|
|
As previously |
|
|
|
|
|
As |
|
Consolidated Balance Sheet at August 31, 2012 |
|
reported |
|
|
Adjustments |
|
|
restated |
|
Proved properties |
|
|
15,232,824 |
|
|
|
(15,232,824 |
) |
|
|
- |
|
Unproven properties |
|
|
6,465,622 |
|
|
|
15,641,759 |
|
|
|
22,107,381 |
|
Accumulated other comprehensive loss |
|
|
(7,299 |
) |
|
|
4,340 |
|
|
|
(2,959 |
) |
Retained earnings (accumulated deficit) during exploration stage |
|
|
(4,838,081 |
) |
|
|
404,595 |
|
|
|
(4,433,486 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Operations for the year ended August 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
Gas sales, net |
|
|
251,290 |
|
|
|
(251,290 |
) |
|
|
- |
|
Lease operating expenses |
|
|
(255,143) |
|
|
|
255,143 |
|
|
|
- |
|
Depletion, depreciation and amortization |
|
|
(400,744) |
|
|
|
400,744 |
|
|
|
- |
|
Net income (loss) |
|
|
(3,207,121) |
|
|
|
404,595 |
|
|
|
(2,802,526) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows for the year ended August 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
(3,207,121) |
|
|
|
404,595 |
|
|
|
(2,802,526) |
|
Depletion, depreciation and amortization |
|
|
405,084 |
|
|
|
(405,084 |
) |
|
|
- |
|
Net cash used in operating activities |
|
|
(922,624 |
) |
|
|
3,851 |
|
|
|
(918,773 |
) |
Expenditures on oil and gas properties |
|
|
(11,200 |
) |
|
|
(3,851 |
) |
|
|
(15,051 |
) |
Net cash used in investing activities |
|
|
(300,495 |
) |
|
|
(3,851 |
) |
|
|
(304,346 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to the Consolidated Financial Statements at August 31, 2012, Note 4. Oil and Gas Properties |
|
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Acquisition - Kotaneelee Gas Project |
|
|
|
|
|
|
|
|
|
|
|
|
Intangibles |
|
|
6,780,000 |
|
|
|
(6,780,000 |
) |
|
|
- |
|
Leasehold costs |
|
|
581,379 |
|
|
|
(581,379 |
) |
|
|
- |
|
Unproved leasehold costs |
|
|
6,465,623 |
|
|
|
7,361,379 |
|
|
|
13,827,001 |
|
Capitalized Acquisition, Exploration and Development Costs |
|
|
|
|
|
|
|
|
|
|
|
|
KGP proven properties |
|
|
15,637,906 |
|
|
|
(15,637,906) |
|
|
|
- |
|
KGP unproven properties |
|
|
6,465,623 |
|
|
|
15,637,906 |
|
|
|
22,103,529 |
|
Expenditures on oil and gas properties |
|
|
- |
|
|
|
3,852 |
|
|
|
3,851 |
|
Unproved oil and gas properties, August 31, 2012 |
|
|
6,465,623 |
|
|
|
15,641,758 |
|
|
|
22,107,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to the Consolidated Financial Statements at August 31, 2012, Note 9. Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Provision for Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Canadian-based losses |
|
|
(469,659 |
) |
|
|
408,884 |
|
|
|
(60,775 |
) |
Expected recovery of Canadian income tax |
|
|
140,898 |
|
|
|
(122,675 |
) |
|
|
18,233 |
|
Valuation allowance |
|
|
(140,898 |
) |
|
|
122,675 |
|
|
|
(18,233 |
) |
Significant Components of Deferred Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Canadian net operating loss carryforwards |
|
|
140,898 |
|
|
|
(122,675 |
) |
|
|
18,233 |
|
Total deferred income tax assets |
|
|
140,898 |
|
|
|
(122,675 |
) |
|
|
18,233 |
|
Valuation allowance |
|
|
(140,898 |
) |
|
|
122,675 |
|
|
|
(18,233 |
) |
Canadian Non-Capital Loss Carryforwards |
|
|
720,949 |
|
|
|
(660,174 |
) |
|
|
60,775 |
|