Nevada
|
33-0880427
|
|||
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
Large
Accredited Filer [ ]
|
Accelerated
Filer [ ]
|
|
Non-Accredited
Filer [ ]
|
Smaller
Reporting Company [X]
|
Freestone
Resources, Inc.
|
||||||||
Consolidated
Balance Sheets
|
||||||||
(Unaudited)
|
||||||||
March
31, 2009
|
June
30, 2008
|
|||||||
Assets
|
||||||||
Current
Assets:
|
||||||||
Cash
|
$
|
-
|
$
|
13,548
|
||||
Accounts
receivable
|
-
|
42,260
|
||||||
Note
receivable
|
-
|
16,468
|
||||||
Inventory
of Petrozene
|
90,771
|
-
|
||||||
Total
Current Assets
|
90,771
|
72,276
|
||||||
Fixed
assets, net
|
367,243
|
344,202
|
||||||
Other
assets
|
15,068
|
-
|
||||||
Petrozene
contract, net
|
1,000
|
1,000
|
||||||
16,068
|
1,000
|
|||||||
Total
Assets
|
$
|
474,082
|
$
|
417,478
|
||||
Liabilities
and Stockholders’ Equity
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
payable
|
$
|
29,630
|
$
|
23,625
|
||||
Accounts
payable – related party
|
107,658
|
5,872
|
||||||
Note
payable
|
35,000
|
1,721
|
||||||
Current
portion – long term debt
|
33,078
|
12,267
|
||||||
Total
Current Liabilities
|
205,366
|
43,485
|
||||||
Long-term
Liabilities:
|
||||||||
Long-term
debt
|
40,681
|
43,251
|
||||||
Asset retirement
obligations
|
34,888
|
34,888
|
||||||
Total
Liabilities
|
280,935
|
121,624
|
||||||
Stockholders’
Equity:
|
||||||||
Preferred
stock, $.001 par value, 5,000,000 shares
|
||||||||
authorized,
-0- shares issued and outstanding
|
-
|
-
|
||||||
Common
stock, $.001 par value, 100,000,000 shares
|
||||||||
authorized,
52,180,260 and 50,025,260 shares issued
|
||||||||
and
outstanding, respectively
|
52,180
|
50,025
|
||||||
Additional
paid in capital
|
14,177,429
|
13,964,084
|
||||||
Accumulated
deficit
|
(14,036,462
|
)
|
(13,718,255
|
)
|
||||
Total
stockholders’ equity
|
193,147
|
295,854
|
||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
474,082
|
$
|
417,478
|
Freestone
Resources, Inc.
|
||||||||||||||||||
Consolidated
Statements of Operations
|
||||||||||||||||||
(Unaudited)
|
||||||||||||||||||
Three Months
Ended
|
Nine
Months Ended
|
|||||||||||||||||
March
|
March
|
March
|
March
|
|||||||||||||||
31, 2009
|
31, 2008
|
31, 2009
|
31,
2008
|
|||||||||||||||
Revenue:
|
||||||||||||||||||
Oil
and gas
|
$ | 13,960 | $ | 44,417 | $ | 83,222 | $ | 83,686 | ||||||||||
Petrozene
|
- | 4,400 | - | 406,726 | ||||||||||||||
Total
revenue
|
13,960 | 48,817 | 83,222 | 490,412 | ||||||||||||||
Operating
expenses:
|
||||||||||||||||||
Cost
of revenue
|
5,538 | - | 11,036 | 151,800 | ||||||||||||||
Lease
operating costs
|
13,020 | 18,598 | 60,184 | 21,055 | ||||||||||||||
Depreciation
and depletion
|
6,943 | 8,630 | 20,828 | 14,383 | ||||||||||||||
General
and administrative
|
22,111 | 82,999 | 303,037 | 251,488 | ||||||||||||||
Total
operating expenses
|
47,612 | 110,227 | 395,085 | 438,726 | ||||||||||||||
Operating income
(loss)
|
(33,652 | ) | (61,410 | ) | (311,863 | ) | 51,686 | |||||||||||
Other
income (expense):
|
||||||||||||||||||
Interest
expense
|
(2,195 | ) | (519 | ) | (6,344 | ) | (613 | ) | ||||||||||
Total
other income (expense)
|
(2,195 | ) | (519 | ) | (6,344 | ) | (613 | ) | ||||||||||
Net
income (loss)
|
$ | (35,847 | ) | $ | (61,929 | ) | $ | (318,207 | ) | $ | 51,073 | |||||||
Basic
and diluted income (loss) per share
|
$ | 0.00 | $ | 0.01 | $ | (0.01 | ) | $ | 0.00 | |||||||||
Weighted
average shares outstanding:
|
||||||||||||||||||
Basic
and diluted
|
52,180,260 | 39,740,012 | 52,172,395 | 36,389,824 | ||||||||||||||
Freestones
Resources, Inc.
|
||||||||||||||||||||
Consolidated
Statement of Stockholders' Equity
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Common
Stock
|
Additional
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
paid
in capital
|
Deficit
|
Total
|
||||||||||||||||
Balance,
June 30, 2008
|
50,025,260
|
$ 50,025
|
$ 13,964,084
|
$ (13,718,255)
|
$ 295,854
|
|||||||||||||||
Common
stock issued for services
|
2,155,000
|
2,155
|
213,345
|
-
|
215,500
|
|||||||||||||||
Net
Loss
|
(318,207
|
)
|
(318,207)
|
|||||||||||||||||
Balance,
March 31, 2009
|
52,180,260
|
$
|
52,180
|
$
|
14,177,429
|
$
|
(14,036,462
|
)
|
$
|
193,147
|
||||||||||
Freestone
Resources, Inc.
Consolidated
Statements of Cash Flows
(Unaudited)
|
Nine
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income (loss)
|
$ | (318,207 | ) | $ | 51,073 | |||
Adjustments
to reconcile net income (loss) to net cash provided by (used in)
operating activities:
|
||||||||
Depreciation
and amortization
|
20,828 | 14,383 | ||||||
Shares
issued for services
|
215,500 | - | ||||||
Write-off
in note receivable
|
16,468 | - | ||||||
Change
in account receivable
|
42,260 | (17,856 | ) | |||||
Change
in inventory of Petrozene
|
(90,771 | ) | - | |||||
Change
in other assets
|
(15,068 | ) | (1,000 | ) | ||||
Change
in accounts payable
|
6,005 | (140,062 | ) | |||||
Change
in accounts payable - related party
|
101,786 | - | ||||||
Net
cash provided by (used in) operating activities
|
(21,199 | ) | 47,788 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
of fixed assets
|
(43,869 | ) | - | |||||
Net
cash used in investing activities
|
(43,869 | ) | - | |||||
CASH
FLOWS FROM FINANCING ACTIVITES:
|
||||||||
Proceeds
from note payable
|
33,279 | - | ||||||
Proceeds
from long-term debt
|
20,811 | |||||||
Payments
on long-term debt
|
(2,570 | ) | (1,508 | ) | ||||
Net
cash provided by (used in) financing activities
|
51,520 | (1,508 | ) | |||||
NET
CHANGE IN CASH
|
(13,548 | ) | 46,280 | |||||
CASH
AT BEGINNING OF PERIOD
|
13,548 | - | ||||||
CASH
AT END OF PERIOD
|
$ | -0- | $ | 46,280 | ||||
Supplemental
cash flow information:
|
||||||||
Cash
paid for interest
|
$ | 6,344 | $ | 612 | ||||
Non-cash
investing activities:
|
||||||||
Acquisition
of oil and gas interests and fixed assets for stock
|
$ | - | $ | 330,989 | ||||
Assumption
of accounts payable and note payable
|
$ | - | $ | 181,412 |
Freestone
proportionally consolidates its interests in oil and natural gas
properties.
|
Lloyd Lane | President and Director |
Tom Bonner | Secretary and Director |
Mike Doran | Chief Executive Officer and Director |
Clayton Carter | President and Director |
|
Item
No.2 Unregistered Sales of Equity Securities and
use of Proceeds.
|
31.1
|
Certification
of Chief Executive Officer, pursuant to Rule 13a-14(a) of the Exchange
Act, as enacted by Section 302 of the Sarbanes-Oxley Act of
2002.
|
31.2
|
Certification
of Chief Financial Officer, pursuant to Rule 13a-14(a) of the Exchange
Act, as enacted by Section 302 of the Sarbanes-Oxley Act of
2002.
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer, pursuant to 18
United States Code Section 1350, as enacted by Section 906 of the
Sarbanes-Oxley Act of 2002.
|