Nevada
|
66-0549380
|
|
(State
or other jurisdiction of
incorporation or organization) |
(I.
R. S. Employer
Identification No.)
|
Page
|
|||
PART
I
|
|
|
|
ITEM
1.
|
3
|
||
ITEM
1A.
|
8
|
||
ITEM
1B.
|
15
|
||
ITEM
2.
|
15
|
||
ITEM
3.
|
16
|
||
ITEM
4.
|
17
|
||
|
|
|
|
PART
II
|
|
||
ITEM
5.
|
18
|
||
ITEM
6.
|
20
|
||
ITEM
7.
|
22
|
||
ITEM
7A.
|
29
|
||
ITEM
8.
|
29
|
||
ITEM
9.
|
29
|
||
ITEM
9A.
|
29
|
||
ITEM
9B.
|
29
|
||
|
|
|
|
PART
III
|
|
|
|
ITEM
10.
|
30
|
||
ITEM
11.
|
31
|
||
ITEM
12.
|
39
|
||
ITEM
13.
|
40
|
||
ITEM
14.
|
41
|
||
|
|
|
|
Part
IV
|
|
|
|
ITEM
15.
|
42
|
||
|
43
|
· |
our
failure to implement our business plan within the time period we
originally planned to accomplish; and
|
· |
other
factors discussed under the headings "Risk Factors," "Management's
Discussion and Analysis of
Financial Condition and Results of Operation" and
"Business."
|
1. |
Arbolago
|
2. |
Austin's
Colony
|
3. |
Avonlea
|
4. |
Casalona/Riverbend
|
5. |
Cordillera
Ranch
|
6. |
Costa
Bella
|
7. |
The
Hollows at Northshore
|
8. |
Hills
of Lakeway
|
9. |
Jacarandas
|
10. |
Lake
Pointe
|
11. |
La
Ventana
|
12. |
Lakewinds
Estates
|
13. |
Rob
Roy Rim
|
14. |
Senna
Hills
|
15. |
Sterling
Acres
|
16. |
The
Point
|
17. |
The
Preserve at Barton Creek
|
2006
|
Propane
Sales
and Related Services
|
Pipeline
Transportation
Fees
|
All
Other and
Corporate
|
Total
|
|||||||||
Revenue | $ | 1,921,763 | $ | 285,098 | $ | 15,737 | $ | 2,222,598 | |||||
Depreciation | $ | 126,844 | $ | 305,313 | $ | 34,084 | $ | 466,241 | |||||
Interest | $ | 1,629 | $ | - | $ | 3,404,149 | $ | 3,405,778 | |||||
Operating
Income (Loss)
|
$ | (263,535 | ) | $ | (93,524 | ) | $ | (11,582,775 | ) | $ | (11,939,834 | ) | |
Total Assets | $ | 5,284,938 | $ | 5,702,978 | $ | 4,198,723 | $ | 15,186,639 |
2005
|
Propane
Sales
and Related Services
|
Pipeline
Transportation
Fees
|
All
Other and
Corporate
|
Total
|
|||||||||
Revenue | $ | 1,630,246 | $ | 231,077 | $ | -- | $ | 1,861,323 | |||||
Depreciation | $ | 116,853 | $ | 305,313 | $ | 63,315 | $ | 485,481 | |||||
Interest | $ | 2,514 | $ | -- | $ | 608,849 | $ | 611,363 | |||||
Operating
Income (Loss)
|
$ | (380,900 | ) | $ | (164,523 | ) | $ | (12,765,170 | ) | $ | (13,310,593 | ) | |
Total Assets | $ | 2,997,001 | $ | 5,621,536 | $ | 4,870,312 | $ | 13,488,849 |
2004
|
Propane
Sales
and Related Services
|
Natural
Gas Sales and Pipeline
Transportation Fees
|
All
Other and
Corporate
|
Total
|
|||||||||
Revenue
|
$ | 438,611 | $ | 1,400,227 | $ | -- | $ | 1,838,838 | |||||
Depreciation
|
$ | 20,158 | $ | 178,099 | $ | 46,632 | $ | 244,889 | |||||
Interest
|
$ | 300 | $ | -- | $ | 300,266 | $ | 300,566 | |||||
Operating
Income (Loss)
|
$ | 98,229 | $ | (141,502 | ) | $ | (29,699,024 | ) | $ | (29,742,297 | ) | ||
Total
Assets
|
$ | 2,775,281 | $ | 5,881,774 | $ | 13,765,611 | $ | 22,422,666 |
s |
Financing
costs in connection with acquisitions made in prior years and the
issuance
of convertible debentures;
|
s |
Limited
volumes of gas transported through the international pipeline
crossing;
|
s |
Pre-development
and operating expenses associated with the development of additional
pipeline and storage projects in Mexico;
|
s |
Idle
assets not producing revenue, such as the gas plant and associated
pipeline;
|
s |
Default
interest penalties regarding a convertible debenture
financing;
|
s |
Increased
employee related salaries, stock-based compensation and related
costs.
|
Bid Information | |||||
Fiscal Quarter Ended | |||||
|
High
|
Low
|
|||
December 31, 2006 | 0.57 | 0.26 | |||
September 30, 2006 | 0.84 | 0.51 | |||
June 30, 2006 | 1.18 | 0.51 | |||
March 31, 2006 | 1.18 | 0.78 | |||
December 31, 2005 | 1.01 | 0.76 | |||
September 30, 2005 | 1.39 | 0.80 | |||
June 30, 2005 | 1.77 | 0.95 | |||
March 31, 2005 | 2.59 | 1.74 |
INDEXED
RETURNS
Years Ending December 31 |
||||||||||||
Company/Index
|
Base Period
12/31/01 |
|
2002
|
|
2003
|
|
2004
|
|
2005
|
|
2006
|
|
TIDELANDS
OIL AND GAS CORP.
|
100
|
22.00
|
151.36
|
92.33
|
56.41
|
17.41
|
||||||
RUSSELL
MICROCAP INDEX
|
100
|
88.10
|
121.58
|
144.05
|
161.65
|
183.26
|
||||||
NASDAQ
COMBINED INDUSTRIAL INDEX
|
100
|
76.04
|
114.41
|
130.69
|
134.51
|
149.49
|
(Dollars
in thousands, except share and per share
data)
|
||||||||||||||||
Operating
Data:
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
Revenue
|
$
|
2,223
|
$
|
1,861
|
$
|
1,884
|
$
|
179
|
$ | 710 | ||||||
Operating
Expenses
|
14,163
|
15,172
|
31,626
|
3,061
|
4,454 | |||||||||||
Operating
Income (Loss)
|
(11,940
|
)
|
(13,311
|
)
|
(29,742
|
)
|
(2,882
|
)
|
(3,744 | ) | ||||||
Other
Income (Expense), Net
|
103
|
5,648
|
15,440
|
1,534
|
(316 | ) | ||||||||||
Net
Income (Loss)
|
$
|
(11,837
|
)
|
$
|
(7,663
|
)
|
$
|
(14,302
|
)
|
$
|
(1,348
|
)
|
$ | (4,060 | ) | |
Statement
of Cash Flows Data:
|
||||||||||||||||
Cash
Provided (Used) by Operating Activities
|
$
|
(4,821
|
)
|
$
|
(2,784
|
)
|
$
|
(3,108
|
)
|
$
|
441
|
$ | (423 | ) | ||
Cash
Provided (Used) by Investing Activities
|
$
|
(2,793
|
)
|
$
|
(1,836
|
)
|
$
|
(9,629
|
)
|
$
|
366
|
$ | (354 | ) | ||
Cash
Provided (Used) by Financing Activities
|
$
|
6,868
|
$
|
275
|
$
|
17,302
|
$
|
(106
|
)
|
$ | 573 | |||||
Balance
Sheet Data:
|
||||||||||||||||
Total
Assets
|
$
|
15,187
|
$
|
13,489
|
$
|
22,423
|
$
|
1,624
|
$ | 1,379 | ||||||
Long-Term
Debt
|
$
|
8,934
|
$
|
4,272
|
$
|
11,732
|
$
|
-
|
$ | - | ||||||
Total
Stockholders' Equity
|
$
|
2,153
|
$
|
7,767
|
$
|
4,949
|
$
|
485
|
$ | (2,536 | ) |
Year
Ended December 31, 2006
|
March
31
|
|
June
30
|
|
September
30
|
|
December
31
|
||||||
Revenues
|
$
|
802
|
$
|
407
|
$
|
369
|
$
|
645
|
|||||
Cost
of Goods Sold
|
377
|
206
|
177
|
414
|
|||||||||
Gross
Margin
|
425
|
201
|
192
|
231
|
|||||||||
Operating
Expenses
|
2,155
|
2,190
|
4,017
|
2,377
|
|||||||||
Other
Income (Expense), Net
|
34
|
28
|
48
|
(7
|
)
|
||||||||
Net
earnings (loss)
|
$
|
(1,696
|
)
|
$
|
(1,961
|
)
|
$
|
(3,777
|
)
|
$
|
(2,153
|
)
|
|
Basic
(loss) per share
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.03
|
)
|
|
Diluted (loss)
per share
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.03
|
)
|
Year
Ended December 31, 2005
|
March
31
|
|
|
June
30
|
|
|
September
30
|
|
|
December
31
|
|||
Revenues
|
$
|
628
|
$
|
341
|
$
|
248
|
$
|
644
|
|||||
Cost
of Goods Sold
|
285
|
130
|
220
|
368
|
|||||||||
Gross
Margin
|
343
|
211
|
28
|
276
|
|||||||||
Operating
Expenses
|
6,947
|
3,825
|
1,580
|
1,817
|
|||||||||
Other
Income (Expense), Net
|
(2,862
|
)
|
8,096
|
324
|
90
|
||||||||
Net
earnings (loss)
|
$
|
(9,466
|
)
|
$
|
4,482
|
$
|
(1,228
|
)
|
$
|
(1,451
|
)
|
||
Basic
income (loss) per share
|
$
|
(0.15
|
)
|
$
|
0.08
|
$
|
(0.02
|
)
|
$
|
(0.11
|
)
|
||
Diluted
income (loss) per share
|
$
|
(0.15
|
)
|
$
|
0.08
|
$
|
(0.02
|
)
|
$
|
(0.11
|
)
|
Year
Ended December 31, 2004
|
March
31
|
|
|
June
30
|
|
|
September
30
|
|
|
December
31
|
|
||
Revenues
|
$
|
0
|
$
|
508
|
$
|
825
|
$
|
551
|
|||||
Cost
of Goods Sold
|
0
|
498
|
802
|
209
|
|||||||||
Gross
Margin
|
0
|
10
|
23
|
342
|
|||||||||
Operating
Expenses
|
1,538
|
4,209
|
3,545
|
20,825
|
|||||||||
Other
Income (Expense), Net
|
4
|
15,397
|
6
|
33
|
|||||||||
Net
earnings (loss)
|
$
|
(1,534
|
)
|
$
|
11,198
|
$
|
(3,516
|
)
|
$
|
(20,450
|
)
|
||
Basic
income (loss) per share
|
$
|
(0.03
|
)
|
$
|
0.18
|
$
|
(0.02
|
)
|
$
|
(0.34
|
)
|
||
Diluted
income (loss) per share
|
$
|
(0.03
|
)
|
$
|
0.18
|
$
|
(0.02
|
)
|
$
|
(0.34
|
)
|
Contractual
Obligations
|
|
Total
|
|
|
Due
in 2007
|
|
|
Due
in 2008-2009
|
|
|
Due
in 2010-2011
|
|
|
Thereafter
|
Long-term
debt
|
$
|
9,159,294
|
$
|
225,000
|
$
|
8,934,294
|
||||||||
Operating
Lease obligations:
|
$
|
312,147
|
$
|
103,793
|
$
|
46,786
|
$
|
41,724
|
$
|
119,844
|
||||
Total
Contractual Obligations
|
$
|
9,471,441
|
$
|
328,793
|
$
|
8,981,080
|
$
|
41,724
|
$
|
119,844
|
Name
|
|
Age
|
|
Position
|
|
Date
became director or officer
|
James
B. Smith
|
|
53
|
|
Director,
President, CFO
|
|
August
16, 2003
|
Robert
Dowies
|
|
56
|
|
V.P.
|
|
October
18, 2004
|
Julio
Bastarrachea
|
|
49
|
|
V.P.
|
|
January
16, 2004
|
Carl
Hessel
|
|
43
|
|
Director
|
|
January
28, 2004
|
Ahmed
Karim
|
34
|
Director
and Secretary
|
October
21, 1998
|
|||
Michael
Ward
|
|
51
|
|
Former
Director, President, CEO
|
|
October
21, 1998 (resigned December
2006)
|
Name
and Principal Position
|
Fiscal
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards ($) (3)
|
All
Other Compensation
($)
(4)
|
Total
($)
|
|||||||||||||
James
B Smith
President,
CEO and CFO (1)
|
2006
|
185,880
|
7,745
|
324,500
|
14,220
|
532,345
|
|||||||||||||
Michael
R. Ward
CEO
(2)
|
2006
|
253,333
|
11,015
|
1,219,500
|
169,752
|
1,653,600
|
|||||||||||||
Julio
Bastarrachea
|
2006
|
61,909
|
2,579
|
142,500
|
1,158
|
208,146
|
|||||||||||||
Robert
W. Dowies
V.P.
Marketing
|
2006
|
99,999
|
4,167
|
63,400
|
1,742
|
169,308
|
|||||||||||||
(1)
Appointed Chief Executive Officer and President on December 8,
2006.
|
|||||||||||||||||||
(2)
Resigned on December 6, 2006.
|
|||||||||||||||||||
(3)
For each of Mr. Smith and Mr. Ward, this amount includes a stock
award of
150,000 shares each on September 25, 2006, with a value of $87,000,
for
services rendered in their capacities as members of the Board of
Directors.
|
|||||||||||||||||||
(4)
Includes a $12,000 per year automobile allowance for each of Mr.
Smith and
Mr. Ward, and severance of $145,431 that accrued in 2006 for Mr.
Ward.
Also includes matching 401(k) contributions for each executive
officer.
|
GRANTS
OF PLAN-BASED AWARDS
|
||||||||||||||||
|
Estimated
Future Payouts Under Equity Incentive Plan Awards
|
|
||||||||||||||
Name
|
Grant
Date
|
Threshold
(#) |
Target
(#) |
Maximum
(#) |
All
Other Stock Awards: Number of Shares of Stock
|
All
Other Option Awards; Number of Securities Underlying
Options
|
Exercise
or Base Price of Option Awards ($/sh)
|
Grant
Date Fair Value of Stock and Option Awards (1)
|
||||||||
James
B Smith
|
1/3/2006
|
500,000
|
$445,000
|
|||||||||||||
9/18/2006
|
150,000
(2)
|
$87,000
|
||||||||||||||
10/11/2006
|
500,000
|
$237,500
|
||||||||||||||
Michael
R. Ward
|
1/2/2006
|
500,000
|
$455,000
|
|||||||||||||
6/7/2006
|
500,000
|
$542,500
|
||||||||||||||
9/25/2006
|
150,000
(2)
|
$87,000
|
||||||||||||||
Julio
Bastarrachea
|
1/30/2006
|
150,000
|
$142,500
|
|||||||||||||
Robert
W. Dowies
|
5/10/2006
|
60,000
|
$47,400
|
|||||||||||||
11/27/2006
|
40,000
|
$16,000
|
||||||||||||||
(1)
This column reflects the grant date fair value of stock awards
under SFAS
123R. With respect to stock awards, the value was calculated as
the number
of shares multiplied by the closing price on grant
date.
|
||||||||||||||||
(2)
Stock award granted as compensation for services as a member of
the Board
of Directors.
|
OPTION
EXERCISES AND STOCK VESTED
|
||||||||
Option
Awards
|
Stock
Awards
|
|||||||
Name
|
Number
of Shares
Acquired
on
Exercise
(#)
|
Value
Realized
on
Exercise
($)
|
Number
of Shares Acquired on Vesting (1)
|
Value
Realized on Vesting (2)
|
||||
James
B Smith
|
-
|
-
|
500,000
|
$445,000
|
||||
-
|
-
|
150,000
(3)
|
$87,000
|
|||||
-
|
-
|
500,000
|
$237,500
|
|||||
Michael
R. Ward
|
-
|
-
|
500,000
|
$455,000
|
||||
-
|
-
|
500,000
|
$542,500
|
|||||
-
|
-
|
150,000
(3)
|
$87,000
|
|||||
Julio
Bastarrachea
|
-
|
-
|
150,000
|
$142,500
|
||||
Robert
W. Dowies
|
-
|
-
|
60,000
|
$47,400
|
||||
-
|
-
|
40,000
|
$16,000
|
|||||
(1)
All stock awards were fully vested at the time of
grant.
|
||||||||
(2)
This column reflects the grant date fair value of stock awards
under SFAS
123R.
With respect to stock awards, the value was calculated as the number
of
shares multiplied by the closing price on grant date.
|
||||||||
(3)
Stock award granted as compensation for services as a member of
the Board
of Directors.
|
Name
|
Fees
Earned or Paid in Cash ($)
|
Stock
Awards ($) (1)
|
Option
Awards ($)
|
All
Other Compensation ($)
|
Total
($)
|
|||||
James
B Smith
|
87,000
|
87,000
|
||||||||
Ahmed
Karim
|
36,000
|
87,000
|
123,000
|
|||||||
Carl
Hessel
|
87,000
|
87,000
|
||||||||
Michael
Ward
|
87,000
|
87,000
|
||||||||
(1)
On September 25, 2006, each director received a grant of 150,000
shares of
our common stock, valued at $0.58 per share. These awards vested
immediately upon grant. Accordingly, the grant date fair value
of each of
these awards, calculated in accordance with Financial Accounting
Standards
Board Statement of Financial Accounting Standards No. 123 Share
Based
Payment (FAS 123(R)), is the same as the amount of compensation
expense we
reflected in our financial statements with respect to each of these
awards. The grant date fair value of each of these awards is estimated
based on the fair market value of our common stock at the time
of the
grant.
|
Impact
International, LLC (1)
|
8,812,980
|
8.38%
|
111
W. 5th
St. Ste.720
|
||
Tulsa,
OK 74103
|
||
M.A.G.
Capital, LLC (2)
|
6,578,898
|
5.89%
|
555
S. Flower St.
|
||
Suite
4500
|
||
Los
Angeles, CA 90071
|
||
David
Firestone (2)
|
6,578,898
|
5.89%
|
555
S. Flower St.
|
||
Suite
4500
|
||
Los
Angeles, CA 90071
|
||
Robinson
Reed, Inc. (2)
|
246,710
|
0.23%
|
AV.DU
Leman 8B
|
||
CH-1003-Lausanne
|
||
Switzerland
|
||
Monarch
Pointe Fund, Ltd. (2)(3)
|
3,615,708
|
3.33%
|
555
S. Flower St.
|
||
Suite
4500
|
||
Los
Angeles, CA 90071
|
||
Mercator
Momentum Fund, LP (2)(34)
|
1,608,338
|
1.51%
|
555
S. Flower St.
|
||
Suite
4500
|
||
Los
Angeles, CA 90071
|
||
Mercator
Momentum Fund III, LP(2)(5)
|
1,108,142
|
1.04%
|
555
S. Flower St.
|
||
Suite
4500
|
||
Los
Angeles, CA 90071
|
||
James
B. Smith (6)
|
9,065,585
|
8.2%
|
1862
W. Bitters Rd.
|
||
San
Antonio, TX 78248
|
||
Ahmed
Karim (7)
|
9,445,358
|
8.6%
|
1463
Terrace Ave
|
||
Vancouver
A1 V7R 1B5
|
||
Carl
Hessel (8)
|
11,282,079
|
10.3%
|
c/o
Margaux Investment
|
||
Management
Group, S.A.
|
||
9
Rue de Commerce
|
||
CH
1211 Geneva 11
|
||
Switzerland
|
||
Robert
W. Dowies
|
240,000
|
0.2%
|
1862
W. Bitters Rd.
|
||
San
Antonio, TX 78248
|
||
Julio
Bastarrachea
|
150,000
|
0.1%
|
1862
W. Bitters Rd.
|
||
San
Antonio, TX 78248
|
||
Michael
Ward
|
8,192,038
|
7.8%
|
1862
W. Bitters Rd.
|
||
San
Antonio, TX 78248
|
||
All
Directors & officers
|
38,375,060
|
32.2%
|
as
a group (6 persons)
|
Equity
Compensation Plan Information
|
|||
Plan
Category
|
Number
of Securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted-average
Exercise price of outstanding options, warrants and
rights
|
Number
of Securities remaining available for future issuance under
equity
compensation plans (excluding securities reflected in first
column)
|
Equity
Compensation Plans approved by security holders
|
None
|
None
|
None
|
Equity
Compensation Plans not approved by security holders
|
5,000,000
(1)
|
N.A.
(No options outstanding)
|
-0-
|
5,000,000
(2)
|
N.A.
(No options outstanding)
|
2,850,122
|
|
Total
|
10,000,000
|
2,850,122
|
|
(1)
On May 27, 2003, the Company adopted the 2003 Non-Qualified
Stock Grant
and Option Plan. The Plan reserved 5,000,000 shares. The Plan
is
administered by our Board of Directors. Directors, officers,
employees,
consultants, attorneys, and others who provide services to
our Company are
eligible participants. Participants are eligible to be granted
warrants,
options, common stock as compensation. The purpose of this
Plan is to
provide these persons with equity-based compensation and incentives
to
make significant contributions to our long-term performance
and growth by
aligning their economic interests more closely with those of
our
shareholders, and to attract and retain personnel.
|
|||
(2)
On November 2, 2004, the Company adopted the 2004 Non-Qualified
Stock
Grant and Option Plan. The Plan reserved 5,000,000 shares.
The Plan is
administered by our Board of Directors. Directors, officers,
employees,
consultants, attorneys, and others who provide services to
our Company are
eligible participants. Participants are eligible to be granted
warrants,
options, common stock as compensation. The purpose of this
Plan is to
provide these persons with equity-based compensation and incentives
to
make significant contributions to our long-term performance
and growth by
aligning their economic interests more closely with those of
our
shareholders, and to attract and retain personnel. In some
instances,
awards under the Plan may also be used to conserve cash by
paying all or a
portion of an individual’s and other service provider’s fees in
stock.
|
Year
End 12-31-06
|
Year
End
12-31-05
|
||||
(1) Audit Fees | $ | 114,350 | $ | 102,553 | |
(2) Audit-related Fees | 53,625 | -0- | |||
(3) Tax Fees | -0- | -0- | |||
(4) All other fees | -0- | -0- | |||
Total Fees | $ | 167,975 | $ | 102,553 |
Exhibit
|
Description
|
Location
of Exhibit
|
||
2.0
|
Amendment
No. 2 to the Asset Purchase and Sale and between Sonterra Energy
Corporation and Oneok Propane Distribution Company.
|
Incorporated
by reference to Exhibit 10.1 8-K
filed November 15, 2004
|
||
2.1
|
Amendment
No. 1 to the Asset Purchase and Sale and between Sonterra Energy
Corporation and Oneok Propane Distribution Company.
|
Incorporated
by reference to Exhibit 10.2 8-K
filed November 15, 2004
|
||
2.3
|
Asset
Purchase and Sale Agreement by and between Sonterra Energy Corporation
and
Oneok Propane Distribution Company.
|
Incorporated
by reference to Exhibit 10.3 8-K
filed November 15, 2004
|
||
2.4
|
Purchase
and Sale Agreement for Reef Ventures, L.P. by and Between Impact
International, LLC (“Impact”) and Coahuila Pipeline, LLC, (“Coahuila”),
(jointly “Seller”) and Tidelands Oil & Gas Corporation (“Tidelands”)
and Arrecefe Management, LLC (“Arrecefe”), (jointly “Buyer”) dated May 25,
2004 with Exhibits.
|
Incorporated
by reference Exhibit 10 to 8-K filed June 25, 2004
|
||
2.5
|
Purchase
and Sale Agreement for Reef Marketing, L.L.C. and Reef International,
L.L.C. by and between Tidelands Oil & Gas Corporation and Impact
International, L.L.C and Coahuila Pipeline, L.L.C. dated April
16,
2003.
|
Incorporated
by reference to Exhibit 10.1 to 8-K filed on May 8,
2003
|
||
2.6
|
Agreement
of Limited Partnership of Reef Ventures, L.P.
|
Incorporated
by reference to Exhibit 10.2 to 8-K filed on May 8, 2003
|
||
3.0
|
Certificates
of Amendment to Articles of Incorporation
|
Incorporated
by reference to Exhibit 3.0 to 8-K filed on April 24,
2006
|
||
3.1
|
Restated
Articles of Incorporation of Tidelands Oil & Gas Corporation., a
Nevada corporation.
|
Incorporated
by reference to Exhibit 3.0 to SB-2 filed on December 17,
2004
|
||
3.2
|
Restated
Bylaws of Tidelands Oil & Gas Corporation.
|
Incorporated
by reference to Exhibit 3.1 to SB-2 filed on December 17,
2004
|
||
4.0
|
Form
of Original Issue Discount Convertible Debentures with Palisades
Master
Fund, LP, JGB Capital, LP, Nite Capital, LP and RHP Master Fund,
Ltd
|
Incorporated
be reference to Exhibit 10.2 to 8-K filed on January 25,
2006
|
||
4.1
|
7%
Convertible Debenture Mercator Momentum Fund, LP
|
Incorporated
by reference to Exhibit 10.2 to 8-K filed on December 3,
2004
|
||
4.2
|
7%
Convertible Debenture Mercator Momentum Fund III, LP
|
Incorporated
by reference to Exhibit 10.3 to 8-K filed on December 3,
2004
|
||
4.3
|
7%
Convertible Debenture Monarch Pointe Fund, LP
|
Incorporated
by reference to Exhibit 10.4 to 8-K filed on December 3,
2004
|
||
10.1
|
Form
of Series “A” Common Stock Purchase Warrant Palisades Master Fund,
Crescent International, Ltd., Double U Master Fund, LP, JGB Capital,
LP,
Nite Capital, LP and RHP Master Fund,
Ltd.
|
Incorporated
by reference to Exhibit 10.4 to 8-K filed on January 25,
2006
|
||
10.2
|
Form
of Securities Purchase Agreement with Palisades Master Fund,
Crescent
International, Ltd., Double U Master Fund, LP, JGB Capital, LP,
Nite
Capital, LP and RHP Master Fund, Ltd.
|
Incorporated
by reference to Exhibit 10.2 to 8-K filed on January 25,
2006
|
||
10.3
|
Form
of Series “A” Common Stock Purchase Warrant Palisades Master Fund,
Crescent International, Ltd., Double U Master Fund, LP, JGB Capital,
LP,
Nite Capital, LP and RHP Master Fund,
Ltd.
|
Incorporated
by reference to Exhibit 10.4 to 8-K filed on January 25, 2006
|
||
10.4
|
Form
of Series “B” Common Stock Purchase Warrant Palisades Master Fund,
Crescent International, Ltd., Double U Master Fund, LP, JGB Capital,
LP,
Nite Capital, LP and RHP Master Fund, Ltd.
|
Incorporated
by reference to Exhibit 10.5 to 8-K filed on January 25,
2006
|
||
10.5
|
Form
of Registration Rights Agreement with Palisades Master Fund,
Crescent
International, Ltd., Double U Master, LP, JGB Capital, LP, Nite
Capital,
LP and RHP Master Ltd.
|
Incorporated
by reference to Exhibit 10.2 to 8-K filed on January 25,
2006
|
||
10.6
|
Employment
Agreement with James B. Smith as CEO and President *
|
Incorporated
by reference to Exhibit 10.1 to 8-K filed April 3, 2007
|
||
10.7
|
Employment
Agreement with Michael Ward *
|
Incorporated
by reference to Exhibit 10.0 of SB-2 filed December 17,
2004
|
||
10.8
|
Employment
Agreement with James B. Smith (as CFO) *
|
Incorporated
by reference to Exhibit 10.1 of SB-2 filed December 17,
2004
|
||
10.9
|
Employment
Agreement with Robert Dowies *
|
Incorporated
by reference to Exhibit 10.2 of SB-2 filed December 17,
2004
|
||
10.10
|
2003
Non-Qualified Stock Grant and Option Plan *
|
Incorporated
by reference to Exhibit 10 of Form S-8 filed on June 11,
2003
|
||
10.11
|
2004
Non-Qualified Stock Grant and Option Plan *
|
Incorporated
by reference to Exhibit 10 of Form S-8 filed on June 11,
2003
|
||
10.12
|
2007
Non-Qualified Stock Grant and Option Plan *
|
Incorporated
by reference to Exhibit 10.1 of Form S-8 filed on February 16,
2007
|
||
10.13
|
Form
of Option Grant under 2007 Non-Qualified Stock Grant and Option
Plan
*
|
Incorporated
by reference to Exhibit 10.2 of Form S-8 filed on February 16,
2007
|
||
10.14
|
Form
of Stock Award Agreement under 2007 Non-Qualified Stock Grant
and Option
Plan *
|
Incorporated
by reference to Exhibit 10.3 of Form S-8 filed on February 16,
2007
|
||
10.15 |
Securities
Purchase Agreement
|
Incorporated by reference to Exhibit 10.1 to 8-K/A filed on December 3, 2004 | ||
10.16
|
Warrant
Margaux
|
Incorporated
by reference to Exhibit 10.5 of SB-2 filed December 17,
2004
|
||
10.17
|
Warrant
Margaux
|
Incorporated
by reference to Exhibit 10.6 of SB-2 filed December 17,
2004
|
||
10.18
|
Stock
Purchase Warrant Impact
|
Incorporated
by reference to Exhibit 10.3 to 8-K filed on May 8,
2003
|
||
10.19
|
Registration
Rights Agreement Impact
|
Incorporated
by reference to Exhibit 10.4 to 8-K filed on May 8,
2003
|
||
10.20
|
Amended
Stock Purchase Warrant Impact International
|
Incorporated
by reference to Exhibit 10 to 8-K filed on June 25,
2004
|
||
10.21
|
Registration
Rights Agreement with Mercator Group
|
Incorporated
by reference to Exhibit 10.5 to 8-K filed on December 3,
2004
|
||
10.22
|
Warrant
to Purchase Common Stock Mercator Momentum Funds, LP $0.87
|
Incorporated
by reference to Exhibit 10.6 to 8-K filed on December 3,
2004
|
||
10.23
|
Warrant
to Purchase Common Stock Mercator Momentum Funds,
LP $0.80
|
Incorporated
by reference to Exhibit 10.7 to 8-K filed on December 3,
2004
|
||
10.24
|
Warrant
to Purchase Common Stock Mercator Momentum Fund,
III, LP $0.87
|
Incorporated
by reference to Exhibit 10.8 to 8-K filed on December 3,
2004
|
||
10.25
|
Warrant
to Purchase Common Stock Mercator Momentum Fund
III, LP $0.80
|
Incorporated
by reference to Exhibit 10.9 to 8-K filed on December 3,
2004
|
||
10.26
|
Warrant
to Purchase Common Stock Monarch Pointe Fund
III, LP $0.87
|
Incorporated
by reference to Exhibit 10.10 to 8-K filed on December 3,
2004
|
||
10.27
|
Warrant
to Purchase Common Stock Monarch Pointe Fund
III, LP $0.80
|
Incorporated
by reference to Exhibit 10.11 to 8-K filed on December 3,
2004
|
||
10.28
|
Warrant
to Purchase Common Stock Mercator Advisory Group,
LLC. $0.87
|
Incorporated
by reference to Exhibit 10.12 to 8-K filed on December 3,
2004
|
||
10.29
|
Warrant
to Purchase Common Stock Mercator Advisory Group, LLC
$0.80
|
Incorporated
by reference to Exhibit 10.13 to 8-K filed on December 3,
2004
|
||
10.30
|
Promissory
Note for Aircraft Prepaid Lease
|
Incorporated
by reference to Exhibit 10.4 to 10-Q filed on August 21,
2006
|
||
10.31
|
Aircraft
Prepaid Lease/Use Agreement
|
Incorporated
by reference to Exhibit 10.3 to 10-Q filed on August 21,
2006
|
||
21
|
List
of Subsidiaries
|
Included
with this filing
|
||
24.1
|
Power
of Attorney
|
Included
with signature page
|
||
31.1
|
Chief
Executive Officer and Chief Financial Officer Section 302 Certification
pursuant to Sarbanes - Oxley Act.
|
Included
with this filing
|
||
32.1
|
Chief
Executive Officer-Section 906 Certification pursuant To Sarbanes-Oxley
Act
|
Furnished
herewith
|
TIDELANDS OIL & GAS CORPORATION | ||
|
|
|
Date: April 17, 2007 | By: | /s/ James B. Smith |
James B. Smith, President and Chief Executive Officer | ||
TIDELANDS OIL & GAS CORPORATION | ||
|
|
|
Date: April 17, 2007 | By: | /s/ James B. Smith, |
James B. Smith, President, CEO (Principal
Executive Officer), CFO (Principal Financial and Accounting Officer) and Director |
||
|
|
|
Date: April 17, 2007 | By: | /s/ Ahmed Karim |
Ahmed Karim, Director | ||
|
|
|
Date: April 17, 2007 | By: | /s/ Carl Hessel |
Carl Hessel, Director | ||
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM |
F-1
|
CONSOLIDATED BALANCE SHEETS | |
F-2
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS | |
F-3
|
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY | |
F-4
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS | |
F-5
, F-6
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
F-7
-
F-30
|
December
31,
|
|
|||||
|
2006
|
2005
|
||||
Current
Assets:
|
||||||
Cash
|
$
|
367,437
|
$
|
1,113,911
|
||
Accounts
and Other Receivable
|
388,754
|
468,458
|
||||
Inventory
|
84,030
|
142,204
|
||||
Prepaid
Expenses
|
148,551
|
183,938
|
||||
Total
Current Assets
|
988,772
|
1,908,511
|
||||
Property
Plant and Equipment, Net
|
12,364,359
|
10,042,088
|
||||
Other
Assets:
|
||||||
Deposits
|
56,708
|
14,004
|
||||
Cash
Restricted
|
52,642
|
76,803
|
||||
Deferred
Charges
|
565,221
|
0
|
||||
Note
Receivable
|
0
|
288,506
|
||||
Goodwill
|
1,158,937
|
1,158,937
|
||||
Total
Other Assets
|
1,833,508
|
1,538,250
|
||||
Total
Assets
|
$
|
15,186,639
|
$
|
13,488,849
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||
Current
Liabilities:
|
||||||
Current
Maturities - Note Payable
|
$
|
225,000
|
$
|
225,000
|
||
Accounts
Payable and Accrued Expenses
|
1,624,752
|
1,225,554
|
||||
Reserve
for Litigation
|
2,250,000
|
0
|
||||
Total
Current Liabilities
|
4,099,752
|
1,450,554
|
||||
Long-Term
Debt
|
8,934,294
|
4,271,768
|
||||
Total
Liabilities
|
13,034,046
|
5,722,322
|
||||
Stockholders’
Equity:
|
||||||
Common
Stock, $.001 Par Value per Share,
|
||||||
250,000,000 Shares
Authorized, 86,457,922
|
||||||
and
78,495,815 Shares Issued and
|
||||||
Outstanding
at 2006 and 2005 Respectively
|
86,459
|
78,497
|
||||
Additional
Paid-in Capital
|
46,703,202
|
40,818,174
|
||||
Subscriptions
Receivable
|
(220,000
|
)
|
(550,000
|
)
|
||
Minority
Interest
|
-
|
-
|
||||
Accumulated
(Deficit)
|
(44,417,068
|
)
|
(32,580,144
|
)
|
||
Total
Stockholders’ Equity
|
2,152,593
|
7,766,527
|
||||
Total
Liabilities and Stockholders’ Equity
|
$
|
15,186,639
|
$
|
13,488,849
|
|
December
31,
|
|
||||||||
|
|
2006
|
|
2005
|
|
2004
|
||||
|
|
|
|
|
|
|
|
(Restated)
|
||
Revenues:
|
||||||||||
Gas
Sales and Pipeline Fees
|
$
|
2,041,705
|
$
|
1,725,756
|
$
|
1,800,863
|
||||
Construction
Service
|
180,893
|
135,567
|
82,975
|
|||||||
Total
Revenues
|
2,222,598
|
1,861,323
|
1,883,838
|
|||||||
Expenses:
|
||||||||||
Cost
of Sales
|
1,173,561
|
1,003,386
|
1,508,891
|
|||||||
Operating
Expenses
|
420,200
|
202,766
|
99,665
|
|||||||
Depreciation
|
466,241
|
485,481
|
244,889
|
|||||||
Interest
|
3,405,778
|
611,363
|
300,566
|
|||||||
Beneficial
Conversion Feature Interest
|
0
|
(756,329
|
)
|
3,092,105
|
||||||
Sales,
General and Administrative
|
6,446,652
|
8,033,249
|
11,022,019
|
|||||||
Impairment
Losses - Long-Lived Assets
|
0
|
392,000
|
0
|
|||||||
Impairment
Losses - Goodwill
|
0
|
5,200,000
|
15,358,000
|
|||||||
Reserve
for Litigation
|
2,250,000
|
0
|
0
|
|||||||
Total
Expenses
|
14,162,432
|
15,171,916
|
31,626,135
|
|||||||
(Loss)
from Operations
|
(11,939,834
|
)
|
(13,310,593
|
)
|
(29,742,297
|
)
|
||||
Gain
on Reduction of Derivative Liability
|
0
|
5,168,000
|
15,390,000
|
|||||||
Loss
on Asset Sales
|
(5,907
|
)
|
(3,167
|
)
|
0
|
|||||
Other
Income/ (Expense)
|
(6,605
|
)
|
61,956
|
0
|
||||||
Interest
and Dividend Income
|
115,421
|
123,075
|
50,260
|
|||||||
Minority
Interest
|
-
|
-
|
-
|
|||||||
Litigation
Settlement
|
0
|
297,825
|
0
|
|||||||
Net
(Loss)
|
$
|
(11,836,925
|
)
|
$
|
(7,662,904
|
)
|
$
|
(14,302,037
|
)
|
|
Net
(Loss) Per Common Share:
|
||||||||||
Basic
and Diluted
|
$
|
(0.15
|
)
|
$
|
(0.11
|
)
|
$
|
(0.27
|
)
|
|
Weighted
Average Number of Common
|
||||||||||
Shares
Outstanding - Basic
and Diluted
|
80,475,359
|
70,049,587
|
53,214,230
|
|
Common
Shares
|
|
Stock
Amount
|
Additional
Paid-In
Capital
|
Subscription
Receivable
|
Accumulated
(Deficit)
|
Stockholders’ Equity | ||||||||||||
Balance
December 1, 2003
|
44,825,302 |
$
|
44,826 | $ | 11,072,987 | $ | (18,000 | ) | $ | (10,615,203 | ) | $ | 484,610 | ||||||
Common
Stock Issued for Cash
|
6,725,545 | 6,725 | 6,081,592 | -- | -- | 6,088,317 | |||||||||||||
Common
Stock Issued for Services Regarding $4,083,335 Sale
of Stock |
300,000 | 300 | 449,700 | -- | -- | 450,000 | |||||||||||||
Fee
for Services Regarding
Sale of Common
Stock
|
-- | -- | (450,000 | ) | -- | -- | (450,000 | ) | |||||||||||
|
|||||||||||||||||||
Issuance
of Common Stock
for Services
|
6,602,800 | 6,603 | 9,321,213 | -- | -- | 9,327,816 | |||||||||||||
Issuance
of Common Stock
for Subscription
|
2,500,000 | 2,500 | 547,500 | (550,000 | ) | -- | -- | ||||||||||||
Issuance
of Common Stock
for Conversion of
Note Payable and Accrued Interest |
75,000 | 75 | 113,236 | -- | -- | 113,311 | |||||||||||||
|
|||||||||||||||||||
Beneficial
Conversion Feature - Convertible Debentures
|
-- | -- | 3,092,105 | -- | -- | 3,092,105 | |||||||||||||
Write
Off Stock Subscription Receivable
|
-- | -- | -- | 18,000 | -- | 18,000 | |||||||||||||
Issuance
of Common Stock to
Acquire 50% of Sonterra
Energy Corp.
|
574,712 | 575 | 125,862 | -- | -- | 126,437 | |||||||||||||
Net
Loss
|
-- | -- | -- | -- | (14,302,037 | ) | (14,302,037 | ) | |||||||||||
|
|||||||||||||||||||
Balance
December 31, 2004
|
61,603,359 |
$
|
61,604 | $ | 30,354,195 | $ | (550,000 | ) | $ | (24,917,240 | ) | $ | $4,948,559 | ||||||
Issuance
of Common Stock
for Services
|
2,970,000 | 2,971 | 4,019,554 | -- | -- | 4,022,525 | |||||||||||||
|
|||||||||||||||||||
Issuance
of Common Stock for Conversion of Convertible
Debentures
|
6,707,456 | 6,707 | 4,993,293 | -- | -- | 5,000,000 | |||||||||||||
Beneficial
Conversion Feature
-Convertible Debentures
|
-- | -- | (756,328 | ) | -- | -- | (756,328 | ) | |||||||||||
Cancellation
of Stock Previously
Issued for Services
per Litigation Settlement
|
(285,000 | ) | (285 | ) | (297,540 | ) | -- | -- | (297,825 | ) | |||||||||
|
|||||||||||||||||||
Exercise
of Stock Purchase Warrants
|
7,500,000 | 7,500 | 2,505,000 | -- | -- | 2,512,500 | |||||||||||||
Net
Loss
|
-- | -- | -- | -- | (7,662,904 | ) | (7,662,904 | ) | |||||||||||
|
|||||||||||||||||||
Balance
December 31, 2005
|
78,495,815 |
$
|
78,497 | $ | 40,818,174 | $ | (550,000 | ) | $ | (32,580,144 | ) | $ | 7,766,527 | ||||||
|
|||||||||||||||||||
Issuance
of Common Stock for Services
|
2,810,000 | 2,810 | 2,161,490 | -- | -- | 2,164,300 | |||||||||||||
|
|||||||||||||||||||
Issuance
of Common Stock in Payment of
Interest Based Liquidated Damages |
2,828,304 | 2,828 | 1,694,154 | -- | -- | 1,696,982 | |||||||||||||
|
|||||||||||||||||||
Issuance
of Common Stock for Repayment of
Convertible Debentures |
1,823,803 | 1,824 | 1,584,885 | -- | -- | 1,586,709 | |||||||||||||
|
|||||||||||||||||||
Issuance
of Common Stock for Repayment of Accrued Expense
|
500,000 | 500 | 444,500 | -- | -- | 445,000 | |||||||||||||
Collection
of Stock Subscriptions
|
-- | -- | -- | 330,000 | -- | 330,000 | |||||||||||||
Rounding
|
-- | -- | (1 | ) | -- | 1 | -- | ||||||||||||
Net
Loss
|
-- | -- | -- | -- | (11,836,925 | ) | (11,836,925 | ) | |||||||||||
Balance
December 31, 2006
|
86,457,922 |
$
|
86,459 | $ | 46,703,202 | $ | (220,000 | ) | $ | (44,417,068 | ) |
$
|
2,152,593
|
December
31,
|
|
|||||||||
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
(Restated)
|
|||||||||
Cash
Flows Provided (Required)
|
||||||||||
By
Operating Activities:
|
||||||||||
Net
(Loss)
|
$
|
(11,836,925
|
)
|
$
|
(7,662,904
|
)
|
$
|
(14,302,037
|
)
|
|
Adjustments
to Reconcile Net (Loss)
|
||||||||||
To
Net Cash Provided (Required) By
|
||||||||||
Operating
Activities:
|
||||||||||
|
||||||||||
Depreciation
|
466,241
|
485,481
|
244,889
|
|||||||
Goodwill
|
0
|
0
|
(5,200,000
|
)
|
||||||
Impairment
Losses
|
0
|
5,592,000
|
15,358,000
|
|||||||
Change
in Derivative Instrument
|
0
|
(5,168,000
|
)
|
(10,222,000
|
)
|
|||||
Loss
on Disposal of Equipment
|
4,500
|
3,167
|
0
|
|||||||
Issuance
of Common Stock:
|
||||||||||
For
Services Provided
|
2,164,300
|
4,022,525
|
9,327,816
|
|||||||
For
Payment of Interest
|
1,696,982
|
0
|
0
|
|||||||
Beneficial
Conversion Feature - Interest
|
0
|
(756,329
|
)
|
3,092,105
|
||||||
Return
of Issued Stock
|
||||||||||
Litigation
Settlement
|
0
|
(297,825
|
)
|
0
|
||||||
Changes
In:
|
||||||||||
Accounts
Receivable
|
79,704
|
47,929
|
(516,159
|
)
|
||||||
Inventory
|
58,174
|
(59,681
|
)
|
(82,523
|
)
|
|||||
Prepaid
Expenses
|
35,387
|
303,550
|
(465,279
|
)
|
||||||
Restricted
Cash
|
24,161
|
0
|
0
|
|||||||
Deposits
|
(565,221
|
)
|
(61,699
|
)
|
(25,308
|
)
|
||||
Deferred
Charges
|
(42,704
|
)
|
116,250
|
(116,250
|
)
|
|||||
Accounts
Payable and Accrued Expenses
|
844,198
|
651,330
|
(201,370
|
)
|
||||||
Reserve
for Litigation
|
2,250,000
|
0
|
0
|
|||||||
Net
Cash (Required)
|
||||||||||
By
Operating Activities
|
(4,821,203
|
)
|
(2,784,206
|
)
|
(3,108,116
|
)
|
||||
Cash
Flows Provided (Required)
|
||||||||||
By
Investing Activities:
|
||||||||||
(Increase)
In Investments
|
0
|
0
|
(901,871
|
)
|
||||||
Acquisitions
of Property, Plant & Equipment
|
(2,814,512
|
)
|
(1,837,222
|
)
|
(8,727,010
|
)
|
||||
Disposals
of Equipment
|
21,500
|
800
|
0
|
|||||||
Net
Cash (Required)
|
||||||||||
By
Investing Activities
|
(2,793,012
|
)
|
(1,836,422
|
)
|
(9,628,881
|
)
|
December
31,
|
|
|||||||||
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
(Restated)
|
Cash
Flows Provided (Required)
|
||||||||||
By
Financing Activities:
|
||||||||||
Proceeds
from Issuance of Common Stock
|
0
|
0
|
6,088,317
|
|||||||
Proceeds
from Long-Term Loans
|
288,235
|
277,385
|
6,731,883
|
|||||||
Proceeds
from Issuance of
|
||||||||||
Convertible
Debentures
|
6,569,750
|
0
|
5,000,000
|
|||||||
Repayment
of Convertible Debentures
|
(608,750
|
)
|
0
|
0
|
||||||
Repayment
of Short-Term Loans
|
0
|
0
|
(250,000
|
)
|
||||||
Proceeds
from Stock Subscriptions Receivable
|
330,000
|
0
|
18,000
|
|||||||
Repayment
of Loan to Related Party
|
288,506
|
(1,900
|
)
|
(286,606
|
)
|
|||||
Net
Cash Provided
|
||||||||||
By
Financing Activities
|
6,867,741
|
275,485
|
17,301,594
|
|||||||
Net
Increase (Decrease) in Cash
|
(746,474
|
)
|
(4,345,143
|
)
|
4,564,597
|
|||||
Cash
at Beginning of Period
|
1,113,911
|
5,459,054
|
894,457
|
|||||||
Cash
at End of Period
|
$
|
367,437
|
$
|
1,113,911
|
$
|
5,459,054
|
||||
Supplemental
Disclosures of
|
||||||||||
Cash
Flow Information:
|
||||||||||
Cash
Payments for Interest
|
$
|
1,409,645
|
$
|
356,504
|
$
|
38,320
|
||||
Cash
Payments for Income Taxes
|
$
|
0
|
$
|
0
|
$
|
0
|
||||
Non-Cash
Financing Activities:
|
||||||||||
Return
of Issued Stock For
|
||||||||||
Beneficial
Conversion Feature - Interest
|
$
|
0
|
$
|
(756,329
|
)
|
$
|
3,092,105
|
|||
Litigation
Settlements
|
0
|
(297,825
|
)
|
0
|
||||||
Increase
of Stock Subscription Receivable
|
-
|
-
|
550,000
|
|||||||
Issuance
of Common Stock:
|
||||||||||
Operating
Activities
|
3,861,282
|
4,022,525
|
9,327,816
|
|||||||
Repayment
of Notes
|
0
|
2,512,500
|
75,000
|
|||||||
Conversion
of Debentures
|
1,586,709
|
5,000,000
|
0
|
|||||||
Payment
of Accounts Payable
|
445,000
|
0
|
38,311
|
|||||||
Acquisition
Cost
|
0
|
0
|
126,437
|
|||||||
Total
Non-Cash Financing Activities
|
$
|
5,892,991
|
$
|
10,480,871
|
$
|
13,209,669
|
(A) |
Goodwill
associated with the acquisition of Reef Ventures, LP, (May 2004),
and the
related derivative liability for warrants issued as part of the purchase
price. Management, after their review of EITF 00-19 “Accounting For
Derivative Financial Instruments Indexed To, and Potentially Settled
In, A
Company’s Own Stock”, has concluded that it is necessary to account for
goodwill and the related derivative liability associated with the
May 2004
acquisition. At December 31, 2004, the net effect of this adjustment
results in an increase in goodwill of $5,200,000, an increase in
the
derivative liability of $5,168,000, a gain on reduction of the derivative
liability of $15,390,000 and a goodwill impairment loss of
$15,358,000.
|
(B) |
Issuance
of convertible debentures with freestanding warrants and embedded
beneficial conversion features. Management, after reviewing SFAS
No. 133
and EITF 00-19, has determined that the convertible debentures issued
in
November 2004, contain an embedded beneficial conversion feature.
Accordingly, at December 31, 2004, this charge to the statement of
operations amounted to $3,092,105.
|
(C) |
Valuation
of stock issued for services and financing costs. Management reviewed
all
stock issued for services and financing costs in 2004, and in accordance
with the provisions outlined in EITF 96-18 and SFAS No. 123, management
increased the charges associated with these stock issuances by $4,724,750
at December 31, 2004.
|
|
|
Previously
Reported
|
|
Restatement
Adjustment
|
|
Restated
Total
|
|
|||
Consolidated
Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
17,222,666
|
(1)
|
$
|
5,200,000
|
|
$
|
22,422,666
|
|
Total
Liabilities
|
|
|
12,306,107
|
(2)
|
|
5,168,000
|
|
|
17,474,107
|
|
Stockholders’
Equity
|
|
$
|
4,916,559
|
|
$
|
32,000
|
|
$
|
4,948,559
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Results of Operations:
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,883,838
|
|
$
|
0
|
|
$
|
1,883,838
|
|
Expenses
|
|
|
8,451,280
|
(3,4)
|
|
23,174,855
|
|
|
31,626,135
|
|
Net
(Loss) from Operations
|
|
|
(6,567,442
|
)
|
|
(23,174,855
|
)
|
|
(29,742,297
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
Gain
|
|
|
0
|
(5)
|
|
15,390,000
|
|
|
15,390,000
|
|
Other
Income
|
|
|
50,260
|
|
|
0
|
|
|
50,260
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(Loss)
|
|
$
|
(6,517,182
|
)
|
$
|
(7,784,855
|
)
|
$
|
(14,302,037
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net
(Loss) per Common Share:
|
|
|
|
|
|
|
|
|
|
|
Basic
and Diluted
|
|
$
|
(0.12
|
)
|
|
|
$
|
(0.27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
Average Number of Common Shares
Outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
and Diluted
|
53,214,230
|
53,214,230
|
March
31, 2005
|
June
30, 2005
|
September
30, 2005
|
||||||||||||||||||||||||||||
|
Previously
Reported |
Restatement
Adjustment |
Restated
Total |
Previously
Reported |
Restatement
Adjustment |
Restated
Total |
Previously
Reported |
Restatement
Adjustment |
Total
|
|||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||||
Current
Assets:
|
||||||||||||||||||||||||||||||
Cash
and Cash Equivalents
|
$
|
4,623,198
|
$
|
4,623,198
|
$
|
3,468,839
|
$
|
3,468,839
|
$
|
2,336,430
|
$
|
2,336,430
|
||||||||||||||||||
Accounts
and Loans Receivable
|
404,488
|
404,488
|
309,323
|
309,323
|
208,668
|
208,668
|
||||||||||||||||||||||||
Inventory
|
60,159
|
60,159
|
75,573
|
75,573
|
90,332
|
90,332
|
||||||||||||||||||||||||
Prepaid
Expenses
|
418,362
|
418,362
|
302,531
|
302,531
|
208,879
|
208,879
|
||||||||||||||||||||||||
Total
Current Assets
|
5,506,207
|
-
|
5,506,207
|
4,156,266
|
-
|
4,156,266
|
2,844,309
|
-
|
2,844,309
|
|||||||||||||||||||||
Property,
Plant and Equipment, Net
|
9,245,326
|
-
|
9,245,326
|
9,630,591
|
-
|
9,630,591
|
10,097,779
|
-
|
10,097,779
|
|||||||||||||||||||||
Other
Assets:
|
||||||||||||||||||||||||||||||
Deposits
|
6,608
|
6,608
|
6,608
|
6,608
|
6,708
|
6,708
|
||||||||||||||||||||||||
Deferred
Charges
|
38,750
|
38,750
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Restricted
Cash
|
75,000
|
75,000
|
75,846
|
75,846
|
101,471
|
101,471
|
||||||||||||||||||||||||
Note
Receivable
|
287,170
|
287,170
|
286,114
|
286,114
|
284,944
|
284,944
|
||||||||||||||||||||||||
Goodwill
|
1,158,937
|
(1 |
)
|
5,200,000
|
6,358,937
|
1,158,937
|
-
|
1,158,937
|
1,158,937
|
-
|
1,158,937
|
|||||||||||||||||||
Total
Other Assets
|
1,566,465
|
5,200,000
|
6,766,465
|
1,527,505
|
-
|
1,527,505
|
1,552,060
|
-
|
1,552,060
|
|||||||||||||||||||||
Total
Assets
|
$
|
16,317,998
|
$
|
5,200,000
|
$
|
21,517,998
|
$
|
15,314,362
|
$
|
-
|
$
|
15,314,362
|
$
|
14,494,148
|
$
|
-
|
$
|
14,494,148
|
||||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||||
Current
Liabilities:
|
||||||||||||||||||||||||||||||
Current
Maturities of Note Payable
|
$
|
225,000
|
$
|
-
|
$
|
225,000
|
$
|
112,500
|
$
|
-
|
$
|
112,500
|
$
|
168,750
|
$
|
-
|
$
|
168,750
|
||||||||||||
Convertible
Debenture Payable
|
5,000,000
|
5,000,000
|
2,480,000
|
2,480,000
|
980,000
|
980,000
|
||||||||||||||||||||||||
Accounts
Payable and Accrued Expenses
|
438,830
|
438,830
|
656,302
|
656,302
|
642,457
|
642,457
|
||||||||||||||||||||||||
Derivative
Liability
|
-
|
(2 |
)
|
8,062,500
|
8,062,500
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Total
Current Liabilities
|
5,663,830
|
8,062,500
|
13,726,330
|
3,248,802
|
-
|
3,248,802
|
1,791,207
|
-
|
1,791,207
|
|||||||||||||||||||||
Long-Term
Debt:
|
||||||||||||||||||||||||||||||
Note
Payable, less Current Maturities
|
6,592,301
|
-
|
6,592,301
|
4,255,990
|
-
|
4,255,990
|
4,252,304
|
-
|
4,252,304
|
|||||||||||||||||||||
Total
Liabilities
|
12,256,131
|
8,062,500
|
20,318,631
|
7,504,792
|
-
|
7,504,792
|
6,043,511
|
-
|
6,043,511
|
|||||||||||||||||||||
Stockholders’
Equity:
|
||||||||||||||||||||||||||||||
Common
Stock
|
62,364
|
62,364
|
74,281
|
74,281
|
77,157
|
77,157
|
||||||||||||||||||||||||
Additional
Paid-in Capital
|
22,918,580
|
13,151,198
|
36,069,778
|
28,655,789
|
9,531,144
|
38,186,933
|
30,369,493
|
9,682,940
|
40,052,433
|
|||||||||||||||||||||
Subscriptions
Receivable
|
(550,000
|
)
|
(550,000
|
)
|
(550,000
|
)
|
(550,000
|
)
|
(550,000
|
)
|
(550,000
|
)
|
||||||||||||||||||
Minority
Interest
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Accumulated
Deficit
|
(18,369,077
|
)
|
(16,013,698
|
)
|
(34,382,775
|
)
|
(20,370,500
|
)
|
(9,531,144
|
)
|
(29,901,644
|
)
|
(21,446,013
|
)
|
(9,682,940
|
)
|
(31,128,953
|
)
|
||||||||||||
Total
Stockholders’ Equity
|
4,061,867
|
(2,862,500
|
)
|
1,199,367
|
7,809,570
|
-
|
7,809,570
|
8,450,637
|
-
|
8,450,637
|
||||||||||||||||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
16,317,998
|
$
|
5,200,000
|
$
|
21,517,998
|
$
|
15,314,362
|
$
|
-
|
$
|
15,314,362
|
$
|
14,494,148
|
$
|
-
|
$
|
14,494,148
|
|
Three
Months Ended March 31, 2005
|
Six
Months Ended June 30, 2005
|
Nine
Months Ended September 30, 2005
|
|||||||||||||||||||||||||||||||
|
|
Previously
Reported
|
Restatement
Adjustment
|
Restated
Total |
Previously
Reported |
Restatement
Adjustment |
Restated
Total |
Previously
Reported |
Restatement
Adjustment |
Total
|
||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||||
Gas
Sales and Pipeline Fees
|
$
|
586,949
|
$
|
-
|
$
|
586,949
|
$
|
849,490
|
$
|
-
|
$
|
849,490
|
$
|
1,097,505
|
$
|
-
|
$
|
1,097,505
|
||||||||||||||||
Construction
Services
|
41,126
|
41,126
|
119,121
|
119,121
|
119,121
|
119,121
|
||||||||||||||||||||||||||||
Total
Revenues
|
628,075
|
-
|
628,075
|
968,611
|
-
|
968,611
|
1,216,626
|
-
|
1,216,626
|
|||||||||||||||||||||||||
Expenses:
|
||||||||||||||||||||||||||||||||||
Cost
of Sales
|
284,679
|
284,679
|
415,248
|
415,248
|
635,113
|
635,113
|
||||||||||||||||||||||||||||
Operating
Expenses
|
66,774
|
66,774
|
129,137
|
129,137
|
210,545
|
210,545
|
||||||||||||||||||||||||||||
Depreciation
|
115,441
|
115,441
|
236,395
|
236,395
|
360,817
|
360,817
|
||||||||||||||||||||||||||||
Interest
|
209,787
|
209,787
|
393,860
|
393,860
|
503,950
|
503,950
|
||||||||||||||||||||||||||||
Beneficial
Conversion Feature Interest
|
-
|
(3
|
)
|
4,736,843
|
4,736,843
|
-
|
(3
|
)
|
135,789
|
135,789
|
-
|
(3
|
)
|
(501,659
|
)
|
(501,659
|
)
|
|||||||||||||||||
Sales,
General and Administrative
|
1,220,911
|
(4
|
)
|
597,500
|
1,818,411
|
3,098,570
|
(4
|
)
|
1,578,500
|
4,677,070
|
4,022,271
|
(4
|
)
|
2,556,200
|
6,578,471
|
|||||||||||||||||||
Impairment
Losses
|
-
|
-
|
-
|
(1
|
)
|
5,200,000
|
5,200,000
|
-
|
(1
|
)
|
5,200,000
|
5,200,000
|
||||||||||||||||||||||
Total
Expenses
|
1,897,592
|
5,334,343
|
7,231,935
|
4,273,210
|
6,914,289
|
11,187,499
|
5,732,696
|
7,254,541
|
12,987,237
|
|||||||||||||||||||||||||
(Loss)
from Operations
|
(1,269,517
|
)
|
(5,334,343
|
)
|
(6,603,860
|
)
|
(3,304,599
|
)
|
(6,914,289
|
)
|
(10,218,888
|
)
|
(4,516,070
|
)
|
(7,254,541
|
)
|
(11,770,611
|
)
|
||||||||||||||||
Derivative
Gain/(Loss)
|
-
|
(5 |
)
|
(2,894,500
|
)
|
(2,894,500
|
)
|
-
|
(5 |
)
|
5,168,000
|
5,168,000
|
(5 |
)
|
5,168,000
|
5,168,000
|
||||||||||||||||||
Gain
(Loss) on Equipment Sale
|
(3,167
|
)
|
(3,167
|
)
|
(3,167
|
)
|
(3,167
|
)
|
(3,167
|
)
|
(3,167
|
)
|
||||||||||||||||||||||
Interest
and Dividend Income
|
35,992
|
35,992
|
69,651
|
69,651
|
96,240
|
96,240
|
||||||||||||||||||||||||||||
Minority
Interest
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
Litigation
Settlement
|
-
|
-
|
-
|
-
|
-
|
109,369
|
188,456
|
297,825
|
||||||||||||||||||||||||||
Net
(Loss)
|
$
|
(1,236,692
|
)
|
$
|
(8,228,843
|
)
|
$
|
(9,465,535
|
)
|
$
|
(3,238,115
|
)
|
$
|
(1,746,289
|
)
|
$
|
(4,984,404
|
)
|
$
|
(4,313,628
|
)
|
$
|
(1,898,085
|
)
|
$
|
(6,211,713
|
)
|
|||||||
Net
(Loss) Per Common Share, Basic and Diluted:
|
$
|
(0.02
|
)
|
$
|
-
|
$
|
(0.15
|
)
|
$
|
(0.05
|
)
|
$
|
-
|
$
|
(0.07
|
)
|
$
|
(0.06
|
)
|
$
|
-
|
$
|
(0.09
|
)
|
||||||||||
Weighted
Average Number of Common Shares Outstanding, Basic and
Diluted:
|
61,893,359
|
-
|
61,893,359
|
67,941,251
|
-
|
67,941,251
|
69,378,850
|
-
|
69,378,850
|
|
December
31,
|
||||
|
|
2006
|
|
|
2005
|
Prepaid
Expenses-Other
|
$
|
19,341
|
|
$
|
2,741
|
Prepaid
Insurance
|
|
116,122
|
|
|
88,340
|
Prepaid
License Fee
|
|
0
|
|
|
84,270
|
Prepaid
Rent
|
|
11,508
|
|
|
7,500
|
Prepaid
Interest
|
|
1,580
|
|
|
1,087
|
|
$
|
148,551
|
|
$
|
183,938
|
December
31,
|
|||||||
|
2006
|
|
2005
|
Estimated
Economic Life |
|||
Pre-Construction
Costs:
|
|||||||
International
Crossings to Mexico
|
$
|
818,271
|
$
|
540,880
|
N/A
|
||
Mexican
Gas Storage Facility and
Related Pipelines
|
2,359,451
|
1,926,616
|
N/A
|
||||
Domestic
LNG System
|
1,567,642
|
18,319
|
N/A
|
||||
Total
|
4,745,364
|
2,485,815
|
|||||
Office
Furniture, Equipment and Leasehold Improvements
|
185,174
|
174,412
|
5
Years
|
||||
Pipeline
- Eagle Pass, TX to Piedras
Negras, Mexico
|
6,106,255
|
6,106,255
|
20
Years
|
||||
Tanks
& Lines - Propane Distribution System
|
1,908,247
|
1,895,494
|
5
Years
|
||||
Machinery
and Equipment
|
67,357
|
66,493
|
5
Years
|
||||
Trucks,
Autos and Trailers
|
126,464
|
136,940
|
5
Years
|
||||
Pipeline
- South TX Gas Production
|
490,000
|
0
|
15
Years
|
||||
Well
Equipment
|
2,060
|
0
|
5
Years
|
||||
Leaseholds
|
10,000
|
0
|
N/A
|
||||
Total
|
13,640,921
|
10,865,409
|
|||||
Less:
Accumulated Depreciation
|
1,276,562
|
823,321
|
|||||
Net
Property, Plant and Equipment
|
$
|
12,364,359
|
$
|
10,042,088
|
|
December
31,
|
||||
|
2006
|
|
2005
|
||
Note
Payable, Secured, Interest Bearing at 2% Over Prime Rate,
Maturing May 25, 2008
|
$
|
4,785,003
|
|
$
|
4,496,468
|
|
|
|
|
|
|
Convertible
Debentures, Unsecured, Including Prepaid Interest, Maturing January
20,
2008
|
|
4,374,291
|
|
|
0
|
|
|
9,159,294
|
|
|
4,496,468
|
|
|
|
|
|
|
Less:
Current Maturities
|
|
225,000
|
|
|
225,000
|
Total
Long-Term Debt
|
$
|
8,934,294
|
|
$
|
4,271,468
|
Deferred
Tax Assets:
|
||||
Net
Operating Loss Carry-Forwards
|
$
|
40,112,572
|
||
Temporary
Differences:
|
||||
Difference
between Book and Tax Assets
|
||||
Non-deductible
Accruals Net of Additional Depreciation
|
(3,058,609
|
)
|
||
Net
Operating Loss Carry-Forward after Temporary Differences
|
$
|
37,053,963
|
||
Statutory
Tax Rate
|
34
|
%
|
||
Total
Deferred Tax Assets
|
12,598,347
|
|||
Less:
Valuation Allowance for Deferred Tax Assets
|
12,598,347
|
|||
Net
Deferred Tax Asset / (Liability)
|
$
|
0
|
2004 |
Stock
Options
|
Stock
Warrants
|
Shares
Reserved for
Convertible Debentures
|
Weighted
Average
Exercise Price |
|||||
Outstanding
- December 31, 2003
|
2,500,000
|
8,516,807
|
0
|
$
|
0.31
|
||||
Granted
/ Issued
|
250,000
|
10,562,141
|
11,111,111
|
0.69
|
|||||
Exercised
|
(2,500,000
|
)
|
(1,500,000
|
)
|
0
|
0.14
|
|||
Outstanding
- December 31, 2004
|
250,000
|
17,578,948
|
11,111,111
|
$
|
0.50
|
2005 |
Stock
Options
|
Stock
Warrants
|
Shares
Reserved for
Convertible Debentures
|
Weighted
Average
Exercise Price |
||||||||
Granted
/ Issued
|
0
|
0
|
0
|
$
|
-
|
|||||||
Exercised
/ Converted
|
0
|
(8,500,000
|
)
|
(6,687,456
|
)
|
0.49
|
||||||
Expired
|
0
|
0
|
0
|
-
|
||||||||
Cancelled
|
0
|
(50,000
|
)
|
(4,423,655
|
)
|
0.00
|
||||||
Outstanding
- December 31, 2005
|
250,000
|
9,028,948
|
0
|
$
|
1.01
|
|||||||
2006
|
||||||||||||
Granted
/ Issued
|
0
|
10,109,103
|
7,551,432
|
$
|
1.05
|
|||||||
Exercised
/ Converted
|
0
|
0
|
(1,823,803
|
)
|
0.87
|
|||||||
Expired
|
0
|
(1,000,000
|
)
|
0
|
0.50
|
|||||||
Cancelled
|
0
|
0
|
(699,713
|
)
|
0.00
|
|||||||
Outstanding
- December 31, 2006
|
250,000
|
18,138,051
|
5,027,916
|
$
|
$1.07
|
Year
Ending
|
Total
|
||
2007
|
$
|
103,793
|
|
2008
|
23,393
|
||
2009
- 2011
|
65,117
|
||
Total
Minimum Lease Payments
|
$
|
192,303
|
2006
|
|
|
Propane
Sales and Related Services
|
|
|
Pipeline
Transportation Fees |
|
|
All
Other
and
Corporate
|
|
|
Total
|
|
Revenue
|
|
$
|
1,921,763
|
|
$
|
285,098
|
|
$
|
15,737
|
|
$
|
2,222,598
|
|
Depreciation
|
|
$
|
126,844
|
|
$
|
305,313
|
|
$
|
34,084
|
|
$
|
466,241
|
|
Interest
|
|
$
|
1,629
|
|
$
|
-
|
|
$
|
3,404,149
|
|
$
|
3,405,778
|
|
Operating
(Loss)
|
|
$
|
(263,535
|
)
|
$
|
(93,524
|
)
|
$
|
(11,582,775
|
)
|
$
|
(11,939,834
|
)
|
Total
Assets
|
|
$
|
5,284,938
|
|
$
|
5,702,978
|
|
$
|
4,198,723
|
|
$
|
15,186,639
|
|
2005
|
|
|
Propane
Sales and Related Services
|
|
|
Pipeline
Transportation Fees |
|
|
All
Other
and
Corporate
|
|
|
Total
|
|
Revenue
|
|
$
|
1,630,246
|
|
$
|
231,077
|
|
$
|
-
|
|
$
|
1,861,323
|
|
Depreciation
|
|
$
|
116,853
|
|
$
|
305,313
|
|
$
|
63,315
|
|
$
|
485,481
|
|
Interest
|
|
$
|
2,514
|
|
$
|
-
|
|
$
|
608,849
|
|
$
|
611,363
|
|
Operating
(Loss)
|
|
$
|
(380,900
|
)
|
$
|
(164,523
|
)
|
$
|
(12,765,170
|
)
|
$
|
(13,310,593
|
)
|
Total
Assets
|
|
$
|
2,997,001
|
|
$
|
5,621,536
|
|
$
|
4,870,312
|
|
$
|
13,488,849
|
|
2004
|
|
|
Propane
Sales and Related Services
|
|
|
Natural
Gas
Sales and Pipeline Transportation Fees |
|
|
All
Other
and
Corporate
|
|
|
Total
|
|
Revenue
|
|
$
|
438,611
|
|
$
|
1,400,227
|
|
$
|
-
|
|
$
|
1,838,838
|
|
Depreciation
|
|
$
|
20,158
|
|
$
|
178,099
|
|
$
|
46,632
|
|
$
|
244,889
|
|
Interest
|
|
$
|
300
|
|
$
|
-
|
|
$
|
300,266
|
|
$
|
300,566
|
|
Operating
Income (Loss)
|
|
$
|
98,229
|
|
$
|
(141,502
|
)
|
$
|
(29,699,024
|
)
|
$
|
(29,742,297
|
)
|
Total
Assets
|
|
$
|
2,775,281
|
|
$
|
5,881,774
|
|
$
|
13,765,611
|
|
$
|
22,422,666
|
|
Year
Ended December 31, 2006
|
March
31
|
June
30
|
|
September
30
|
|
December
31
|
|||||||
Revenues
|
$
|
802
|
$
|
407
|
$
|
369
|
$
|
645
|
|||||
Cost
of Goods Sold
|
377
|
206
|
177
|
414
|
|||||||||
Gross
Margin
|
425
|
201
|
192
|
231
|
|||||||||
Operating
Expenses
|
2,155
|
2,190
|
4,017
|
4,627
|
|||||||||
Other
Income (Expense), Net
|
34
|
28
|
48
|
(7
|
)
|
||||||||
Net
earnings (loss)
|
$
|
(1,696
|
)
|
$
|
(1,961
|
)
|
$
|
(3,777
|
)
|
$
|
(4,403
|
)
|
|
Basic
(loss) per share
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.05
|
)
|
|
Diluted (loss)
per share
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.05
|
)
|
Year
Ended December 31, 2005
|
March
31
|
June
30
|
|
September
30
|
|
December
31
|
Revenues
|
$
|
628
|
$
|
341
|
$
|
248
|
$
|
644
|
|||||
Cost
of Goods Sold
|
285
|
130
|
220
|
368
|
|||||||||
Gross
Margin
|
343
|
211
|
28
|
276
|
|||||||||
Operating
Expenses
|
6,947
|
3,825
|
1,580
|
1,817
|
|||||||||
Other
Income (Expense), Net
|
(2,862
|
)
|
8,096
|
324
|
90
|
||||||||
Net
earnings (loss)
|
$
|
(9,466
|
)
|
$
|
4,482
|
$
|
(1,228
|
)
|
$
|
(1,451
|
)
|
||
Basic
income (loss) per share
|
$
|
(0.15
|
)
|
$
|
0.08
|
$
|
(0.02
|
)
|
$
|
(0.11
|
)
|
||
Diluted
income (loss) per share
|
$
|
(0.15
|
)
|
$
|
0.08
|
$
|
(0.02
|
)
|
$
|
(0.11
|
)
|
Year
Ended December 31, 2004
|
March
31
|
June
30
|
|
September
30
|
|
December
31
|
Revenues
|
$
|
0
|
$
|
508
|
$
|
825
|
$
|
551
|
|||||
Cost
of Goods Sold
|
0
|
498
|
802
|
209
|
|||||||||
Gross
Margin
|
0
|
10
|
23
|
342
|
|||||||||
Operating
Expenses
|
1,538
|
4,209
|
3,545
|
20,825
|
|||||||||
Other
Income (Expense), Net
|
4
|
15,397
|
6
|
33
|
|||||||||
Net
earnings (loss)
|
$
|
(1,534
|
)
|
$
|
11,198
|
$
|
(3,516
|
)
|
$
|
(20,450
|
)
|
||
Basic
income (loss) per share
|
$
|
(0.03
|
)
|
$
|
0.18
|
$
|
(0.02
|
)
|
$
|
(0.34
|
)
|
||
Diluted
income (loss) per share
|
$
|
(0.03
|
)
|
$
|
0.18
|
$
|
(0.02
|
)
|
$
|
(0.34
|
)
|