||||||||||||||
Common
Stock
|
Paid-in
|
Development
|
Comprehensive
|
Stockholders’
|
Comprehensive
|
Stock
|
||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Loss
|
Equity
|
Loss
|
Subscribed
|
|||||||||||||||||||||||||
($ in
thousands)
|
||||||||||||||||||||||||||||||||
Balance,
June 20, 2005 (inception)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||||||||||
Shares issued
to founder at $0.001 per share
|
100,000,000
|
100
|
—
|
—
|
—
|
100
|
—
|
—
|
||||||||||||||||||||||||
Stock based
compensation costs for options granted to non-
employees
|
—
|
—
|
823
|
—
|
—
|
823
|
—
|
—
|
||||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
(2,119
|
)
|
(2,119
|
)
|
(2,119
|
)
|
—
|
||||||||||||||||||||||
Balance,
September 30, 2005
|
100,000,000
|
100
|
823
|
(2,119
|
)
|
—
|
(1,196
|
)
|
(2,119
|
)
|
—
|
|||||||||||||||||||||
Shares issued
for property interests at $0.50 per share
|
3,000,000
|
3
|
1,497
|
—
|
—
|
1,500
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for finder’s fee on property at $0.50 per share
|
3,400,000
|
3
|
1,697
|
—
|
—
|
1,700
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
upon conversion of debt, at $0.50 per share
|
44,063,334
|
44
|
21,988
|
—
|
—
|
22,032
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for commission on convertible debt at $0.50 per
share
|
2,845,400
|
3
|
1,420
|
—
|
—
|
1,423
|
—
|
—
|
||||||||||||||||||||||||
Sale of shares
and warrants at $1.00 per unit
|
35,442,500
|
35
|
35,407
|
—
|
—
|
35,442
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for commission on sale of units
|
1,477,500
|
1
|
1,476
|
—
|
—
|
1,477
|
—
|
—
|
||||||||||||||||||||||||
Costs of stock
offering:
|
||||||||||||||||||||||||||||||||
Cash
|
—
|
—
|
(1,638
|
)
|
—
|
—
|
(1,638
|
)
|
—
|
—
|
||||||||||||||||||||||
Shares issued
for commission at $1.00 per share
|
—
|
—
|
(1,478
|
)
|
—
|
—
|
(1,478
|
)
|
—
|
—
|
||||||||||||||||||||||
Exercise of
warrants
|
1,000,000
|
1
|
999
|
—
|
—
|
1,000
|
—
|
—
|
||||||||||||||||||||||||
Recapitalization of
shares issued upon merger
|
28,700,000
|
30
|
(436
|
)
|
—
|
—
|
(406
|
)
|
—
|
—
|
||||||||||||||||||||||
Stock based
compensation
|
—
|
—
|
9,189
|
—
|
—
|
9,189
|
—
|
—
|
||||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
(20,692
|
)
|
—
|
(20,692
|
)
|
(20,692
|
)
|
—
|
|||||||||||||||||||||
Balance,
September 30, 2006
|
219,928,734
|
220
|
70,944
|
(22,811
|
)
|
—
|
48,353
|
(20,692
|
)
|
—
|
||||||||||||||||||||||
Common stock
subscribed
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
2,858
|
||||||||||||||||||||||||
Shares issued
for property interests at $1.70 per share
|
2,428,100
|
2
|
4,125
|
—
|
—
|
4,127
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for property interests at $1.62 per share
|
50,000,000
|
50
|
80,950
|
—
|
—
|
81,000
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for property interests at $1.49 per share
|
256,000
|
—
|
382
|
—
|
—
|
382
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for commission costs on property at $1.65 per
share
|
121,250
|
—
|
200
|
—
|
—
|
200
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for finance costs on property at $1.72 per share
|
571,900
|
1
|
984
|
—
|
—
|
985
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for finance costs on property at $1.29 per share
|
475,000
|
—
|
612
|
—
|
—
|
612
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for finance costs on property at $0.70 per share
|
642,857
|
1
|
449
|
—
|
—
|
450
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for finance costs on property at $0.51 per share
|
525,000
|
1
|
268
|
—
|
—
|
269
|
—
|
—
|
||||||||||||||||||||||||
Shares issued
for finance costs on property at $0.23 per share
|
4,000,000
|
4
|
916
|
—
|
—
|
920
|
—
|
—
|
||||||||||||||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
—
|
|||||||||||||||||||||
Discount on
notes payable
|
—
|
—
|
4,670
|
—
|
—
|
4,670
|
—
|
—
|
||||||||||||||||||||||||
Stock based
compensation
|
—
|
—
|
8,172
|
—
|
—
|
8,172
|
—
|
—
|
||||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
(49,811
|
)
|
—
|
(49,811
|
)
|
(49,811
|
)
|
—
|
|||||||||||||||||||||
Balance,
September 30, 2007
|
278,948,841
|
$
|
279
|
$
|
172,672
|
$
|
(72,622
|
)
|
$
|
(5
|
)
|
$
|
100,324
|
$
|
(49,816
|
)
|
$
|
2,858
|
Cumulative
|
||||||||||||||||
From
|
from
|
|||||||||||||||
Inception
|
Inception
|
|||||||||||||||
(June 20,
|
(June 20,
|
|||||||||||||||
Year
Ended
|
Year
Ended
|
2005)
to
|
2005)
to
|
|||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2007
|
2006
|
2005
|
2007
|
|||||||||||||
($ in
thousands)
|
||||||||||||||||
Cash
flows used in operating activities
|
||||||||||||||||
Net loss
|
$
|
(49,811
|
)
|
$
|
(20,692
|
)
|
$
|
(2,119
|
)
|
$
|
(72,622
|
)
|
||||
Adjustments used to reconcile net loss to net cash used in operating
activities:
|
||||||||||||||||
Stock for expenditures advanced
|
—
|
—
|
100
|
100
|
||||||||||||
Stock based compensation
|
8,172
|
9,189
|
823
|
18,184
|
||||||||||||
Depreciation, depletion, amortization and accretion
|
1,245
|
73
|
—
|
1,318
|
||||||||||||
Impairment of oil and gas properties
|
24,053
|
—
|
—
|
24,053
|
||||||||||||
Stock for financing costs
|
200
|
1,423
|
—
|
1,623
|
||||||||||||
Amortization of discount and deferred financing costs on notes
payable
|
1,036
|
—
|
—
|
1,036
|
||||||||||||
Foreign currency exchange gain
|
(23
|
)
|
—
|
—
|
(23
|
)
|
||||||||||
Changes in assets and liabilities
|
||||||||||||||||
Receivables
|
(488
|
)
|
(58
|
)
|
—
|
(546
|
)
|
|||||||||
Due from related party
|
421
|
(921
|
)
|
—
|
(500
|
)
|
||||||||||
Prepaid
expenses and other assets
|
(36
|
)
|
9
|
(18
|
)
|
(45
|
)
|
|||||||||
Accounts payable and accrued expenses
|
3,628
|
882
|
344
|
4,854
|
||||||||||||
Due to shareholder and related parties
|
1,277
|
(451
|
)
|
648
|
1,474
|
|||||||||||
Net
cash used in operating activities
|
(10,326
|
)
|
(10,546
|
)
|
(222
|
)
|
(21,094
|
)
|
||||||||
Cash
flows used in investing activities
|
||||||||||||||||
Additions to oil and gas properties
|
(33,038
|
)
|
(31,062
|
)
|
(1,565
|
)
|
(65,665
|
)
|
||||||||
Note receivable — related party
|
(2,494
|
)
|
—
|
—
|
(2,494
|
)
|
||||||||||
Additions to furniture and equipment
|
(134
|
)
|
(553
|
)
|
—
|
(687
|
)
|
|||||||||
Restricted cash
|
—
|
(1,077
|
)
|
—
|
(1,077
|
)
|
||||||||||
Net
cash used in investing activities
|
(35,666
|
)
|
(32,692
|
)
|
(1,565
|
)
|
(69,923
|
)
|
||||||||
Cash
flows from financing activities
|
||||||||||||||||
Proceeds from the sale of common stock
|
300
|
35,442
|
—
|
35,742
|
||||||||||||
Proceeds from common stock subscribed
|
2,858
|
—
|
—
|
2,858
|
||||||||||||
Proceeds from the issuance of notes payable
|
31,550
|
—
|
—
|
31,550
|
||||||||||||
Borrowing on short-term notes payable
|
500
|
—
|
—
|
500
|
||||||||||||
Proceeds from related party borrowings
|
275
|
—
|
—
|
275
|
||||||||||||
Proceeds from the exercise of warrants
|
—
|
1,000
|
—
|
1,000
|
||||||||||||
Cash
received upon recapitalization and merger
|
—
|
21
|
—
|
21
|
||||||||||||
Proceeds from issuance of convertible notes
|
—
|
17,795
|
3,037
|
20,832
|
||||||||||||
Offering and financing costs
|
—
|
(1,638
|
)
|
—
|
(1,638
|
)
|
||||||||||
Net
cash provided by financing activities
|
35,483
|
52,620
|
3,037
|
91,140
|
||||||||||||
Effect of exchange rate changes on cash
|
(3
|
)
|
—
|
—
|
(3
|
)
|
||||||||||
Net (decrease) increase in cash and cash equivalents
|
(10,512
|
)
|
9,382
|
1,250
|
120
|
|||||||||||
Cash and cash equivalents, beginning of period
|
10,632
|
1,250
|
—
|
—
|
||||||||||||
Cash and cash equivalents, end of period
|
$
|
120
|
$
|
10,632
|
$
|
1,250
|
$
|
120
|
||||||||
Supplemental schedule of cash flow information
|
||||||||||||||||
Cash paid for interest
|
$
|
473
|
$
|
1,028
|
$
|
—
|
$
|
1,501
|
||||||||
Cash paid for income taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Supplemental
disclosures of non-cash investing and financing
activities
|
||||||||||||||||
Shares issued for expenditures advanced
|
$
|
—
|
$
|
—
|
$
|
100
|
$
|
100
|
||||||||
Contracts for oil and gas properties
|
$
|
1,750
|
$
|
6,261
|
$
|
5,513
|
$
|
13,524
|
||||||||
Shares issued for debt conversion
|
$
|
—
|
$
|
22,032
|
$
|
—
|
$
|
22,032
|
||||||||
Shares issued for commissions on offerings
|
$
|
—
|
$
|
2,900
|
$
|
—
|
$
|
2,900
|
||||||||
Shares issued for property
|
$
|
81,000
|
$
|
—
|
$
|
—
|
$
|
81,000
|
||||||||
Shares issued for property and finder’s fee on property
|
$
|
7,444
|
$
|
2,200
|
$
|
—
|
$
|
9,644
|
||||||||
Warrants issued for debt
|
$
|
4,670
|
$
|
—
|
$
|
—
|
$
|
4,670
|
||||||||
Non-cash uses of notes payable and accounts payable and accrued
liabilities
|
$
|
26,313
|
$
|
—
|
$
|
—
|
$
|
26,313
|
||||||||
Convertible debt issued for property
|
$
|
—
|
$
|
1,200
|
$
|
—
|
$
|
1,200
|
Note 1 —
|
Organization and Basis of
Presentation
|
Net cash acquired
|
$
|
21
|
||
Other current assets
|
22
|
|||
Liabilities
assumed
|
(449
|
)
|
||
Value of 28,700,000 Digital Shares
|
$
|
(406
|
)
|
Note 2 —
|
Summary of Significant
Accounting Policies
|
•
|
The
present value of estimated future net revenues computed by applying
current prices of oil and gas reserves to estimated future production of
proved oil and gas reserves as of the balance sheet date less estimated
future expenditures to be incurred in developing and producing those
proved reserves to be computed using a discount factor of 10%;
plus
|
|
•
|
The
cost of properties not being amortized; plus
|
|
•
|
The
lower of cost or estimated fair value of unproven properties included in
the costs being amortized; less
|
|
•
|
Income
tax effects related to differences between the book and tax basis of the
properties.
|
Year Ended
September 30,
|
||||||||
2006
|
2005
|
|||||||
Net loss as reported
|
$
|
(20,692
|
)
|
$
|
(2,119
|
)
|
||
Add stock based compensation included in reported loss
|
9,189
|
823
|
||||||
Deduct stock based compensation expense determined under fair value
method
|
(9,189
|
)
|
(1,202
|
)
|
||||
Pro-forma net loss
|
$
|
(20,692
|
)
|
$
|
(2,498
|
)
|
||
Net loss per share, as reported
|
$
|
(0.14
|
)
|
$
|
(0.02
|
)
|
||
Net loss per share, Pro-forma
|
$
|
(0.14
|
)
|
$
|
(0.02
|
)
|
Note 3 —
|
Agreements with MAB Resources
LLC
|
•
|
By
$8.0 million in exchange for 16.0 million shares of our common
stock with a value of $3.7 million based on the closing price of
$0.23 per share at November 15, 2007 and warrants to acquire
32.0 million shares of our common stock at $0.50 per share. The
warrants expire on November 14, 2009;
|
|
•
|
By
$2.9 million in exchange for our release of MAB’s obligation to pay
the equivalent amount as guarantor of the performance of Galaxy Energy
Corporation under the subordinated unsecured promissory note dated
August 31, 2007 (see Note 11);
|
|
•
|
A
reduction to the note payable to MAB of $0.5 million for cash
payments to be made by us subsequent to September 30,
2007.
|
Note 4 —
|
Oil and Gas
Properties
|
2007
|
2006
|
2005
|
Previous
|
Total
|
||||||||||||||||
United States:
|
||||||||||||||||||||
Acquisition costs
|
$
|
64,688
|
$
|
10,722
|
$
|
5,363
|
$
|
—
|
$
|
80,773
|
||||||||||
Exploration costs
|
15,807
|
172
|
3
|
—
|
15,982
|
|||||||||||||||
Development costs
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Capitalized interest
|
955
|
—
|
—
|
—
|
955
|
|||||||||||||||
Total
|
81,450
|
10,894
|
5,366
|
—
|
97,710
|
|||||||||||||||
Australia:
|
||||||||||||||||||||
Acquisition costs
|
6,450
|
5,542
|
—
|
—
|
11,992
|
|||||||||||||||
Exploration costs
|
10,913
|
612
|
—
|
—
|
11,525
|
|||||||||||||||
Development costs
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Capitalized interest
|
52
|
—
|
—
|
—
|
52
|
|||||||||||||||
Total
|
17,415
|
6,154
|
—
|
—
|
23,569
|
|||||||||||||||
Acquisition costs
|
71,138
|
16,264
|
5,363
|
—
|
92,765
|
|||||||||||||||
Exploration costs
|
26,720
|
784
|
3
|
—
|
27,507
|
|||||||||||||||
Development costs
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Capitalized interest
|
1,007
|
—
|
—
|
—
|
1,007
|
|||||||||||||||
Total
|
$
|
98,865
|
$
|
17,048
|
$
|
5,366
|
$
|
—
|
$
|
121,279
|
2007
|
2006
|
2005
|
Previous
|
Total
|
||||||||||||||||
United States:
|
||||||||||||||||||||
Buckskin Mesa
|
$
|
34,569
|
$
|
4,793
|
$
|
5,366
|
$
|
—
|
$
|
44,728
|
||||||||||
Piceance II
|
39,232
|
5,126
|
—
|
—
|
44,358
|
|||||||||||||||
Sugarloaf
|
7,029
|
—
|
—
|
—
|
7,029
|
|||||||||||||||
Total Piceance Basin
|
80,830
|
9,919
|
5,366
|
—
|
96,115
|
|||||||||||||||
Bear Creek
|
620
|
975
|
—
|
—
|
1,595
|
|||||||||||||||
Total United States
|
81,450
|
10,894
|
5,366
|
—
|
97,710
|
|||||||||||||||
Australia:
|
||||||||||||||||||||
Beetaloo
|
17,415
|
6,154
|
—
|
—
|
23,569
|
|||||||||||||||
Total
|
$
|
98,865
|
$
|
17,048
|
$
|
5,366
|
$
|
—
|
$
|
121,279
|
Shares
|
Price
|
Consideration
|
||||||||||
($ in
thousands)
|
||||||||||||
Closing:
|
||||||||||||
Cash
|
—
|
—
|
$
|
100
|
||||||||
Contract payable
|
—
|
—
|
2,900
|
|||||||||
Common shares
|
2,428
|
$
|
1.70
|
4,127
|
||||||||
Total
|
2,428
|
7,127
|
||||||||||
Amendments:
|
||||||||||||
Common shares
|
572
|
1.72
|
984
|
|||||||||
Common shares
|
475
|
1.29
|
613
|
|||||||||
Common shares
|
525
|
0.51
|
268
|
|||||||||
Common shares
|
4,000
|
0.23
|
920
|
|||||||||
Additional common shares
|
5,572
|
—
|
2,785
|
|||||||||
Cash
|
—
|
—
|
288
|
|||||||||
Accrued liabilities
|
—
|
—
|
427
|
|||||||||
Total additional consideration
|
—
|
—
|
3,500
|
|||||||||
Total Maralex acquisition costs
|
8,000
|
—
|
$
|
10,627
|
2007
|
2006
|
|||||||
Oil and gas properties, at cost, full cost method
|
||||||||
Unproved
|
||||||||
United States
|
$
|
107,239
|
$
|
39,906
|
||||
Australia
|
23,569
|
6,106
|
||||||
Proved
|
57,168
|
—
|
||||||
Total
|
187,976
|
46,012
|
||||||
Less
accumulated depreciation, depletion, amortization and
impairment
|
(25,133
|
)
|
(39
|
)
|
||||
Total
|
$
|
162,843
|
$
|
45,973
|
2007
|
2006
|
2005
|
||||||||||
Depreciation, depletion and amortization of oil and gas
properties
|
$
|
1,040
|
$
|
39
|
$
|
—
|
||||||
Depreciation of furniture and equipment
|
192
|
32
|
—
|
|||||||||
Accretion of asset retirement obligation
|
13
|
2
|
—
|
|||||||||
Total
|
1,245
|
73
|
—
|
|||||||||
Depreciation, depletion and amortization per thousand cubic feet of
natural gas equivalent
|
$
|
2.27
|
$
|
6.71
|
$
|
—
|
Note 5 —
|
Furniture and
Equipment
|
2007
|
2006
|
|||||||
Furniture and equipment
|
$
|
748
|
$
|
582
|
||||
Less accumulated depreciation
|
(179
|
)
|
(32
|
)
|
||||
Total
|
$
|
569
|
$
|
550
|
Note 6 —
|
Asset Retirement
Obligation
|
2007
|
2006
|
|||||||
Beginning asset retirement obligation
|
$
|
522
|
$
|
—
|
||||
Liabilities incurred
|
30
|
520
|
||||||
Liabilities settled
|
—
|
—
|
||||||
Revisions to estimates
|
(429
|
)
|
—
|
|||||
Accretion expense
|
13
|
2
|
||||||
Ending asset retirement obligation
|
$
|
136
|
$
|
522
|
Note 7 —
|
Contract
Payable
|
Note 8 —
|
Notes
Payable
|
2007
|
2006
|
|||||||
Short-term notes payable:
|
||||||||
Global Project Finance AG
|
$
|
500
|
$
|
—
|
||||
Vendor
|
4,050
|
—
|
||||||
Flatiron Capital Corp.
|
117
|
—
|
||||||
Short-term notes payable
|
$
|
4,667
|
$
|
—
|
||||
Convertible notes payable
|
$
|
400
|
$
|
400
|
||||
Subordinated
notes payable — related party:
|
||||||||
Bruner Family Trust
|
$
|
275
|
$
|
—
|
||||
MAB
|
12,530
|
—
|
||||||
Less current portion
|
(3,755
|
)
|
—
|
|||||
Subordinated notes payable — related party
|
$
|
9,050
|
$
|
—
|
||||
Long-term notes payable — net of discount:
|
||||||||
Global Project Finance AG
|
$
|
31,550
|
$
|
—
|
||||
Vendor
|
250
|
—
|
||||||
Less current portion
|
(120
|
)
|
—
|
|||||
Discount on notes payable
|
(3,736
|
)
|
—
|
|||||
Long-term
notes payable — net of discount
|
$
|
27,944
|
$
|
—
|
September
30,
|
Principal
|
|||
2008
|
$
|
3,875
|
||
2009
|
17,830
|
|||
2010
|
19,525
|
|||
2011
|
2,700
|
|||
2012
|
675
|
|||
Total
|
$
|
44,605
|
Note 9 —
|
Stockholders’
Equity
|
•
|
2.4 million
shares at $1.70 per share for purchases of oil and gas
properties
|
|
•
|
50.0 million
shares at $1.62 per share for the acquisition of oil and gas properties to
related party
|
|
•
|
0.3 million
shares at $1.49 per share for the acquisition of oil and gas properties
and transaction finance costs
|
|
•
|
0.1 million
shares at $1.65 per share for commission on convertible debt
issue
|
|
•
|
0.6 million
shares at $1.72 per share for purchases of oil and gas
properties
|
|
•
|
0.5 million
shares at $1.29 per share for transaction finance costs
|
|
•
|
0.6 million
shares at $0.70 per share for cash and transaction finance
costs
|
|
•
|
0.5 million
shares at $0.51 per share for transaction finance costs
|
|
•
|
4.0 million
shares at $0.23 per share for transaction finance
costs.
|
•
|
3.0 million
shares, valued at $0.50 per share, as partial consideration for the
acquisition of oil and gas properties
|
|
•
|
3.4 million
shares, valued at $0.50 per share, as consideration for a finder’s fee on
an oil and gas prospect
|
|
•
|
2.8 million
shares valued at $0.50 per share, as partial consideration for finder’s
fees on the sale of convertible debt
|
|
•
|
44.1 million
shares at $0.50 per share, for conversion of convertible debt (see
Note 8)
|
|
•
|
28.7 million
shares pursuant to the share exchange agreement with GSL (see
Note 1)
|
|
•
|
35.4 million
shares pursuant to the sale of units at $1.00 per unit to accredited
investors pursuant to a private placement memorandum. Each unit consists
of one share of common stock and a warrant to purchase one share of common
share for a period of five years at $1.00 per share.
|
|
•
|
1.5 million
shares valued at $1.00 per share, as partial consideration for finder’s
fees on the sale of $1.00 units in the private
placement.
|
|
•
|
1.0 million
shares for exercise of warrants at $1.00 per
share.
|
Note 10 —
|
Compensation
Plan
|
Weighted-
|
||||||||
Number
of
|
Average
|
|||||||
Shares
|
Exercise
Price
|
|||||||
Options outstanding — June 20, 2005
|
—
|
$
|
—
|
|||||
Granted
|
19,000
|
$
|
0.50
|
|||||
Options outstanding — September 30, 2005
|
19,000
|
$
|
0.50
|
|||||
Granted
|
13,295
|
$
|
2.10
|
|||||
Forfeited
|
—
|
$
|
—
|
|||||
Expired
|
—
|
$
|
—
|
|||||
Options
outstanding — September 30, 2006
|
32,295
|
$
|
1.16
|
|||||
Granted
|
4,020
|
$
|
0.76
|
|||||
Forfeited
|
(11,350
|
)
|
$
|
0.69
|
||||
Expired
|
—
|
$
|
—
|
|||||
Options
outstanding — September 30, 2007
|
24,965
|
$
|
1.31
|
Weighted-
|
||||||||
Number
of
|
Average
|
|||||||
Shares
|
Fair
Value
|
|||||||
Non-vested — June 20, 2005
|
—
|
$
|
—
|
|||||
Granted
|
19,000
|
$
|
0.32
|
|||||
Vested
|
(3,800
|
)
|
$
|
0.32
|
||||
Forfeited
|
—
|
$
|
—
|
|||||
Expired
|
—
|
$
|
—
|
|||||
Non-vested — September 30, 2005
|
15,200
|
$
|
0.32
|
|||||
Granted
|
13,295
|
$
|
1.23
|
|||||
Vested
|
(6,459
|
)
|
$
|
1.28
|
||||
Forfeited
|
—
|
$
|
—
|
|||||
Expired
|
—
|
$
|
—
|
|||||
Non-vested — September 30, 2006
|
22,036
|
$
|
1.27
|
|||||
Granted
|
4,020
|
$
|
0.39
|
|||||
Vested
|
(7,138
|
)
|
$
|
0.55
|
||||
Forfeited
|
(8,710
|
)
|
$
|
1.20
|
||||
Expired
|
—
|
$
|
—
|
|||||
Non-vested — September 30, 2007
|
10,208
|
$
|
0.62
|
2007
|
2006
|
2005
|
||||||||||
Expected option term — years
|
1-5 | 5 | 5 | |||||||||
Weighted-average risk-free interest rate
|
4.2%-4.9 | % | 4.2%-4.9 | % | 4.2 | % | ||||||
Expected
dividend yield
|
0 | 0 | 0 | |||||||||
Weighted-average volatility
|
62%-74 | % | 74 | % | 74 | % |
Stock Options
Outstanding
|
|||||||||||||||||
Range of Exercise
Price
|
Number of
Options
Outstanding
|
Weighted-Average
Remaining
Contractual Life
(In
Years)
|
Weighted-Average
Exercise Price
per
Share
|
Aggregate
Intrinsic
Value
|
|||||||||||||
0.19 - 0.49
|
1,850
|
4.9
|
$
|
0.34
|
$
|
—
|
|||||||||||
0.50 - 0.99
|
9,670
|
3.0
|
0.51
|
—
|
|||||||||||||
1.0 - 1.99
|
1,500
|
4.4
|
1.29
|
—
|
|||||||||||||
³2.00
|
11,945
|
3.9
|
2.10
|
—
|
|||||||||||||
24,965
|
3.6
|
$
|
1.31
|
$
|
—
|
Stock Options
Exercisable
|
|||||||||||||||||
Range of Exercise
Price
|
Number of
Options
Exercisable
|
Weighted-Average
Remaining
Contractual Life
(In
Years)
|
Weighted-Average
Exercise Price per
Share
|
Aggregate
Intrinsic
Value
|
|||||||||||||
0.19 - 0.49
|
595
|
4.9
|
$
|
0.28
|
$
|
—
|
|||||||||||
0.50 - 0.99
|
8,334
|
2.9
|
0.50
|
—
|
|||||||||||||
1.0 - 1.99
|
600
|
4.4
|
1.34
|
—
|
|||||||||||||
³2.00
|
5,228
|
3.9
|
2.10
|
—
|
|||||||||||||
14,757
|
3.4
|
$
|
1.09
|
$
|
—
|
Weighted-
|
||||||||
Number
of
|
Average
|
|||||||
Shares
|
Exercise
Price
|
|||||||
Options
outstanding — September 30, 2006
|
—
|
$
|
—
|
|||||
Granted
|
10,145
|
$
|
0.50
|
|||||
Forfeited
|
(250
|
)
|
$
|
0.50
|
||||
Options outstanding — September 30, 2007
|
9,895
|
$
|
0.50
|
|||||
Options
exercisable — September 30, 2007
|
5,937
|
$
|
0.50
|
Weighted-
|
||||||||
Number
of
|
Average
|
|||||||
Shares
|
Fair
Value
|
|||||||
Non-vested, September 30, 2006
|
—
|
—
|
||||||
Granted
|
10,145
|
$
|
0.45
|
|||||
Vested
|
(6,087
|
)
|
$
|
0.45
|
||||
Forfeited
|
(100
|
)
|
$
|
0.01
|
||||
Expired
|
—
|
—
|
||||||
Non-vested — September 30, 2007
|
3,958
|
$
|
0.21
|
2007
|
2006
|
|||||||
Number of warrants
|
51,063
|
34,443
|
||||||
Exercise price
|
$
|
0.31
- $2.10
|
$
|
1.00
|
||||
Expiration date
|
2011-2012
|
2011
|
Note 11 —
|
Related Party
Transactions
|
Note 12 —
|
Income
Taxes
|
Year Ended
September 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Current taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Deferred taxes
|
(17,938
|
)
|
(6,850
|
)
|
(835
|
)
|
||||||
Less: valuation allowance
|
17,938
|
6,850
|
835
|
|||||||||
Net income tax provision (benefit)
|
$
|
—
|
$
|
—
|
$
|
—
|
Year Ended
September 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Federal statutory income tax rate
|
(35.0
|
)%
|
(35.0
|
)%
|
(35.0
|
)%
|
||||||
State income taxes, net of federal benefit
|
(2.97
|
)%
|
(3.25
|
)%
|
(3.25
|
)%
|
||||||
Permanent differences — disallowed interest on convertible
debt
|
0.81
|
%
|
5.20
|
%
|
0.07
|
%
|
||||||
Increase in valuation allowance
|
37.16
|
%
|
33.05
|
%
|
38.18
|
%
|
||||||
Net
income tax provision (benefit)
|
—
|
—
|
—
|
September 30,
|
||||||||
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Federal and state net operating loss carryovers
|
$
|
20,964
|
$
|
6,640
|
||||
Asset retirement obligations
|
51
|
200
|
||||||
Stock compensation
|
6,769
|
3,830
|
||||||
Accrued vacation
|
9
|
—
|
||||||
Transfer fees
|
3
|
—
|
||||||
Accrued interest
|
2,053
|
—
|
||||||
Deferred tax asset
|
$
|
29,849
|
$
|
10,670
|
||||
Deferred tax liabilities:
|
||||||||
Oil and gas properties and property and equipment
|
(4,226
|
)
|
(2,985
|
)
|
||||
Net deferred tax asset
|
25,623
|
7,685
|
||||||
Less: valuation allowance
|
(25,623
|
)
|
(7,685
|
)
|
||||
Deferred tax liability
|
$
|
—
|
$
|
—
|
Note 13 —
|
Commitments and
Contingencies
|
Year
Ended
|
||||
September 30,
|
||||
2008
|
$
|
205
|
||
2009
|
312
|
|||
2010
|
322
|
|||
2011
|
200
|
|||
2012
|
—
|
Note 14 —
|
Subsequent
Events
|
Note 15 —
|
Disclosures about Oil and Gas
Producing Activities
|
Year Ended
September 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Development
|
$
|
9,654
|
$
|
—
|
$
|
—
|
||||||
Exploration
|
28,952
|
13,184
|
165
|
|||||||||
Acquisitions:
|
||||||||||||
Proved
|
3,948
|
—
|
—
|
|||||||||
Unproved
|
99,409
|
25,076
|
7,066
|
|||||||||
Total
|
$
|
141,963
|
$
|
38,260
|
$
|
7,231
|
||||||
Capitalized costs associated with asset retirement
obligation
|
$
|
30
|
$
|
520
|
$
|
—
|
Year Ended
September 30,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Oil
or
|
Oil
or
|
Oil
or
|
||||||||||||||||||||||
Condensate
|
Gas
|
Condensate
|
Gas
|
Condensate
|
Gas
|
|||||||||||||||||||
(Bbl)
|
(Mcf)
|
(Bbl)
|
(Mcf)
|
(Bbl)
|
(Mcf)
|
|||||||||||||||||||
Developed
and undeveloped:
|
||||||||||||||||||||||||
Beginning of year
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Extensions and discoveries
|
131,174
|
10,820,228
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Purchases of minerals in place
|
—
|
3,335,933
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Production
|
(137
|
)
|
(456,740
|
)
|
—
|
(5,822
|
)
|
—
|
—
|
|||||||||||||||
Revisions to previous estimates
|
—
|
—
|
—
|
5,822
|
—
|
—
|
||||||||||||||||||
End of year
|
131,037
|
13,699,421
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Proved developed reserves:
|
||||||||||||||||||||||||
Beginning
of year
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
End of year
|
8,873
|
13,699,421
|
—
|
—
|
—
|
—
|
As of
September 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Gas (per Mcf)
|
$
|
4.80
|
$
|
—
|
$
|
—
|
||||||
Oil
(per Bbl)
|
$
|
62.61
|
$
|
—
|
$
|
—
|
As of
September 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Future cash inflows
|
$
|
73,998
|
$
|
—
|
$
|
—
|
||||||
Future production costs
|
(18,394
|
)
|
—
|
—
|
||||||||
Future
development costs
|
(10,648
|
)
|
—
|
—
|
||||||||
Future net cash flows
|
44,956
|
—
|
—
|
|||||||||
10% annual discount
|
(25,091
|
)
|
—
|
—
|
||||||||
Standardized measure of discounted future net cash flows
|
$
|
19,865
|
$
|
—
|
$
|
—
|
Year Ended
September 30,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Standardized measure, beginning of year
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Sales of oil and gas produced, net of production costs
|
(2,027
|
)
|
—
|
—
|
||||||||
Extensions and discoveries, net of production costs
|
17,266
|
—
|
—
|
|||||||||
Purchases of minerals in place
|
4,626
|
—
|
—
|
|||||||||
Standardized measure, end of year
|
$
|
19,865
|
$
|
—
|
$
|
—
|
Note 16 —
|
Quarterly Financial Information
(Unaudited)
|
Restated
|
Restated
|
Restated
|
||||||||||||||
2007
|
First
|
Second
|
Third
|
Fourth
|
||||||||||||
Total operating revenues
|
$
|
449
|
$
|
989
|
$
|
847
|
$
|
535
|
||||||||
Operating loss
|
(10,736
|
)
|
(8,267
|
)
|
(6,239
|
)
|
(17,919
|
)
|
||||||||
Net loss
|
(10,555
|
)
|
(10,265
|
)
|
(7,079
|
)
|
(21,912
|
)
|
||||||||
Basic
and diluted net loss per common share
|
$
|
(0.05
|
)
|
$
|
(0.05
|
)
|
$
|
(0.03
|
)
|
$
|
(0.11
|
)
|
2006
|
First
|
Second
|
Third
|
Fourth
|
||||||||||||
Total
operating revenues
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
36
|
||||||||
Operating loss
|
$
|
(1,411
|
)
|
$
|
(1,978
|
)
|
$
|
(3,180
|
)
|
$
|
(11,640
|
)
|
||||
Net loss
|
$
|
(1,599
|
)
|
$
|
(2,477
|
)
|
$
|
(4,475
|
)
|
$
|
(12,141
|
)
|
||||
Basic and diluted net loss per common share
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.07
|
)
|
As
Reported
|
As
Reported
|
As
Reported
|
||||||||||
As Reported
2007
|
First
|
Second
|
Third
|
|||||||||
Total
operating revenues
|
$
|
449
|
$
|
889
|
$
|
847
|
||||||
Operating loss
|
$
|
(5,836
|
)
|
$
|
(3,867
|
)
|
$
|
(5,139
|
)
|
|||
Net loss
|
$
|
(5,855
|
)
|
$
|
(5,865
|
)
|
$
|
(6,679
|
)
|
|||
Basic and diluted net loss per common share
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
Date
|
Persons
or Class of Persons
|
Securities
|
Consideration
|
Underwriters
|
Exemption
Claimed
|
May
2006
|
Shareholders
of GSL Energy Corporation
|
185,176,650
shares of common stock
|
Shares
of GSL Energy Corporation
|
Not
used
|
Section
4(2) and Rule 506
|
May
2006
|
60
Shareholders of GSL Energy Corporation
|
35,442,500
warrants to purchase common stock
|
35,442,500
warrants to purchase common stock of GSL Energy
Corporation
|
Not
used
|
Rule
506 and Regulation S
|
September 2006
|
22
accredited investors and non-US persons
|
5,173,334
shares of common stock
|
$2,586,667
cash
|
Rule
506 and Regulation S
|
|
September
2006
|
1
non-US person
|
1,000,000
shares of common stock
|
$1,000,000
cash (exercise of warrant)
|
Not
used
|
Regulation
S
|
January
2007
|
MAB
Resources LLC
|
50,000,000
shares of common stock
|
Working
interest in oil and gas properties valued at $81,000,000
|
Not
used
|
Section
4(2)
|
January
2007 through December 2007
|
Maralex
Resources, Inc., Adelante Oil & Gas, LLC and James B.
Fullerton
|
9,856,000
shares of common stock, which includes 8,000,000 shares later returned for
cancellation
|
Oil
and gas properties
|
Not
used
|
Section
492)
|
January
2007 through December 2007
|
Global
Project Finance
|
Warrants
to purchase 17,120,000 shares of common stock
|
Advances
on credit facility
|
Not
used
|
Regulation
S
|
May
2007
|
Robert
L. Bayless Producer LLC
|
642,857
shares of common stock
|
Finance
costs on property valued at $450,000
|
Not
used
|
Section
4(2)
|
Date
|
Persons
or Class of Persons
|
Securities
|
Consideration
|
Underwriters
|
Exemption
Claimed
|
October
2007
|
MAB
Resources LLC
|
25,000,000
shares of common stock
|
Relinquishment
of overriding royalty interest in Utah and Montana properties and
relinquishment of rights to Performance Shares valued at
$7,750,000
|
Not
used
|
Section
4(2)
|
October
2007
|
Savannah Exploration,
Inc. and American Oil & Gas, Inc. and their 8
designees
|
5,000,000
shares of common stock
|
Termination
of registrant’s obligation to pay overriding royalty and production
payment on Heavy Oil properties valued at $1,250,000
|
Not
used
|
Section
4(2)
|
October
2007
|
CCES
Piceance Partners I, LLC
|
200,000
shares of common stock
|
Financing
costs of gas production facilities valued at $56,000
|
Not
used
|
Section
4(2)
|
November
2007
|
19
accredited investors and non-US persons
|
Convertible
debentures and warrants to purchase 46,375,913 shares of common
stock
|
$6,956,387
cash
|
Cash
commissions of $258,000 were paid
|
Rule
506 and Regulation S
|
November
2007
|
MAB
Resources LLC
|
16,000,000
shares of common stock and warrants to purchase 32,000,000 shares of
common stock
|
$8,000,000
reduction in principal amount of note payable
|
Not
used
|
Section
4(2)
|
May
2008
|
CCES
Piceance Partners II, LLC
|
400,000
shares of common stock
|
Financing
costs of gas production facilities valued at $96,000
|
Not
used
|
Section
4(2)
|
Date
|
Persons
or Class of Persons
|
Securities
|
Consideration
|
Underwriters
|
Exemption
Claimed
|
May
2008
|
19
accredited investors and non-US persons
|
Warrants
to purchase 1,855,037 shares of common stock
|
Late
fee pertaining to interest payments on convertible
debentures
|
Not
used
|
Rule
506 and Regulation S
|
June
2008
|
18
accredited investors – creditors
|
18,917,109
shares of common stock
|
$3,742,662
debt reduction
|
Not
used
|
Rule
506
|
Regulation
S-K
Number
|
Exhibit
|
2.1
|
Stock
Exchange Agreement dated February 10, 2006 by and among Digital Ecosystems
Corp., GSL Energy Corporation, MABio Materials Corporation and MAB
Resources LLC (incorporated by reference to Exhibit 10.8 to the
registrant’s quarterly report on Form 10-QSB for the quarter ended
December 31, 2005, filed February 16, 2006)
|
2.2
|
Amendment
No. 1 to Stock Exchange Agreement dated March 31, 2006 (incorporated by
reference from Exhibit 10.1 to the registrant’s current report on Form 8-K
dated March 31, 2006, filed April 7, 2006)
|
2.3
|
Amendment
No. 5 to Stock Exchange Agreement dated May 12, 2006 (incorporated by
reference from Exhibit 10.1 to the registrant’s current report on Form 8-K
dated May 12, 2006, filed May 15, 2006)
|
2.4
|
Purchase
and Sale Agreement dated December 29, 2006 between Dolphin Energy
Corporation and Galaxy Energy Corporation and PetroHunter Operating
Company and PetroHunter Energy Corporation (incorporated by reference to
Exhibit 2.1 to the registrant’s current report on Form 8-K dated December
29, 2006, filed January 4, 2007)
|
2.5
|
Second
Amendment to Purchase and Sale Agreement dated February 28, 2007
(incorporated by reference to Exhibit 2.2 to the Registrant’s amended
current report on Form 8-K dated December 29, 2006, filed March 2,
2007)
|
2.6
|
Partial
Assignment of Contract and Guarantee between PetroHunter Energy
Corporation, PetroHunter Operating Company and MAB Resources LLC, dated
March 21, 2007 (incorporated by reference to Exhibit 2.1 to the
Registrant’s current report on Form 8-K dated March 21, 2007, filed March
22, 2007)
|
2.7
|
Third
Amendment to Purchase and Sale Agreement dated March 30, 2007
(incorporated by reference to Exhibit 2.3 to the Registrant’s amended
current report on Form 8-K dated December 29, 2006, filed April 2,
2007)
|
2.8
|
Fourth
Amendment to Purchase and Sale Agreement dated April 30, 2007
(incorporated by reference to Exhibit 2.4 to the Registrant’s amended
current report on Form 8-K dated December 29, 2006, filed May 1,
2007)
|
Regulation
S-K
Number
|
Exhibit
|
2.9
|
Fifth
Amendment to Purchase and Sale Agreement dated May 31, 2007 (incorporated
by reference to Exhibit 2.5 to the Registrant’s amended current report on
Form 8-K dated December 29, 2006, filed June 1, 2007)
|
2.10
|
Sixth
Amendment to Purchase and Sale Agreement dated June 30, 2007 (incorporated
by reference to Exhibit 2.6 to the Registrant’s amended current report on
Form 8-K dated December 29, 2006, filed July 2, 2007)
|
2.11
|
Seventh
Amendment to Purchase and Sale Agreement dated July 31, 2007 (incorporated
by reference to Exhibit 2.7 to the Registrant’s amended current report on
Form 8-K dated December 29, 2006, filed August 2, 2007)
|
3.1
|
Articles
of Incorporation (incorporated by reference to Exhibit A to the
Information Statement filed July 17, 2006)
|
3.2
|
Bylaws
(incorporated by reference to Exhibit B to the Information Statement filed
July 17, 2006)
|
5.1
|
Opinion
of Dill Dill Carr Stonbraker & Hutchings, P.C. (to be filed by
amendment)
|
10.1
|
Business
Consultant Agreement dated October 1, 2005 (incorporated by reference to
Exhibit 10.1 to the Registrant’s current report on Form 8-K dated October
1, 2005, filed October 28, 2005)
|
10.2
|
Marketing
Management Contract dated October 15, 2005 (incorporated by reference to
Exhibit 10.1 to the Registrant’s current report on Form 8-K dated October
1, 2005, filed October 28, 2005)
|
10.3
|
Loan
Agreement with Carnavon Trust Reg. Dated for reference October 11, 2005
(incorporated by reference to Exhibit 10.3 to the Registrant’s quarterly
report on Form 10-QSB for the quarter ended September 30, 2005, filed
November 21, 2005)
|
10.4
|
Loan
Agreement with Carnavon Trust Reg. Dated for reference December 5, 2005
(incorporated by reference to Exhibit 10.6 to the Registrant’s quarterly
report on Form 10-QSB for the quarter ended December 31, 2005, filed
February 16, 2006)
|
10.5
|
Loan
Agreement with Carnavon Trust Reg. Dated for reference February 2, 2006
(incorporated by reference to Exhibit 10.7 to the Registrant’s quarterly
report on Form 10-QSB for the quarter ended December 31, 2005, filed
February 16, 2006)
|
10.6
|
2005
Stock Option Plan (incorporated by reference from Exhibit 4.1 to the
Registrant’s annual report Form 10-KSB for the fiscal year ending March
31, 2006, filed on July 14, 2006)
|
10.7
|
Management
and Development Agreement Between MAB Resources LLC and GSL Energy
Corporation (Amended and Restated) Effective July 1, 2005
(incorporated by reference from Exhibit 10.4 to the Registrant’s annual
report Form 10-KSB for the fiscal year ending March 31, 2006, filed on
July 14, 2006)
|
10.8
|
Acquisition
and Consulting Agreement between MAB Resources LLC and PetroHunter Energy
Corporation Effective January 1, 2007 (incorporated by reference to
Exhibit 10.1 to the Registrant’s amended current report on Form 8-K dated
January 9, 2007, filed May 4, 2007)
|
Regulation
S-K
Number
|
Exhibit
|
10.9
|
Credit
and Security Agreement dated as of January 9, 2007 between PetroHunter
Energy Corporation and PetroHunter Operating Company and Global Project
Finance AG (incorporated by reference to Exhibit 10.2 to the Registrant’s
current report on Form 8-K dated January 9, 2007, filed January 11,
2007)
|
10.10
|
Credit
and Security Agreement dated as of May 21, 2007 between PetroHunter Energy
Corporation and PetroHunter Operating Company and Global Project Finance
AG (incorporated by reference to Exhibit 10.1 to the Registrant’s current
report on Form 8-K dated May 21, 2007, filed May 22,
2007)
|
10.11
|
Subordinated
Unsecured Promissory Note dated July 31, 2007 to Bruner Family Trust UTD
March 28, 2005 (incorporated by reference to Exhibit 10.1 to the
Registrant’s current report on Form 8-K dated July 31, 2007, filed August
1, 2007)
|
10.12
|
Subordinated
Unsecured Promissory Note dated September 21, 2007 to Bruner Family Trust
UTD March 28, 2005 (incorporated by reference to Exhibit 10.1 to the
Registrant’s current report on Form 8-K dated September 21, 2007, filed
September 27, 2007)
|
10.13
|
First
Amendment to Acquisition and Consulting Agreement between MAB Resources
LLC and PetroHunter Energy Corporation dated October 18, 2007
(incorporated by reference to Exhibit 10.1 to the Registrant’s current
report on Form 8-K dated October 17, 2007, filed October 23,
2007)
|
10.14
|
Lori
Rappucci Employment Agreement (incorporated by reference to Exhibit 10.2
to the Registrant’s current report on Form 8-K dated October 17, 2007,
filed October 23, 2007)
|
10.15
|
Purchase
and Sale Agreement between PetroHunter Heavy Oil Ltd. and Pearl
Exploration and Production Ltd. Effective October 1, 2007 (incorporated by
reference to Exhibit 10.1 to the Registrant’s current report on Form 8-K
dated November 6, 2007, filed November 7, 2007)
|
10.16
|
Securities
Purchase Agreement (incorporated by reference to Exhibit 10.1 to the
Registrant’s current report on Form 8-K dated November 13, 2007, filed
November 15, 2007)
|
10.17
|
Form
of Debenture (incorporated by reference to Exhibit 10.2 to the
Registrant’s current report on Form 8-K dated November 13, 2007, filed
November 15, 2007)
|
10.18
|
Registration
Rights Agreement (incorporated by reference to Exhibit 10.3 to the
Registrant’s current report on Form 8-K dated November 13, 2007, filed
November 15, 2007)
|
10.19
|
Form
of Warrant (incorporated by reference to Exhibit 10.4 to the Registrant’s
current report on Form 8-K dated November 13, 2007, filed November 15,
2007)
|
10.20
|
Collateral
Pledge and Security Agreement (incorporated by reference to Exhibit 10.5
to the Registrant’s current report on Form 8-K dated November 13, 2007,
filed November 15, 2007)
|
10.21
|
Second
Amendment to Acquisition and Consulting Agreement between MAB Resources
LLC and PetroHunter Energy Corporation dated November 15, 2007
(incorporated by reference to Exhibit 10.1 to the Registrant’s current
report on Form 8-K dated November 15, 2007, filed November 16,
2007)
|
10.22
|
Charles
B. Crowell Employment Agreement (incorporated by reference to Exhibit 10.1
to the Registrant’s current report on Form 8-K dated December 31, 2007,
filed January 10, 2008
|
10.23
|
Third
Amendment to Acquisition and Consulting Agreement between MAB Resources
LLC and PetroHunter Energy Corporation (incorporated by reference to
Exhibit 10.23 to the Registrant’s annual report on Form 10-K for
the fiscal year ended September 30, 2007, filed January 15,
2008)
|
10.24
|
Promissory
Note dated February 12, 2008 to Bruner Family Trust UTD
March 28, 2005 (incorporated by reference to Exhibit 10.1 to the
Registrant’s current report on Form 8-K dated February 12, 2008,
filed February 19, 2008)
|
Regulation
S-K
Number
|
Exhibit
|
10.25
|
Promissory
Note dated March 14, 2008 to Bruner Family Trust UTD March 28, 2005
(incorporated by reference to Exhibit 10.1 to the Registrant’s
current report on Form 8-K dated March 14, 2008, filed March 17,
2008)
|
10.26
|
Promissory
Note dated March 18, 2008 to Bruner Family Trust UTD March 28, 2005
(incorporated by reference to Exhibit 10.1 to the Registrant’s
current report on Form 8-K dated March 18, 2008, filed March 24,
2008)
|
10.27
|
Purchase
and Sale Agreement between PetroHunter Energy Corporation and PetroHunter
Operating Company as Seller and Laramie Energy II, LLC as Buyer Dated
Effective April 1, 2008 (incorporated by reference to Exhibit 10.1 to
the Registrant’s current report on Form 8-K dated May 30, 2008, filed
June 5, 2008)
|
10.28
|
Amendment
to Purchase and Sale Agreement between PetroHunter Energy Corporation and
PetroHunter Operating Company as Seller and Laramie Energy II, LLC as
Buyer Dated May 23, 2008 (incorporated by reference to Exhibit 10.2
to the Registrant’s current report on Form 8-K dated May 30, 2008,
filed June 5, 2008)
|
16.1
|
Letter
from Telford Sadovnick, P.L.L.C. (incorporated by reference to Exhibit
16.1 to the Registrant’s amended current report on Form 8-K dated August
21, 2006, filed September 8, 2006)
|
16.2
|
Letter
from Hein & Associates LLP (incorporated by reference to Exhibit 16.1
to the registrant’s current report on Form 8-K dated January 29, 2008,
filed February 4, 2008)
|
21
|
Subsidiaries
of the registrant (incorporated by reference to Exhibit 10.23 to the
Registrant’s annual report on Form 10-K for the fiscal year ended
September 30, 2007, filed January 15, 2008)
|
23.1
|
Consent
of Dill Dill Carr Stonbraker & Hutchings, P.C. (incorporated in
Exhibit 5.1)
|
23.2
|
Consent
of Hein & Associates, LLP
|
24
|
Power
of Attorney. Reference is made to the signature page of this
registration statement
|
PETROHUNTER ENERGY CORPORATION | |||
|
By:
|
/s/ Charles B. Crowell | |
Charles B. Crowell, Chief Executive Officer |
Signature
|
Title
|
Date
|
||
/s/
Charles B. Crowell
|
Chariman
and Chief Executive Officer
(Principal Executive Officer)
|
June 30,
2008
|
||
Charles
B. Crowell
|
||||
/s/
Charles A. Josenhans
|
Interim
Chief Financial Officer (Principal
Financial Officer)
|
June
30, 2008
|
||
Charles
A. Josenhans
|
||||
/s/
Robert Perlman
|
Controller
(Principal Accounting Officer)
|
June
30, 2008
|
||
Robert
Perlman
|
||||
/s/
Carmen J. Lotito
|
Director
|
June
30, 2008
|
||
Carmen
J. Lotito
|
||||
/s/
Martin B. Oring
|
Director
|
June
30, 2008
|
||
Martin
B. Oring
|
||||
/s/
Matthew R. Silverman
|
Director
|
June
30, 2008
|
||
Matthew
R. Silverman
|
/s/
Anthony K. Yeats
|
Director
|
June
30, 2008
|
||
Anthony
K. Yeats
|