Nevada
(State
or other Jurisdiction of Incorporation or organization)
|
(7389)
(Primary
Standard Industrial Classification Code Number)
|
98-0170247
(IRS
Employer I.D. No.)
|
888 3rd Street
Suite 1000
Calgary, Alberta, T2P 5C5
Telephone: (800)
755-5815
|
Derek
Cooper
Chief
Executive Officer
888 3rd Street
Suite 1000
Calgary, Alberta, T2P 5C5
Telephone: (800)
755-5815
|
Address,
including zip code, and telephone and facsimile numbers, including area
code, of
registrant’s
executive offices)
|
(Name,
address, including zip code, and telephone and facsimile numbers,
including area code
of
agent for service)
|
Copies
to: Joseph Sierchio, Esq.
|
Sierchio
& Company , LLP
|
110
East 59th
Street, 29th
Floor
|
New
York, New York 10022
|
(212)
246-3030
|
(212)
486-0208 (Facsimile)
|
Title
of Each Class of Securities to be Registered
|
Amount
to
be
Registered(1)
|
Proposed
Maximum Offering Price Per Shares (2)
|
Proposed
Maximum Aggregate Offering
Price
(2)
|
Amount
of Registration Fee
|
Common
stock, $0.0001 par value (3)
|
6,450,000
|
$0.41
|
$2,644,500
|
$104
|
Common
stock, $0.0001 par value (4)
|
6,450,000
|
$0.60
|
$3,870,000
|
$152
|
Common
stock, $0.0001 par value (5)
|
6,450,000
|
$0.75
|
$4,837,500
|
$190
|
Total
|
19,350,000
|
-
|
$11,932,500
|
$446
|
|
(1)
|
All of the shares are offered by
the Selling Stockholders. Accordingly, this registration statement
includes an indeterminate number of additional shares of common stock
issuable for no additional consideration pursuant to any stock dividend,
stock split, recapitalization or other similar transaction effected
without the receipt of consideration, which results in an increase in the
number of outstanding shares of our common stock. In the event of a stock
split, stock dividend or similar transaction involving our common stock,
in order to prevent dilution, the number of shares registered shall be
automatically increased to cover the additional shares in accordance with
Rule 416(a) under the Securities Act of
1933.
|
|
(2)
|
Estimated
solely for purposes of determining the registration fee pursuant to Rule
457 under the Securities Act.
|
|
(3)
|
Represents
share purchased from the Registrant in a private placement completed on
July 28, 2008.
|
|
(4)
|
Issuable
on exercise of the Series A Warrants at an exercise price of $0.60 per
share.
|
|
(5)
|
Issuable
on exercise of the Series B Warrants at an exercise price of $0.75 per
share.
|
Page
|
|
3
|
|
7
|
|
8
|
|
15
|
|
16
|
|
16
|
|
16
|
|
20
|
|
26
|
|
30
|
|
34
|
|
35
|
|
36
|
|
37
|
|
39
|
|
42
|
|
43
|
|
44
|
|
44
|
|
44
|
|
44
|
|
45
|
|
45
|
|
F-1 to
F-20
|
Consolidated
Statements of Operations Data:
|
For
the Nine Months Ended September 30, 2008
|
For
the Nine Months Ended September 30, 2007
|
For
the Year Ended
December 31,
2007
|
For
the Year Ended
December 31,
2006
|
||||||||||||
Revenue
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Loss
from operations
|
$ | (149,332 | ) | $ | (20,339 | ) | $ | (27,610 | ) | $ | (82,904 | ) | ||||
Net
loss available to common stockholders
|
$ | (143,331 | ) | $ | (18,186 | ) | $ | (24,682 | ) | $ | (45,004 | ) | ||||
Basic
and diluted loss per share
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Weighted
average number of common shares outstanding used in basic and diluted net
loss per share calculation
|
58,131,691 | 96,625,122 | 96,515,533 | 96,625,122 |
Consolidated
Balance Sheet Data:
|
September 30,
2008
|
September 30,
2007
|
December 31,
2007
|
December 31,
2006
|
||||||||||||
Cash
|
$ | 2,859,798 | $ | 57,516 | $ | 46,306 | $ | 178 | ||||||||
Working
Capital (deficiency)
|
$ | 2,850,875 | $ | 27,690 | $ | 21,194 | $ | (38,212 | ) | |||||||
Total
assets
|
$ | 3,140,083 | $ | 57,516 | $ | 46,306 | $ | 84,266 | ||||||||
Total
liabilities
|
$ | 9,643 | $ | 29,826 | $ | 25,112 | $ | 38,390 | ||||||||
Total
stockholders’ equity (deficit)
|
$ | 3,130,440 | $ | 27,690 | $ | 21,194 | $ | 45,876 |
|
·
|
the Company’s future financial
position, including working capital and anticipated cash
flow;
|
|
·
|
amounts and nature of future
capital expenditures;
|
|
·
|
operating costs and other
expenses;
|
|
·
|
wells to be drilled or
reworked;
|
|
·
|
oil and natural gas prices and
demand;
|
|
·
|
existing fields, wells and
prospects;
|
|
·
|
diversification of
exploration;
|
·
|
estimates of proved oil and
natural gas reserves;
|
|
·
|
reserve
potential;
|
|
·
|
development and drilling
potential;
|
|
·
|
expansion and other development
trends in the oil and natural gas
industry;
|
|
·
|
the Company’s business
strategy;
|
|
·
|
production of oil and natural
gas;
|
|
·
|
effects of federal, state and
local regulation;
|
|
·
|
insurance
coverage;
|
|
·
|
employee
relations;
|
|
·
|
investment strategy and risk;
and
|
|
·
|
expansion and growth of the
Company’s business and
operations.
|
|
·
|
unexpected changes in business or
economic conditions;
|
|
·
|
significant changes in natural gas
and oil prices;
|
|
·
|
timing and amount of
production;
|
|
·
|
unanticipated down-hole mechanical
problems in wells or problems related to producing reservoirs or
infrastructure;
|
|
·
|
changes in overhead costs;
and
|
|
·
|
material events resulting in
changes in estimates.
|
Fiscal
Year 2008
|
High
($)
|
Low
($)
|
||||||
Fourth
Quarter
|
$ | 2.00 | $ | 0.38 | ||||
Third
Quarter
|
$ | 0.75 | $ | 0.38 | ||||
Second
Quarter
|
$ | 0.55 | $ | 0.41 | ||||
First
Quarter
|
$ | 0.82 | $ | 0.41 | ||||
Fiscal
Year 2007
|
||||||||
Fourth
Quarter
|
$ | 0.85 | $ | 0.80 | ||||
Third
Quarter
|
$ | 0.97 | $ | 0.62 | ||||
Second
Quarter
|
$ | 0.69 | $ | 0.61 | ||||
First
Quarter
|
$ | 1.40 | $ | 0.60 |
|
·
|
We would not be able to pay our
debts as they become due in the usual course of business;
or
|
|
·
|
Our total assets would be less
than the sum of our total liabilities plus the amount that would be needed
to satisfy the rights of stockholders who have preferential rights
superior to those receiving the
distribution.
|
Number of
Options
|
Weighted
average
exercise
price
|
|||||||
Options outstanding and
exercisable at December 31,
2006
|
7,230,000 | $ | 0.01 | |||||
Options
cancelled
|
(7,230,000 | ) | 0.01 | |||||
Options outstanding and
exercisable at December 31,
2007
|
- | |||||||
Options
granted
|
200,000 | 1.00 | ||||||
Options outstanding at
September 30,
2008(1)
|
200,000 | |||||||
Exercisable at September 30,
2008
|
0 |
Well
|
Location
|
Interest
|
Cooke
#6
|
LaSalle
County Texas
|
21.75% working interest (16.135%
net revenue interest)
|
Stahl
#1
|
Fayette County, Texas
|
20.00% working interest (15% net
revenue interest)
|
Onnie
Ray #1
|
Lee
County, Texas
|
20.00% working interest (15% net
revenue interest)
|
Haile
#1
|
Frio County, Texas
|
20.00% working interest (15% net
revenue interest)
|
Pearce #1
|
Frio County, Texas
|
20.00% working interest (15% net
revenue
interest)
|
Acquisition
Costs
|
Exploration
Costs
|
Development
Costs
|
Total
|
|||||||||||||
Cooke #6
|
$
|
181,535
|
$
|
-
|
$
|
-
|
$
|
181,535
|
||||||||
Onnie Ray #1
|
37,400
|
-
|
-
|
37,400
|
||||||||||||
Haile #1
|
77,015
|
-
|
-
|
77,015
|
||||||||||||
Stahl #1
|
37,415
|
-
|
-
|
37,415
|
||||||||||||
333,365
|
-
|
-
|
333,365
|
|||||||||||||
Impairment of oil
properties
|
(53,800
|
)
|
||||||||||||||
Net capitalized
costs
|
$
|
279,565
|
Acquisition
Costs
|
Exploration
Costs
|
Development
Costs
|
Total
|
|||||||||||||
Cooke #6
|
$
|
181,535
|
$
|
-
|
$
|
-
|
$
|
181,535
|
||||||||
Onnie Ray #1
|
37,400
|
-
|
-
|
37,400
|
||||||||||||
Haile #1
|
77,015
|
-
|
-
|
77,015
|
||||||||||||
Stahl #1
|
37,415
|
-
|
-
|
37,415
|
||||||||||||
333,365
|
-
|
-
|
333,365
|
|||||||||||||
Impairment of oil
properties
|
(53,800
|
)
|
||||||||||||||
Net capitalized
costs
|
$
|
279,565
|
|
·
|
require the acquisition of a
permit before drilling
commences;
|
|
·
|
restrict the types, quantities and
concentrations of various substances that can be released into the
environment in connection with drilling, production and processing
activities;
|
|
·
|
limit or prohibit drilling
activities on certain lands lying within wilderness, wetlands, frontier
and other protected areas;
|
|
·
|
require remedial action to prevent
pollution from former operations such as plugging abandoned wells;
and
|
|
·
|
impose substantial liabilities for
pollution resulting from
operations.
|
|
·
|
Compensation
should consist of a combination of cash and equity awards that are
designed to fairly pay the directors for work required on behalf of a
company of the size and scope of Entheos Technologies,
Inc.;
|
|
·
|
Compensation
should align the directors’ interests with the long-term interests of
stockholders; and
|
|
·
|
Compensation
should assist with attracting and retaining qualified
directors.
|
|
·
|
the
subject of any bankruptcy petition filed by or against any business of
which such person was a general partner or executive officer either at the
time of the bankruptcy or within two years prior to that
time;
|
|
·
|
convicted
in a criminal proceeding or is subject to a pending criminal proceeding
(excluding traffic violations and other minor
offenses);
|
|
·
|
subject
to any order, judgment, or decree, not subsequently reversed, suspended or
vacated, of any court of competent jurisdiction, permanently or
temporarily enjoining, barring, suspending or otherwise limiting his
involvement in any type of business, securities or banking activities;
or
|
|
·
|
found
by a court of competent jurisdiction (in a civil action), the Commission
or the Commodity Futures Trading Commission to have violated a federal or
state securities or commodities
law.
|
Name and Principal
Position
|
Year
|
Salary
|
Bonus
|
Other
|
Securities
Underlying
Options
Granted
|
All Other
Compensation
|
|||||||||||||||
Harmel S. Rayat (1)
|
2007
|
$
|
0
|
$
|
0
|
$
|
0
|
0
|
$
|
0
|
|||||||||||
President, CEO,
|
2006
|
$
|
0
|
$
|
0
|
$
|
4,500
|
0
|
$
|
0
|
|||||||||||
Chief Financial
Officer
|
2005
|
$
|
0
|
$
|
0
|
$
|
3,600
|
0
|
$
|
0
|
|||||||||||
and
Director
|
|||||||||||||||||||||
Tim Luu (1)
|
2007
|
$
|
0
|
$
|
0
|
$
|
3,000
|
0
|
$
|
0
|
|||||||||||
Secretary,
Treasurer
|
2006
|
$
|
0
|
$
|
0
|
$
|
3,300
|
0
|
$
|
0
|
|||||||||||
Chief Technology
Officer
|
2005
|
$
|
0
|
$
|
0
|
$
|
3,150
|
0
|
$
|
0
|
|||||||||||
and
Director
|
|
·
|
each
person (or group of affiliated persons) who is known by us to beneficially
own 5% or more of our common stock;
|
|
·
|
each
of our directors;
|
|
·
|
each
of our named executive officers;
and
|
|
·
|
all
of our directors and executive officers as a
group.
|
Person or
Group
|
Number of
Shares
of Common
Stock
|
Percent
|
||||||
Derek Cooper
|
0 | (1)(2)(3) | 0.0 | % | ||||
888 3rd Street SW, Suite
1000
|
||||||||
Calgary, AB T2P 5C5
|
||||||||
Christian Hudson
|
0 | (1)(2) | 0.0 | % | ||||
888 3rd Street SW, Suite
1000
|
||||||||
Calgary, AB T2P 5C5
|
||||||||
Jeet Sidhu
|
0 | (1)(2) | 0.0 | % | ||||
888 3rd Street SW, Suite
1000
|
||||||||
Calgary, AB T2P 5C5
|
||||||||
Frank Fabio
|
0 | (1)(4) | 0.0 | % | ||||
888 3rd Street SW, Suite
1000
|
||||||||
Calgary, AB T2P 5C5
|
||||||||
1420525 Alberta Ltd.
(5)(6)
|
32,639,800 | (6) | 52 | % | ||||
1628 West 1st Avenue, Suite
216
|
||||||||
Vancouver, BC V6J 1G1
|
||||||||
Directors and Executive
Officers
|
0 | 0.0 | % | |||||
as a group (4
persons)
|
Name of Selling Stockholders
(1)
|
No. of Shares
Beneficially
Owned Prior
to the
Offering (2)
|
Approximate Percentage of
Issued and
Outstanding
Shares Owned
Prior to the
Offering
|
Number of
Shares To Be
Sold In This
Offering
|
Percentage
of Shares
To Be
Owned After
the
Offering
|
||||||||||||
Sharon
L. Hebgin
|
900,000 | 1.50 | % | 900,000 | 0 | % | ||||||||||
Barry
Honig
|
9,000,000 | 4.90 | % | 9,000,000 | 0 | % | ||||||||||
Rob
Knie
|
300,000 | * | % | 300,000 | 0 | % | ||||||||||
Herdev
S. Rayat
|
1,800,000 | 3.00 | % | 1,800,000 | 0 | % | ||||||||||
Jasvir
S. Rayat
|
7,200,000 | 4.90 | % | 7,200,000 | 0 | % | ||||||||||
Joseph
Sierchio(3)
|
150,000 | * | % | 150,000 | 0 | % | ||||||||||
Total
|
19,350,000 | 19,350,000 |
Selling Security
Holder
|
Market Price per Share of Common
Stock on July
28,
2008
|
Aggregate Number of Shares
Acquired
|
Aggregate Market Price of
Shares
|
Aggregate Purchase Price of
Shares
|
Total Possible Discount to Market
Price
|
|||||||||||||||
Sharon
L. Hebgin
|
$ | 0.75 | 300,000 | $ | 225,000 | $ | 150,000 | $ | 75,000 | |||||||||||
Barry
Honig
|
$ | 0.75 | 3,000,000 | $ | 2,250,000 | $ | 1,500,000 | $ | 750,000 | |||||||||||
Rob
Knie
|
$ | 0.75 | 100,000 | $ | 75,000 | $ | 50,000 | $ | 25,000 | |||||||||||
Herdev
S. Rayat
|
$ | 0.75 | 600,000 | $ | 450,000 | $ | 300,000 | $ | 150,000 | |||||||||||
Jasvir
S. Rayat
|
$ | 0.75 | 2,400,000 | $ | 1,800,000 | $ | 1,200,000 | $ | 600,000 | |||||||||||
Joseph
Sierchio
|
$ | 0.75 | 50,000 | $ | 37,500 | $ | 25,000 | $ | 12,500 |
Selling Security
Holder
|
Market Price per Share of Common
Stock on July
11,
2008
|
Exercise price of Series A Warrants
|
Aggregate Shares Underlying
Warrants
|
Combined Market Price of Shares
Underlying Warrants
|
Aggregate Price of Shares
Underlying Warrants
|
Total Possible Discount to Market
Price
|
||||||||||||||||||
Sharon
L. Hebgin
|
$ | 0.75 | $ | 0.60 | 300,000 | $ | 225,000 | $ | 180,000 | $ | 45,000 | |||||||||||||
Barry
Honig
|
$ | 0.75 | $ | 0.60 | 3,000,000 | $ | 2,250,000 | $ | 1,800,000 | $ | 450,000 | |||||||||||||
Rob
Knie
|
$ | 0.75 | $ | 0.60 | 100,000 | $ | 75,000 | $ | 60,000 | $ | 15,000 | |||||||||||||
Herdev
S. Rayat
|
$ | 0.75 | $ | 0.60 | 600,000 | $ | 450,000 | $ | 360,000 | $ | 90,000 | |||||||||||||
Jasvir
S. Rayat
|
$ | 0.75 | $ | 0.60 | 2,400,000 | $ | 1,800,000 | $ | 1,440,000 | $ | 360,000 | |||||||||||||
Joseph
Sierchio
|
$ | 0.75 | $ | 0.60 | 50,000 | $ | 37,500 | $ | 30,000 | $ | 7,500 |
Selling Security
Holder
|
Market Price per Share of Common
Stock on July
11,
2008
|
Exercise price of Series B Warrants
|
Aggregate Shares
Underlying the
Series B Warrants
|
Market Price of Shares Underlying
the Series B
Warrants
|
Aggregate Price of Shares
Underlying Series B
Warrants
|
Total Possible Discount to Market
Price
|
||||||||||||||||||
Sharon
L. Hebgin
|
$ | 0.75 | $ | 0.75 | 300,000 | $ | 225,000 | $ | 225,000 | $ | 0.00 | |||||||||||||
Barry
Honig
|
$ | 0.75 | $ | 0.75 | 3,000,000 | $ | 2,250,000 | $ | 2,250,000 | $ | 0.00 | |||||||||||||
Rob
Knie
|
$ | 0.75 | $ | 0.75 | 100,000 | $ | 75,000 | $ | 75,000 | $ | 0.00 | |||||||||||||
Herdev
S. Rayat
|
$ | 0.75 | $ | 0.75 | 600,000 | $ | 450,000 | $ | 450,000 | $ | 0.00 | |||||||||||||
Jasvir
S. Rayat
|
$ | 0.75 | $ | 0.75 | 2,400,000 | $ | 1,800,000 | $ | 1,800,000 | $ | 0.00 | |||||||||||||
Joseph
Sierchio
|
$ | 0.75 | $ | 0.75 | 50,000 | $ | 37,500 | $ | 37,500 | $ | 0.00 |
|
·
|
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.
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE
SHEETS
|
||||||||
September 30, 2008 and December 31,
2007
|
||||||||
(Unaudited)
|
||||||||
September 30,
|
December 31,
|
|||||||
(Expressed in U. S.
Dollars)
|
2008
|
2007
|
||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$
|
2,859,798
|
$
|
46,306
|
||||
Prepaid
expenses
|
720
|
-
|
||||||
Total current
assets
|
2,860,518
|
46,306
|
||||||
Oil and gas properties - net,
proven wells (Note 4)
|
279,565
|
-
|
||||||
Total
assets
|
$
|
3,140,083
|
$
|
46,306
|
||||
LIABILITIES
|
||||||||
Current
liabilities
|
||||||||
Accounts payable and accrued
liabilities
|
$
|
9,643
|
$
|
1,300
|
||||
Accounts payable - related parties
(Note 5)
|
-
|
23,812
|
||||||
Total
liabilities
|
9,643
|
25,112
|
||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Stockholders'
Equity
|
||||||||
Preferred stock:$0.0001 par value:
Authorized: 10,000,000 shares Issued and outstanding:
nil
|
-
|
-
|
||||||
Common stock: $0.00001 par value;
Authorized: 200,000,000 shares Issued and
outstanding: 63,075,122 shares (2007:
56,625,122)
|
631
|
566
|
||||||
Additional paid-in
capital
|
7,091,028
|
3,838,516
|
||||||
Accumulated
deficit
|
(3,961,219
|
)
|
(3,817,888
|
)
|
||||
Total stockholders'
equity
|
3,130,440
|
21,194
|
||||||
Total liabilities and
stockholders' equity
|
$
|
3,140,083
|
$
|
46,306
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
||||||||||||||||
for the three and nine months
ended September 30,
2008 and
2007
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
(Expressed in U. S.
Dollars)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Expenses
|
||||||||||||||||
Impairment of oil and natural gas
properties
|
53,800
|
-
|
53,800
|
-
|
||||||||||||
Management and Directors fees -
related party (Note 5)
|
12,266
|
-
|
13,766
|
-
|
||||||||||||
Consulting
fee
|
-
|
-
|
4,250
|
-
|
||||||||||||
Professional fees - accounting and
legal
|
30,726
|
1,014
|
48,418
|
6,395
|
||||||||||||
Rent
|
1,832
|
1,983
|
6,029
|
5,670
|
||||||||||||
General and
administrative
|
3,939
|
302
|
7,537
|
5,364
|
||||||||||||
Office
supplies
|
159
|
1,703
|
525
|
2,910
|
||||||||||||
Investor
relations
|
7,000
|
-
|
7,000
|
-
|
||||||||||||
Travel
|
8,007
|
-
|
8,007
|
-
|
||||||||||||
117,729
|
5,002
|
149,332
|
20,339
|
|||||||||||||
Operating
Loss
|
(117,729
|
)
|
(5,002
|
)
|
(149,332
|
)
|
(20,339
|
)
|
||||||||
Other income
(expense)
|
||||||||||||||||
Interest, bank charges and foreign
exchange
|
(35
|
)
|
(131
|
)
|
(318
|
)
|
(247
|
)
|
||||||||
Interest
income
|
5,967
|
706
|
6,319
|
2,400
|
||||||||||||
5,932
|
575
|
6,001
|
2,153
|
|||||||||||||
Net loss available to common
shareholders
|
$
|
(111,797
|
)
|
$
|
(4,427
|
)
|
$
|
(143,331
|
)
|
$
|
(18,186
|
)
|
||||
Loss per common
share - basic and
diluted
|
$
|
(0
|
)
|
$
|
(0
|
)
|
$
|
(0
|
)
|
$
|
(0
|
)
|
||||
Weighted
average number of common shares outstanding - basic and
diluted
|
61,112,079
|
96,625,122
|
58,131,691
|
96,625,122
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
CONSOLIDATED STATEMENT OF
STOCKHOLDERS' EQUITY
|
for the nine months ended
September 30,
2008 and year ended
December 31,
2007
|
(Unaudited)
|
Accumulated
other
|
Total
|
|||||||||||||||||||||||||||
Common
Stock
|
Additional
|
Accumulated
|
Comprehensive
|
comprehensive
|
Stockholder's
|
|||||||||||||||||||||||
(Expressed in U. S.
Dollars)
|
Shares
|
Amount
|
paid-in
capital
|
earnings
(deficit)
|
income
(loss)
|
income
|
Equity
|
|||||||||||||||||||||
Balance, December 31,
2006
|
96,625,122
|
$
|
966
|
$
|
3,838,116
|
$
|
(3,793,206
|
)
|
$
|
-
|
$
|
-
|
$
|
45,876
|
||||||||||||||
Cancellation of common shares at
$0.0033 per share
|
(40,000,000
|
)
|
(400
|
)
|
400
|
-
|
||||||||||||||||||||||
Components of comprehensive
income - Loss, year ended December 31,
2007
|
-
|
-
|
-
|
(24,682
|
)
|
(24,682
|
)
|
-
|
(24,682
|
)
|
||||||||||||||||||
Total comprehensive
loss
|
(24,682
|
)
|
||||||||||||||||||||||||||
Balance, December 31,
2007
|
56,625,122
|
566
|
3,838,516
|
(3,817,888
|
)
|
-
|
21,194
|
|||||||||||||||||||||
Units issued for cash and legal
services at $0.50 per share in July 2008
|
6,450,000
|
65
|
3,224,935
|
3,225,000
|
||||||||||||||||||||||||
Stock based compensation
expense
|
2,766
|
2,766
|
||||||||||||||||||||||||||
Settlement of related party
payables
|
24,811
|
24,811
|
||||||||||||||||||||||||||
Components of comprehensive
income - Loss, nine months ended
September 30,
2008
|
-
|
-
|
-
|
(143,331
|
)
|
(143,331
|
)
|
-
|
(143,331
|
)
|
||||||||||||||||||
Total comprehensive
loss
|
$
|
(143,331
|
)
|
|||||||||||||||||||||||||
Balance, September 30,
2008
|
63,075,122
|
$
|
631
|
$
|
7,091,028
|
$
|
(3,961,219
|
)
|
$
|
-
|
$
|
3,130,440
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF
CASH FLOWS
|
||||||||
for the nine months ended
September 30,
2008 and
2007
|
||||||||
(Unaudited)
|
||||||||
(Expressed in U. S.
Dollars)
|
2008
|
2007
|
||||||
Cash flows from (used in)
operating activities
|
||||||||
Net loss
|
$
|
(143,331
|
)
|
$
|
(18,186
|
)
|
||
Impairment of oil and natural gas
properties
|
53,800
|
-
|
||||||
Stock-based
compensation
|
2,766
|
-
|
||||||
Stock issued for legal
services
|
25,000
|
-
|
||||||
Change in non-cash working capital
item:
|
-
|
-
|
||||||
Decrease in accounts receivable -
related parties
|
-
|
84,088
|
||||||
Increase in prepaid
assets
|
(720
|
)
|
||||||
Increase (Decrease) in accounts
payable & accrued payable
|
9,342
|
(8,564
|
)
|
|||||
Net cash flows provided by (used
in) operating activities
|
(53,143
|
)
|
57,338
|
|||||
Cash flows from investing
activities
|
||||||||
Acquisition of oil and gas
properties
|
(333,365
|
)
|
-
|
|||||
Net cash used in investing
activities
|
(333,365
|
)
|
-
|
|||||
Cash flows from financing
activities
|
||||||||
Proceeds from issuance of common
stock, net
|
3,200,000
|
-
|
||||||
Net cash provided by financing
activities
|
3,200,000
|
-
|
||||||
Increase in
cash
|
2,813,492
|
57,338
|
||||||
Cash, beginning of
period
|
46,306
|
178
|
||||||
Cash, end of
period
|
$
|
2,859,798
|
$
|
57,516
|
||||
Supplemental disclosure of cash
flow information:
|
||||||||
Interest paid in
cash
|
$
|
-
|
$
|
-
|
||||
Income tax paid in
cash
|
$
|
-
|
$
|
-
|
||||
Settlement of related party
payables
|
$
|
24,811
|
$
|
-
|
Three months
ended
|
Nine months
ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Numerator - net loss available to
common stockholders
|
$
|
(111,797
|
)
|
$
|
(4,427
|
)
|
$
|
(143,331
|
)
|
$
|
(18,186
|
)
|
||||
Denominator - weighted average
number of common shares outstanding
|
61,112,079
|
96,625,122
|
58,131,691
|
96,625,122
|
||||||||||||
Basic and diluted loss per common
share
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
Acquisition
Costs
|
Exploration
Costs
|
Development
Costs
|
Total
|
|||||||||||||
Cooke #6
|
$
|
181,535
|
$
|
-
|
$
|
-
|
$
|
181,535
|
||||||||
Onnie Ray #1
|
37,400
|
-
|
-
|
37,400
|
||||||||||||
Haile #1
|
77,015
|
-
|
-
|
77,015
|
||||||||||||
Stahl #1
|
37,415
|
-
|
-
|
37,415
|
||||||||||||
333,365
|
-
|
-
|
333,365
|
|||||||||||||
Impairment of oil
properties
|
(53,800
|
)
|
||||||||||||||
Net capitalized
costs
|
$
|
279,565
|
Number of
Options
|
Weighted average exercise
price
|
|||||||
Options outstanding and
exercisable at December 31,
2006
|
7,230,000 | $ | 0.01 | |||||
Options
cancelled
|
(7,230,000 | ) | 0.01 | |||||
Options outstanding and
exercisable at December 31,
2007
|
- | |||||||
Options
granted
|
200,000 | 1.00 | ||||||
Options outstanding at
September 30,
2008
|
200,000 | |||||||
Exercisable at September 30,
2008
|
0 |
Risk free interest
rate
|
2.435
|
%
|
||
Expected
life
|
1.5 years
|
|||
Expected
volatility
|
96.15
|
%
|
||
Dividend per
share
|
$
|
0.00
|
Risk free interest
rate
|
2.590
|
%
|
||
Expected
life
|
2 years
|
|||
Expected
volatility
|
100.76
|
%
|
||
Dividend per
share
|
$
|
0.00
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE
SHEETS
|
||||||||
December 31, 2007 and 2006
|
||||||||
(Expressed in US
Dollars)
|
||||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$ | 46,306 | $ | 178 | ||||
Total current
assets
|
46,306 | 178 | ||||||
Receivable - related party (Note
3)
|
- | 84,088 | ||||||
Total
assets
|
$ | 46,306 | $ | 84,266 | ||||
LIABILITIES
|
||||||||
Current
|
||||||||
Accounts payable and accrued
liabilities
|
$ | 1,300 | $ | 14,578 | ||||
Accounts payable - related parties
(Note 3)
|
23,812 | 23,812 | ||||||
Total
liabilities
|
25,112 | 38,390 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Stockholders'
Equity
|
||||||||
Preferred stock:$0.0001 par value: Authorized: 10,000,000 shares
Issued and outstanding:
nil
|
- | - | ||||||
Common stock:
$0.00001 par value; Authorized: 200,000,000 shares
Issued and outstanding: 56,625,122 shares (2006:
96,625,122)
|
566 | 966 | ||||||
Additional
paid-in capital
|
3,838,516 | 3,838,116 | ||||||
Accumulated
deficit
|
(3,817,888 | ) | (3,793,206 | ) | ||||
Total stockholders'
equity
|
21,194 | 45,876 | ||||||
Total liabilities and
stockholders' equity
|
$ | 46,306 | $ | 84,266 | ||||
(The accompanying notes are an
integral part of these consolidated financial
statements)
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
||||||||
for the years ended December 31, 2007 and 2006
|
||||||||
(Expressed in US
Dollars)
|
||||||||
2007
|
2006
|
|||||||
Revenue
|
$ | - | $ | - | ||||
Expenses
|
||||||||
Management fees - related party
(Note 3)
|
1,500 | 7,800 | ||||||
Interest, bank charges and foreign
exchange loss
|
375 | 1,062 | ||||||
Professional fees - accounting and
legal
|
7,950 | 47,684 | ||||||
Rent
|
7,812 | 5,631 | ||||||
Other Operating
Expenses
|
9,973 | 20,727 | ||||||
27,610 | 82,904 | |||||||
Operating
Loss
|
(27,610 | ) | (82,904 | ) | ||||
Other
income
|
||||||||
Gain on sale of marketable equity
securities
|
- | 36,038 | ||||||
Interest
income
|
2,928 | 1,862 | ||||||
2,928 | 37,900 | |||||||
Net loss available to common
shareholders
|
$ | (24,682 | ) | $ | (45,004 | ) | ||
Loss per common
share - basic and
diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | ||
Weighted
average number of common shares outstanding - basic and
diluted
|
96,515,533 | 96,625,122 | ||||||
(The accompanying notes are an
integral part of these consolidated financial
statements)
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF
STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
for the years ended December 31, 2007 and 2006
|
||||||||||||||||||||||||||||
(Expressed in US
Dollars)
|
||||||||||||||||||||||||||||
Common
Stock
|
Additional
|
Accumulated
|
Comprehensive
|
Accumulated
other comprehensive
|
Total
Stockholder's
|
|||||||||||||||||||||||
Shares
|
Amount
|
paid-in
capital
|
earnings
(deficit)
|
income
(loss)
|
income
|
Equity
|
||||||||||||||||||||||
Balance, December 31,
2005
|
96,625,122 | $ | 966 | $ | 3,838,116 | $ | (3,748,202 | ) | $ | 1,103,253 | $ | 1,441,500 | $ | 1,532,380 | ||||||||||||||
Components of comprehensive
income
|
||||||||||||||||||||||||||||
- Net unrealized loss on
marketable equity securities
|
- | - | - | - | (1,405,462 | ) | (1,405,462 | ) | (1,405,462 | ) | ||||||||||||||||||
- Net gain
transferred
|
- | - | - | - | (36,038 | ) | (36,038 | ) | (36,038 | ) | ||||||||||||||||||
- Loss, year ended December 31,
2006
|
- | - | - | (45,004 | ) | (45,004 | ) | - | (45,004 | ) | ||||||||||||||||||
Total comprehensive
income
|
$ | (1,486,504 | ) | |||||||||||||||||||||||||
Balance, December 31,
2006
|
96,625,122 | $ | 966 | $ | 3,838,116 | $ | (3,793,206 | ) | $ | - | $ | 45,876 | ||||||||||||||||
Cancellation of common
shares
|
(40,000,000 | ) | (400 | ) | 400 | - | ||||||||||||||||||||||
Components of comprehensive
income
|
||||||||||||||||||||||||||||
- Loss, year ended December 31,
2007
|
- | - | - | (24,682 | ) | (24,682 | ) | - | (24,682 | ) | ||||||||||||||||||
Total comprehensive
income
|
$ | (24,682 | ) | |||||||||||||||||||||||||
Balance, December 31,
2007
|
56,625,122 | $ | 566 | $ | 3,838,516 | $ | (3,817,888 | ) | $ | - | $ | 21,194 | ||||||||||||||||
(The accompanying notes are an
integral part of these consolidated financial
statements)
|
ENTHEOS TECHNOLOGIES, INC.
AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF
CASH FLOWS
|
||||||||
for the years ended December 31, 2007 and 2006
|
||||||||
(Expressed in US
Dollars)
|
||||||||
2007
|
2006
|
|||||||
Cash flows from (used in)
operating activities
|
||||||||
Net loss
|
$ | (24,682 | ) | $ | (45,004 | ) | ||
Reconciliation of net loss to net
cash provided by (used in) operating activities
|
||||||||
Gain on sale of equity equity
securities
|
- | (36,038 | ) | |||||
Change in non-cash working capital
items:
|
||||||||
Decrease (increase) in accounts
receivable - related parties
|
84,088 | - | ||||||
Increase (Decrease) in accounts
payable and accrued liabilities
|
(13,278 | ) | (758 | ) | ||||
Net cash provided by (used in)
operating activities
|
46,128 | (81,800 | ) | |||||
Increase (decrease) in
cash
|
46,128 | (81,800 | ) | |||||
Cash, beginning of
year
|
178 | 81,978 | ||||||
Cash, end of
year
|
$ | 46,306 | $ | 178 | ||||
Supplemental disclosure of cash
flow information:
|
||||||||
Interest paid in
cash
|
$ | - | $ | - | ||||
Income tax paid in
cash
|
$ | - | $ | - | ||||
(The accompanying notes are an
integral part of these consolidated financial
statements)
|
Number of
options
|
Weighted average exercise
price
|
|||||||
Options outstanding and
exercisable at December 31,
2005
|
8,340,000 | $ | 0.01 | |||||
Options
cancelled
|
(1,110,000 | ) | 0.01 | |||||
Options outstanding and
exercisable at December 31,
2006
|
7,230,000 | 0.01 | ||||||
Options
cancelled
|
(7,230,000 | ) | 0.01 | |||||
Options outstanding and
exercisable at December 31,
2007
|
- |
2007
|
2006
|
|||||||
Deferred tax
assets:
|
||||||||
Net operating loss
carryforwards
|
$ | 1,226,000 | $ | 1,218,000 | ||||
Valuation
allowance
|
(1,226,000 | ) | (1,218,000 | ) | ||||
Net deferred tax
assets
|
$ | - | $ | - |
2007
|
2006
|
|||||||
Statutory federal income tax
rate
|
-34 | % | -34 | % | ||||
Valuation
allowance
|
34 | % | 34 | % | ||||
0 | % | 0 | % |
SEC Registration
Fee
|
$ | 446 | ||
Accounting Fees and
Expenses
|
10,000 | |||
Legal Fees and
Expenses
|
35,000 | |||
Printing
Expenses
|
1,000 | |||
Transfer Agent
Fees
|
1,000 | |||
Miscellaneous Fees and
Expenses
|
2,554 | |||
Total
|
$ | 50,000 |
Exhibit No.
|
Description of Exhibit
|
|
3.1
|
Articles
of Incorporation are attached hereto by reference to Registration
Statement on Form 10SB 12G filed on May 11, 1999.
|
|
3.2
|
By
Laws are attached hereto by reference to Registration Statement on Form
10SB 12G filed on May 11, 1999
|
|
4.1
|
Form
Subscription Agreement dated July 28, 2008 by and among Entheos
Technologies, Inc. and Purchasers named therein and who are signatories
thereto.
|
|
4.2
|
Form
of Registration Rights Agreement Registration Rights, 2008 by and among
Entheos Technologies, Inc. and entities named therein and who are
signatories thereto.
|
|
4.3
|
Form
of Series A Warrant.
|
|
4.4
|
Form
of Series B Warrant.
|
|
5.0
|
Opinion
of Sierchio & Company, LLP regarding the legality of the securities
being registered.*
|
|
10.1
|
Participation Agreement dated
September 9,
2008 with respect to
the Stahl #1Well located Fayette County, Texas.
|
|
10.2
|
Participation Agreement dated
September 9,
2008 with respect to
the Onnie Ray #1 Well located Lee County,
Texas.
|
|
10.3
|
Participation Agreement dated
September 9,
2008 with respect to
the Haile #1Well located Frio County, Texas.
|
|
10.4
|
Participation Agreement dated
October 31,
2008 with respect to
the Pearce #1Well located Lee County, Texas.
|
|
23.1
|
Consent
of Sierchio & Company, LLP (included in Exhibit 5.0
hereto). *
|
|
23.2
|
Consent
of Peterson Sullivan, LLP dated March 10,
2009.
|
|
i.
|
To
include any prospectus required by section 10(a)(3) of the Securities Act
of 1933;
|
|
ii.
|
To
reflect in the prospectus any facts or events arising after the effective
date of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the registration
statement. Notwithstanding the foregoing, any increase or decrease in
volume of securities offered (if the total dollar value of securities
offered would not exceed that which was registered) and any deviation from
the low or high end of the estimated maximum offering range may be
reflected in the form of prospectus filed with the Commission pursuant to
Rule 424(b) if, in the aggregate, the changes in volume and price
represent no more than 20% change in the maximum aggregate offering price
set forth in the "Calculation of Registration Fee" table in the effective
registration statement; and
|
|
iii.
|
To
include any material information with respect to the plan of distribution
not previously disclosed in the registration statement or any material
change to such information in the registration
statement.
|
Exhibit No.
|
Description of Exhibit
|
|
3.1
|
Articles
of Incorporation are attached hereto by reference to Registration
Statement on Form 10SB 12G filed on May 11, 1999.
|
|
3.2
|
By
Laws are attached hereto by reference to Registration Statement on Form
10SB 12G filed on May 11, 1999
|
|
Form
Subscription Agreement dated July 28, 2008 by and among Entheos
Technologies, Inc. and Purchasers named therein and who are signatories
thereto.
|
||
Form
of Registration Rights Agreement Registration Rights, 2008 by and among
Entheos Technologies, Inc. and entities named therein and who are
signatories thereto.
|
||
Form
of Series A Warrant.
|
||
Form
of Series B Warrant.
|
||
5.0
|
Opinion
of Sierchio & Company, LLP regarding the legality of the securities
being registered.*
|
|
Participation Agreement dated
September 9,
2008 with respect to
the Stahl #1Well located Fayette County, Texas.
|
||
Participation Agreement dated
September 9,
2008 with respect to
the Onnie Ray #1 Well located Lee County,
Texas.
|
||
Participation Agreement dated
September 9,
2008 with respect to
the Haile #1Well located Frio County, Texas.
|
||
Participation Agreement dated
October 31,
2008 with respect to
the Pearce #1Well located Lee County, Texas.
|
||
23.1
|
Consent
of Sierchio & Company, LLP (included in Exhibit 5.0
hereto). *
|
|
23.2
|
Consent
of Peterson Sullivan, LLP dated March 10,
2009.
|