(Name
of Small Business Issuer in its Charter)
|
|
Delaware
|
33-0464753
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(IRS
Employer Identification No.)
|
Suite
200, 630- 4 Avenue SW, Calgary, Alberta T2P
0J9 Canada
|
|
(Address
of Principal Executive
Offices) (Zip
Code)
|
|
(403)
777-9250
|
|
(Issuer’s
Telephone Number, Including Area Code)
Securities
registered under Section 12(b) of the Exchange Act:
|
|
Title
of Each Class
|
Name
of Each Exchange on Which Registered
|
None
|
|
Securities
Registered Pursuant to Section 12(g) of the Exchange
Act:
|
|
Common
Stock, par value $.001 per share
|
|
(Title
of Each Class)
|
Page
|
||
Item
6.
|
Management’s
Discussion and Analysis or Plan of Operation
|
3
|
Item
7.
|
Financial
Statements
|
16
|
Item
8A.
|
Controls
and Procedures
|
16
|
Item
13.
|
Exhibits
|
17
|
1.
|
A
“modified prospective” method in which compensation cost is recognized
beginning with the effective date (a) based on the requirements of
Statement 123(R) for all share-based payments granted after the effective
date and (b) based on the requirements of Statement 123 for all awards
granted to employees prior to the effective date of Statement 123(R) that
remain unvested on the effective
date.
|
|
2.
|
A
“modified retrospective” method which includes the requirements of the
modified prospective method described above, but also permits entities to
restate based on the amounts previously recognized under Statement 123 for
purposes of pro forma disclosures either (a) all prior periods presented
or (b) prior interim periods of the year of
adoption.
|
§
|
We
will experience failures to discover oil and gas in commercial
quantities;
|
§
|
There
are uncertainties as to the costs to be incurred in our exploratory
drilling activities and cost overruns are
possible;
|
§
|
There
are uncertain costs inherent in drilling into unknown formations, such as
over-pressured zones and tools lost in the hole;
and
|
§
|
We
may make changes in our drilling plans and locations as a result of prior
exploratory drilling.
|
§
|
The
venture participants are required to complete certain minimum work
programs during the three phases of the term of the PSC’s. In
the event the venture participants fail to fulfill any of these minimum
work programs, the parties to the venture must pay to the Government of
India their proportionate share of the amount that would be required to
complete the minimum work program. Accordingly, we could be
called upon to pay our proportionate share of the estimated costs of any
incomplete work programs;
|
§
|
Until
such time as the Government of India attains self sufficiency in the
production of crude oil and condensate and is able to meet its national
demand, the parties to the venture are required to sell in the Indian
domestic market their entitlement under the PSC’s to crude oil and
condensate produced from the exploration blocks. In addition,
the Indian domestic market has the first call on natural gas produced from
the exploration blocks and the discovery and production of natural gas
must be made in the context of the government’s policy of utilization of
natural gas and take into account the objectives of the government to
develop its resources in the most efficient manner and promote
conservation measures. Accordingly, this provision could
interfere with our ability to realize the maximum price for our share of
production of hydrocarbons;
|
§
|
The
parties to the agreement that are not Indian companies, which includes us,
are required to negotiate technical assistance agreements with the
Government of India or its nominee whereby such foreign company can render
technical assistance and make available commercially available technical
information of a proprietary nature for use in India by the government or
its nominee, subject, among other things, to confidentiality
restrictions. Although not intended, this could increase the
venture’s and our cost of operations;
and
|
§
|
The
parties to the venture are required to give preference, including the use
of tender procedures, to the purchase and use of goods manufactured,
produced or supplied in India provided that such goods are available on
equal or better terms than imported goods, and to employ Indian
subcontractors having the required skills insofar as their services are
available on comparable standards and at competitive prices and
terms. Although not intended, this could increase the ventures
and our cost of operations.
|
§
|
political
conditions in oil producing regions, including the Middle East and
elsewhere;
|
§
|
the
domestic and foreign supply of oil and
gas;
|
§
|
quotas
imposed by the Organization of Petroleum Exporting Countries upon its
members;
|
§
|
the
level of consumer demand;
|
§
|
weather
conditions;
|
§
|
domestic
and foreign government regulations;
|
§
|
the
price and availability of alternative
fuels;
|
§
|
overall
economic conditions; and
|
§
|
international
political conditions.
|
§
|
the
capacity and availability of oil and gas gathering systems and
pipelines;
|
§
|
the
ability to produce oil and gas in commercial quantities and to enhance and
maintain production from existing wells and wells proposed to be
drilled;
|
§
|
the
proximity of future hydrocarbon discoveries to oil and gas transmission
facilities and processing equipment (as well as the capacity of such
facilities);
|
§
|
the
effect of governmental regulation of production and transportation
(including regulations relating to prices, taxes, royalties, land tenure,
allowable production, importing and exporting of oil and condensate and
matters associated with the protection of the
environment);
|
§
|
the
imposition of trade sanctions or embargoes by other
countries;
|
§
|
the
availability and frequency of delivery
vessels;
|
§
|
changes
in supply due to drilling by
others;
|
§
|
the
availability of drilling rigs; and
|
§
|
changes
in demand.
|
Exhibit
|
Description
|
3.1
|
Certificate
of Incorporation of the Registrant, as amended.
(1)
|
3.2
|
Bylaws
of the Registrant, as amended. (4)
|
3.3
|
Certificate
of Amendment filed with the State of Delaware on November 25, 1998. (2)
|
3.4
|
Certificate
of Amendment filed with the State of Delaware on December 4, 1998. (2)
|
3.5
|
Certificate
of Amendment filed with the State of Delaware on March 18, 2003. (5)
|
3.6
|
Certificate
of Amendment filed with the State of Delaware on January 8, 2004. (5)
|
4.1
|
Specimen
stock certificate of the Registrant. (5)
|
10.1
|
Restated
1993 Stock Incentive Plan. (1)
|
10.2
|
1994
Directors Stock Option Plan. (1)
|
10.3
|
1994
Stock Option Plan. (1)
|
10.4
|
1993
Stock Incentive Plan. (1)
|
10.5
|
1998
Stock Incentive Plan. (2)
|
10.6
|
Stock
Purchase Agreement dated April 4, 2003 by and among Suite101.com, Inc.,
Jean Paul Roy and GeoGlobal Resources (India) Inc. (3)
|
10.7
|
Amendment
dated August 29, 2003 to Stock Purchase Agreement dated April 4, 2003.
(4)
|
10.8
|
Technical
Services Agreement dated August 29, 2003 between Suite101.com, Inc. and
Roy Group (Barbados) Inc. (4)
|
10.9
|
Participating
Interest Agreement dated March 27, 2003 between GeoGlobal Resources
(India) Inc. and Roy Group (Mauritius) Inc. (4)
|
10.10
|
Escrow
Agreement dated August 29, 2003 among Registrant, Jean Paul Roy and
Computershare Trust Company of Canada. (4)
|
10.11
|
Promissory
Note dated August 29, 2003 payable to Jean Paul Roy. (4)
|
10.12
|
Production
Sharing Contract dated February 4, 2003, among The Government of India,
Gujarat State Petroleum Corporation Limited, Jubilant Enpro Limited and
GeoGlobal Resources (India) Inc. (6)
|
10.13
|
Production
Sharing Contract dated February 6, 2004 among The Government of India,
Gujarat State Petroleum Corporation Limited, Jubilant Enpro Private
Limited and GeoGlobal Resources (Barbados) Inc. (6)
|
10.14
|
Production
Sharing Contract dated February 6, 2004 among The Government of India,
Gujarat State Petroleum Corporation Limited, Jubilant Enpro Private
Limited, Prize Petroleum Company Limited and GeoGlobal Resources
(Barbados) Limited. (6)
|
10.15
|
Carried
Interest Agreement dated August 27, 2002 between Gujarat State Petroleum
Corporation Limited and GeoGlobal Resources (India) Inc. (5)
|
14
|
Code
of Ethics. (5)
|
21
|
Subsidiaries
of the Registrant:
|
Name
|
State
or Jurisdiction of Incorporation
|
|
GeoGlobal
Resources
(India)
Inc.
|
Barbados
|
|
GeoGlobal
Resources (Canada) Inc.
|
Alberta
|
|
GeoGlobal
Resources (Barbados) Inc.
|
Barbados
|
|
23
|
Consent
of experts and counsel:
|
|
(1)
|
Filed
as an Exhibit to Neuro Navigational Corporation Form 10-KSB No. 0-25136
dated September 30, 1994.
|
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
CONSOLIDATED
BALANCE SHEETS
|
||||||||
December
31
|
2004
US
$
|
2003
US
$
|
||||||
Restated
note
5c
|
Restated
note
5c
|
|||||||
Assets
|
||||||||
Current
|
||||||||
Cash
and cash equivalents
|
4,419,598 | 7,029,907 | ||||||
Restricted
cash (note 10d)
|
206,796 | -- | ||||||
4,626,394 | 7,029,907 | |||||||
Accounts
receivable (note 2e)
|
208,748 | 81,487 | ||||||
4,835,142 | 7,111,394 | |||||||
Property
and equipment (note 3)
|
||||||||
Exploration
costs, not subject to depletion
|
707,023 | 200,754 | ||||||
Computer
and office equipment, net
|
143,053 | 117,020 | ||||||
850,076 | 317,774 | |||||||
5,685,218 | 7,429,168 | |||||||
Liabilities
|
||||||||
Current
|
||||||||
Accounts
payable
|
29,623 | 176,683 | ||||||
Accruals
|
54,442 | 16,400 | ||||||
Due
to related companies (notes 7c, 7d and 7e)
|
19,624 | 46,863 | ||||||
Note
payable (note 7a)
|
-- | 1,000,000 | ||||||
103,689 | 1,239,946 | |||||||
Stockholders'
Equity
|
||||||||
Capital
stock (note 4)
|
||||||||
Authorized
|
||||||||
100,000,000
common shares with a par value of $0.001 each
|
||||||||
1,000,000
preferred shares with a par value of $0.01 each
|
||||||||
Issued
|
||||||||
55,207,455
common shares (2003 – 55,053,355)
|
40,615 | 40,461 | ||||||
Additional
paid-in capital (note 4)
|
7,244,602 | 6,680,951 | ||||||
Deficit
accumulated during the development stage
|
(1,703,688 | ) | (532,190 | ) | ||||
5,581,529 | 6,189,222 | |||||||
5,685,218 | 7,429,168 | |||||||
See
Commitments (note 10)
The
accompanying notes are an integral part of these Consolidated Financial
Statements
|
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||||
Year
ended
Dec
31-2004
US
$
|
Year
ended
Dec
31-2003
US
$
|
Period
from
Inception,
Aug
21-2002 to Dec 31-2002
US
$
|
Period
from
Inception,
Aug
21-2002 to Dec 31-2004
US
$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
||||||||||||||
Expenses
(notes 7c, 7d and 7e)
|
||||||||||||||||
General
and administrative
|
451,788 | 151,404 | 6,198 | 609,390 | ||||||||||||
Consulting
fees
|
541,617 | 210,953 | -- | 752,570 | ||||||||||||
Professional
fees
|
161,381 | 131,819 | 6,917 | 300,117 | ||||||||||||
Depreciation
and depletion
|
61,308 | 50,450 | 698 | 112,456 | ||||||||||||
1,216,094 | 544,626 | 13,813 | 1,774,533 | |||||||||||||
Other
expenses (income)
|
||||||||||||||||
Consulting
fees recovered
|
(14,300 | ) | (38,775 | ) | -- | (53,075 | ) | |||||||||
Equipment
costs recovered
|
(2,200 | ) | (4,245 | ) | -- | (6,445 | ) | |||||||||
Foreign
exchange
|
3,495 | 18,634 | -- | 22,129 | ||||||||||||
Interest
|
(31,591 | ) | (1,863 | ) | -- | (33,454 | ) | |||||||||
(44,596 | ) | (26,249 | ) | -- | (70,845 | ) | ||||||||||
Net
loss and comprehensive loss
for
the period
|
(1,171,498 | ) | (518,377 | ) | (13,813 | ) | (1,703,688 | ) | ||||||||
Net
loss per share
–
basic and diluted (note 4d)
|
(0.03 | ) | (0.03 | ) | (0.00 | ) |
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' EQUITY
|
||||||||||||||||
Capital Stock
US
$
|
Additional
paid-in
capital
US
$
|
Accumulated
Deficit
US
$
|
Stockholders'
Equity
US
$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
||||||||||||||
Common
shares issued on incorporation on
August
21, 2002
|
64 | -- | -- | 64 | ||||||||||||
Net
loss and comprehensive loss for the period
|
-- | -- | (13,813 | ) | (13,813 | ) | ||||||||||
Balance
at December 31, 2002
|
64 | -- | (13,813 | ) | (13,749 | ) | ||||||||||
Common
shares issued during the year
|
||||||||||||||||
On
acquisition (note 6)
|
34,000 | 1,072,960 | -- | 1,106,960 | ||||||||||||
Exercise
of options
|
397 | 101,253 | -- | 101,650 | ||||||||||||
Private
placement financing
|
6,000 | 5,994,000 | -- | 6,000,000 | ||||||||||||
Share
issuance costs
|
-- | (550,175 | ) | -- | (550,175 | ) | ||||||||||
Stock-based
compensation
|
-- | 62,913 | -- | 62,913 | ||||||||||||
Net
loss and comprehensive loss for the year
|
-- | -- | (518,377 | ) | (518,377 | ) | ||||||||||
Balance
at December 31, 2003
|
40,461 | 6,680,951 | (532,190 | ) | 6,189,222 | |||||||||||
Common
shares issued during the year
|
||||||||||||||||
Exercise
of options
|
115 | 154,785 | -- | 154,900 | ||||||||||||
Exercise
of warrants
|
39 | 58,611 | -- | 58,650 | ||||||||||||
Stock-based
compensation
|
-- | 350,255 | -- | 350,255 | ||||||||||||
Net
loss and comprehensive loss for the year
|
-- | -- | (1,171,498 | ) | (1,171,498 | ) | ||||||||||
Balance
at December 31, 2004
|
40,615 | 7,244,602 | (1,703,688 | ) | 5,581,529 | |||||||||||
See
note 4 for further information
The
accompanying notes are an integral part of these Consolidated Financial
Statements
|
GEOGLOBAL
RESOURCES INC.
(a
development stage enterprise)
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||||
Year
ended
Dec
31-2004
US
$
|
Year
ended
Dec
31-2003
US
$
|
Period
from
Inception,
Aug
21-2002 to Dec 31-2002
US
$
|
Period
from
Inception,
Aug
21-2002 to Dec 31-2004
US
$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
||||||||||||||
Cash
flows provided by (used in) operating activities
|
||||||||||||||||
Net
loss
|
(1,171,498 | ) | (518,377 | ) | (13,813 | ) | (1,703,688 | ) | ||||||||
Adjustment
to reconcile net loss to net
cash
used in operating activities:
|
||||||||||||||||
Depreciation
and depletion
|
61,308 | 50,450 | 698 | 112,456 | ||||||||||||
Stock-based
compensation (note 5c)
|
304,002 | 40,682 | -- | 344,684 | ||||||||||||
Changes
in operating assets and
liabilities:
|
||||||||||||||||
Accounts
receivable
|
(127,261 | ) | (6,487 | ) | -- | (133,748 | ) | |||||||||
Accounts
payable
|
(147,060 | ) | 121,304 | 6,371 | (19,385 | ) | ||||||||||
Accruals
|
38,042 | 16,400 | -- | 54,442 | ||||||||||||
Due
to shareholder
|
-- | (6,952 | ) | 6,952 | -- | |||||||||||
Due
to related companies
|
(27,239 | ) | 5,107 | -- | (22,132 | ) | ||||||||||
(1,069,706 | ) | (297,873 | ) | 208 | (1,367,371 | ) | ||||||||||
Cash
flows provided by (used in) investing activities
|
||||||||||||||||
Property
and equipment
|
(547,357 | ) | (296,845 | ) | (49,846 | ) | (894,048 | ) | ||||||||
Cash
acquired on acquisition (note 6)
|
-- | 3,034,666 | -- | 3,034,666 | ||||||||||||
Restricted
cash (note 10d)
|
(206,796 | ) | -- | -- | (206,796 | ) | ||||||||||
(754,153 | ) | 2,737,821 | (49,846 | ) | 1,933,822 | |||||||||||
Cash
flows provided by (used in) financing activities
|
||||||||||||||||
Proceeds
from issuance of common shares
|
213,550 | 6,101,650 | 64 | 6,315,264 | ||||||||||||
Share
issuance costs
|
-- | (550,175 | ) | -- | (550,175 | ) | ||||||||||
Changes
in financing liabilities:
|
||||||||||||||||
Note
payable (note 7a)
|
(1,000,000 | ) | (1,000,000 | ) | -- | (2,000,000 | ) | |||||||||
Accounts
payable
|
-- | 61,078 | -- | 61,078 | ||||||||||||
Due
to shareholder
|
-- | (37,998 | ) | 37,998 | -- | |||||||||||
Due
to related companies
|
-- | 15,132 | 11,848 | 26,980 | ||||||||||||
(786,450 | ) | 4,589,687 | 49,910 | 3,853,147 | ||||||||||||
Net
increase (decrease) in cash and
cash
equivalents
|
(2,610,309 | ) | 7,029,635 | 272 | 4,419,598 | |||||||||||
Cash
and cash equivalents, beginning of year
|
7,029,907 | 272 | -- | -- | ||||||||||||
Cash
and cash equivalents, end of year
|
4,419,598 | 7,029,907 | 272 | 4,419,598 | ||||||||||||
Cash
and cash equivalents
|
||||||||||||||||
Current
bank accounts
|
90,670 | 36,631 | 272 | 90,670 | ||||||||||||
Term
deposits
|
4,328,928 | 6,993,276 | -- | 4,328,928 | ||||||||||||
4,419,598 | 7,029,907 | 272 | 4,419,598 | |||||||||||||
The
accompanying notes are an integral part of these Consolidated Financial
Statements
|
i)
|
Capitalized
costs
|
ii)
|
Depreciation
and depletion
|
iii)
|
Ceiling
test
|
iv)
|
Asset
retirement obligations
|
|
c)
|
Joint
operations
|
d)
|
Net
loss per share
|
|
Net
loss per share is calculated based upon the weighted average number of
shares outstanding during the period. The treasury stock method
is used to determine the dilutive effect of the stock
options. The treasury stock method assumes any proceeds
obtained upon exercise of options would be used to purchase common shares
at the average market price during the period. There are no
differences between net loss and the weighted average number of shares
used in the calculation of the basic net loss per share and that used in
the calculation of diluted net loss per
share.
|
|
e)
|
Financial
instruments
|
|
The
Company has estimated the fair value of its financial instruments which
include cash and cash equivalents, restricted cash, accounts receivable,
accounts payable, note payable, due to shareholder and due to related
companies. The Company used valuation methodologies and market
information available as at period end to determine that the carrying
amounts of such financial instruments approximate fair value in all cases,
unless otherwise noted. Of the Company’s accounts receivable,
US$154,884 (December 31, 2003 – US$57,364) is due from one entity in the
oil and gas industry which may pose some credit risk. If these
amounts were uncollectible, they would be capitalized as part of the
property and equipment exploration costs. It is management’s
opinion that the Company is not exposed to significant interest, currency
or credit risks arising from its financial
instruments.
|
f)
|
Measurement
uncertainty
|
|
The
preparation of the consolidated financial statements in accordance with
accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported
amounts of assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results may differ from
these estimated amounts.
|
g)
|
Cash
and cash equivalents
|
|
Cash
and cash equivalents include cash on hand, balances with banks and
short-term deposits with original maturities of three months or
less.
|
h)
|
Foreign
currency translation
|
|
The
Company translates integrated foreign operations into the functional
currency of the parent. Monetary assets and liabilities
denominated in foreign currencies are translated into U.S. dollars at
rates of exchange in effect at the date of the balance
sheet. Non-monetary items are translated at the rate of
exchange in effect when the assets are acquired or obligations
incurred. Revenues and expenses are translated at average rates
in effect during the period, with the exception of depreciation which is
translated at historic rates. Exchange gains and losses are
charged to operations.
|
i)
|
Income
taxes
|
|
The
Company follows the liability method of tax allocation. Under
this method, assets and liabilities are determined based on deferred
income tax, differences between the tax basis of an asset or liability and
its carrying value using enacted tax rates anticipated to apply in the
periods when the temporary differences are expected to
reverse.
|
j)
|
Revenue
recognition
|
|
Revenue
associated with the production and sales of crude oil, natural gas and
natural gas liquids owned by the Company will be recognized when title
passes from the Company to its
customer.
|
k)
|
Stock-based
compensation plan
|
|
The
Company has a stock-based compensation plan which includes stock
options. Consideration received from employees or directors on
the exercise of stock options under the stock option plan is recorded as
capital stock.
|
|
The
Company uses the intrinsic value method of accounting for employee and
director stock-based compensation. As all options have been
granted at exercise prices based on the market value of the Company's
common shares at the date of the grant, no compensation cost is
recognized.
|
|
Non-employee
stock-based compensation costs are measured using the fair value based
method and are charged to earnings on the measurement
date.
|
l)
|
Comprehensive
income
|
|
Comprehensive
income (loss) includes all changes in equity except those resulting from
investments made by owners and distributions to owners. Other
accumulated comprehensive income (loss) consists only of net loss for all
periods presented.
|
Balance
Sheet as at December 31,
US
$
|
Exploration
costs incurred in
US
$
|
|||||||||||||||||||
2004
|
2003
|
2004
|
2003
|
2002
|
||||||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
|||||||||||||||||
Exploration
and development
|
||||||||||||||||||||
Exploration
costs – India
|
707,023 | 200,754 | 506,269 | 178,829 | 21,925 | |||||||||||||||
Accumulated
depletion
|
-- | -- | -- | -- | -- | |||||||||||||||
707,023 | 200,754 | 506,269 | 178,829 | 21,925 | ||||||||||||||||
Computer
and equipment
|
||||||||||||||||||||
Computer
and office equipment
|
255,509 | 168,168 | ||||||||||||||||||
Accumulated
depreciation
|
(112,456 | ) | (51,148 | ) | ||||||||||||||||
143,053 | 117,020 | |||||||||||||||||||
850,076 | 317,774 |
|
i)
|
Exploration
Block KG-OSN-2001/3
|
|
On
August 27, 2002, GeoGlobal together with its joint venture participants,
Jubilant Enpro Limited (“Enpro”) and Gujarat State Petroleum Corporation
Limited (“GSPC”) entered into a Joint Bidding Agreement for the purpose of
submitting a bid for Exploration Block KG-OSN-2001/3 offered by the
Government of India under the New Exploration Licensing Policy Third Round
(NELP-III). This Exploration bid was successful and was awarded
on November 29, 2002, by the Directorate General of Hydrocarbons under the
Ministry of Petroleum & Natural Gas of
India.
|
|
On
February 4, 2003, GeoGlobal, as to a 10% Participating Interest
("PI") (net 5% - see note 3e) along with Enpro and GSPC, as to
their 10% and 80% PI respectively, entered into a Production Sharing
Contract (“PSC-KG”) with the Government of India with respect to this
Exploration Block. See also Carried Interest Agreement note
3d.
|
|
The
PSC-KG allows the joint venture participants to explore for petroleum and
natural gas over a 6.5 year period on the Exploration Block subject to the
work commitment as outlined in note
10a.
|
|
ii)
|
Exploration
Block CB-ONN-2002/2 (also referred to as
Mehsana Block)
|
|
On
January 8, 2004, the Company announced that it was awarded by the
Government of India a 10% PI in a new onshore Exploration Block
CB-ONN-2002/2 covering an area of approximately 125 square kilometers
("sq. kms.") in the Cambay Basin, located in the province of Gujarat in
Northwest India, under the Fourth Round of the New Exploration Licensing
Policy (NELP-IV) bidding which closed on September 30,
2003.
|
|
On
February 6, 2004, GeoGlobal as to its 10% PI, along with its joint venture
participants, Enpro and GSPC as to their 30% and 60% PI respectively,
signed the Production Sharing Contract ("PSC-Mehsana") with the Government
of India with respect to this Exploration
Block.
|
|
The
PSC-Mehsana allows the joint venture participants to explore for petroleum
and natural gas over a 6 year period on the Exploration Block subject to
the work commitment as outlined in note
10b.
|
|
3.
|
PROPERTY
AND EQUIPMENT (continued)
|
|
iii)
|
Exploration Block
CB-ONN-2002/3 (also
referred to as Sanand and Mirola
Block)
|
|
On
January 8, 2004, the Company also announced that it was awarded a 10% PI
in a second new onshore Exploration Block CB-ONN-2002/3 covering an area
of approximately 285 sq. kms. also in the Cambay Basin under
NELP-IV.
|
|
On
February 6, 2004, GeoGlobal as to its 10% PI, along with its joint venture
participants, Enpro, GSPC, and Prize Petroleum Company Limited as to their
20%, 55% and 15% PI respectively, signed the Production Sharing Contract
("PSC-Sanand and Mirola") with the Government of India with respect to
this Exploration Block.
|
|
The
PSC-Sanand and Mirola allows the joint venture participants to explore for
petroleum and natural gas over a 6 year period on the Exploration Block
subject to the work commitment as outlined in note
10c.
|
d)
|
Carried
Interest Agreement
|
|
On
August 27, 2002, GeoGlobal entered into a Carried Interest Agreement
(“CIA”) with GSPC, which grants the Company a 10% carried interest (net 5%
- see note 3e) in the Exploration Block KG-OSN-2001/3. The CIA provides
that GSPC is responsible for GeoGlobal's entire share of any and all costs
incurred during the Exploration Phase prior to the date of initial
commercial production.
|
|
As
at December 31, 2004, GSPC has incurred costs of Rs 22.77 crore
(approximately US$5.01 million) attributable to GeoGlobal under the CIA of
which 50% is for the account of Roy Group (Mauritius) Inc. ("RGM"), a
related party (note 7b) under the terms of the Participating Interest
Agreement as further described in note
3e.
|
e)
|
Participating
Interest Agreement
|
|
On
March 27, 2003, GeoGlobal entered into a Participating Interest Agreement
(“PIA”) with RGM, whereby GeoGlobal assigned and holds in trust for RGM
subject to Government of India consent, 50% of the benefits and
obligations of the PSC-KG and the CIA leaving GeoGlobal with a net 5%
Participating Interest in the PSC-KG and a net 5% carried interest in the
CIA. Under the terms of the PIA, until the Government of India
consent is obtained, GeoGlobal retains the exclusive right to deal with
the other parties to the PSC-KG and the CIA and is entitled to make all
decisions regarding the interest assigned to RGM and RGM agreed to be
bound by and responsible for the actions taken by, obligations undertaken
and costs incurred by GeoGlobal in regard to RGM's interest and to be
liable to GeoGlobal for its share of all costs, interests, liabilities and
obligations arising out of or relating to the RGM interest. RGM
agreed to indemnify GeoGlobal against any and all costs, expenses, losses,
damages or liabilities incurred by reason of RGM's failure to pay the
same. Subject to obtaining the government consent to the
assignment, RGM is entitled to all income, receipts, credits,
reimbursements, monies receivable, rebates and other benefits in respect
of its 5% interest which relate to the PSC-KG. GeoGlobal has a
right of set-off against sums owing to GeoGlobal by RGM. In the
event that the Indian government consent is delayed or denied, resulting
in either RGM or GeoGlobal being denied an economic benefit it would have
realized under the PIA, the parties agreed to amend the PIA or take other
reasonable steps to assure that an equitable result is achieved consistent
with the parties' intentions contained in the PIA. As a
consequence of this transaction the Company reports its holdings under the
PSC-KG and CIA as a net 5% Participating
Interest.
|
Number
of
shares
|
Capital
stock
US
$
|
Additional
paid-in
capital
US
$
|
||||||||||
Restated
note
5c
|
||||||||||||
Balance
at August 21, 2002 and December 31, 2002
|
1,000 | 64 | -- | |||||||||
2003
Transactions
|
||||||||||||
Capital
stock of GeoGlobal (formerly Suite101.com, Inc.) acquired August 29,
2003
|
14,656,687 | 14,657 | 10,914,545 | |||||||||
Common
shares issued by GeoGlobal to acquire
GeoGlobal
India (note 6)
|
34,000,000 | 34,000 | 1,072,960 | |||||||||
Share
issuance costs on acquisition
|
-- | -- | (66,850 | ) | ||||||||
Elimination
of GeoGlobal capital stock in recognition of
reverse
takeover (note 1)
|
(1,000 | ) | (14,657 | ) | (10,914,545 | ) | ||||||
Options
exercised for cash
|
396,668 | 397 | 101,253 | |||||||||
Private
placement financing
|
6,000,000 | 6,000 | 5,994,000 | |||||||||
Share
issuance costs on private placement
|
-- | -- | (483,325 | ) | ||||||||
Stock-based
compensation
|
-- | -- | 62,913 | |||||||||
55,052,355 | 40,397 | 6,680,951 | ||||||||||
Balance
as at December 31, 2003
|
55,053,355 | 40,461 | 6,680,951 | |||||||||
2004
Transactions
|
||||||||||||
Options
exercised for cash
|
115,000 | 115 | 154,785 | |||||||||
Broker
warrants exercised for cash
|
39,100 | 39 | 58,611 | |||||||||
Stock-based
compensation (note 5c)
|
-- | -- | 350,255 | |||||||||
154,100 | 154 | 563,651 | ||||||||||
Balance
as at December 31, 2004
|
55,207,455 | 40,615 | 7,244,602 |
c)
|
Options
|
|
During
the year ended December 31, 2004, 115,000 options were exercised at
various prices between US$1.18 and US$1.50 for gross proceeds of
US$154,900.
|
d)
|
Weighted
average number of shares
|
|
For
purposes of the determination of net loss per share, the basic and diluted
weighted average number of shares outstanding for the year ended December
31, 2004 was 41,671,136 (December 31, 2003 – 19,737,035, December 31, 2002
– 14,500,000). The amount for the year ended December 31, 2004
excludes 5,000,000 shares currently held in escrow. The amount
for the year ended December 31, 2003 also excludes the 5,000,000 shares
currently held in escrow plus 14,500,000 shares which were not released
from escrow until August 27, 2004. The amount for the period
ended December 31, 2002 is deemed to be the number of shares issued to the
legal subsidiary pursuant to the reverse take-over transaction described
in note 6, reduced by the 19,500,000 shares which were held in
escrow.
|
Year
ended
Dec
31, 2004
US
$
|
Year
ended
Dec
31, 2003
US
$
|
Period
from Inception,
Aug
21, 2002 to Dec 31, 2002
US
$
|
Period
from
Inception,
Aug
21, 2002 to
Dec
31, 2004
US
$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
|||||||||||||
Pro-forma
basis
|
||||||||||||||||
Stock-based
compensation
|
||||||||||||||||
Exploration
costs – India
|
56,654 | 44,542 | -- | 101,196 | ||||||||||||
General
and administrative
|
132,767 | 88,349 | -- | 221,116 | ||||||||||||
Exploration
costs – India
|
||||||||||||||||
As
reported
|
707,023 | 200,754 | 21,925 | 707,023 | ||||||||||||
Pro-forma
|
808,219 | 245,296 | 21,925 | 808,219 | ||||||||||||
Net
loss
|
||||||||||||||||
As
reported
|
(1,171,498 | ) | (518,377 | ) | (13,813 | ) | (1,703,688 | ) | ||||||||
Pro-forma
|
(1,304,265 | ) | (606,726 | ) | (13,813 | ) | (1,924,804 | ) | ||||||||
Net
loss per share - basic and diluted
|
||||||||||||||||
As
reported
|
(0.03 | ) | (0.03 | ) | (0.00 | ) | ||||||||||
Pro-forma
|
(0.03 | ) | (0.03 | ) | (0.00 | ) |
Black-Scholes
Assumptions
|
||||||||||||
Fair
value of stock options granted
|
-- | $ | 0.20 | -- | ||||||||
Risk-free
interest rate
|
-- | 2.61 | % | -- | ||||||||
Volatility
|
-- | 55 | % | -- | ||||||||
Expected
life
|
-- |
0.8
years
|
-- | |||||||||
Dividend
yield
|
-- | 0 | % | -- |
i)
|
The
risk-free rate is based on the U.S. Treasury yield curve in effect at the
time of grant.
|
ii)
|
Expected
volatilities are based on historical volatility of the Company's stock and
other factors.
|
iii)
|
The
expected life of options granted represents the period of time that the
options are expected to be outstanding and is derived from historical
exercise behavior and current
trends.
|
Year
ended
Dec
31, 2004
US
$
|
Year
ended
Dec
31, 2003
US
$
|
Period
from Inception,
Aug
21, 2002 to Dec 31, 2002
US
$
|
Period
from
Inception,
Aug
21, 2002 to
Dec
31, 2004
US
$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
||||||||||||||
Stock-based
compensation
|
||||||||||||||||
Consolidated
Statements of Operations
|
||||||||||||||||
Consulting
fees
|
304,002 | 40,682 | -- | 344,684 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Property
and equipment
|
||||||||||||||||
Exploration
costs - India
|
46,253 | 22,231 | -- | 68,484 | ||||||||||||
350,255 | 62,913 | -- | 413,168 | |||||||||||||
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Dec
31, 2004
US$
|
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2003
US$
|
Dec
31, 2004
US$
|
|||||||||||||||
Balance
Sheets
|
||||||||||||||||||
Oil
and gas interests
|
638,539 | 46,253 | 22,231 | 707,023 | ||||||||||||||
Additional
paid-in
capital
|
6,831,434 | 350,255 | 62,913 | 7,244,602 | ||||||||||||||
Deficit
accumulated
|
(1,359,004 | ) | (304,002 | ) | (40,682 | ) | (1,703,688 | ) | ||||||||||
Stockholders'
equity
|
5,513,045 | 46,253 | 22,231 | 5,581,529 | ||||||||||||||
Statement
of
Stockholders'
Equity
|
||||||||||||||||||
Additional
paid-in
capital
|
6,831,434 | 350,255 | 62,913 | 7,244,602 | ||||||||||||||
Accumulated
deficit
|
(1,359,004 | ) | (304,002 | ) | (40,682 | ) | (1,703,688 | ) | ||||||||||
Stockholders'
equity
|
5,513,045 | 46,253 | 22,231 | 5,581,529 | ||||||||||||||
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Year
ended
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
Year
ended
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
Year
ended
Dec
31, 2004
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2004
US$
|
|||||||||||||
Statements
of Operations
|
||||||||||||||||||
Consulting
fees
|
237,615 |
407,886
|
304,002 | 344,684 | 541,617 |
752,570
|
||||||||||||
Net
loss and
comprehensive
loss
|
(867,496 | ) |
(1,359,004)
|
(304,002 | ) | (344,684 | ) | (1,171,498 | ) |
(1,703,688)
|
||||||||
Net
loss per share
-
basic and diluted
|
(0.02 | ) | (0.01 | ) | (0.03 | ) |
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Dec
31, 2003
US$
|
Dec
31, 2003
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2002
US$
|
Dec
31, 2003
US$
|
|||||||||||||||
Balance
Sheets
|
||||||||||||||||||
Oil
and gas interests
|
295,543 | 22,231 | -- | 317,774 | ||||||||||||||
Additional
paid-in
capital
|
6,618,038 | 62,913 | -- | 6,680,951 | ||||||||||||||
Deficit
accumulated
|
(491,508 | ) | (40,682 | ) | -- | (532,190 | ) | |||||||||||
Stockholders'
equity
|
6,166,991 | 22,231 | -- | 6,189,222 | ||||||||||||||
Statement
of
Stockholders'
Equity
|
||||||||||||||||||
Additional
paid-in
capital
|
6,618,038 | 62,913 | -- | 6,680,951 | ||||||||||||||
Accumulated
deficit
|
(491,508 | ) | (40,682 | ) | -- | (532,190 | ) | |||||||||||
Stockholders'
equity
|
6,166,991 | 22,231 | -- | 6,189,222 | ||||||||||||||
As
Reported
|
Adjustment
|
As
Restated
|
||||||||||||||||
Year
ended
Dec
31, 2003
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2003
US$
|
Year
ended
Dec
31, 2003
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2003
US$
|
Year
ended
Dec
31, 2003
US$
|
Period
of Inception,
Aug
21, 2002
to
Dec 31, 2003
US$
|
|||||||||||||
Statements
of Operations
|
||||||||||||||||||
Consulting
fees
|
170,271 |
170,271
|
40,682 | 40,682 | 210,953 |
210,953
|
||||||||||||
Net
loss and
comprehensive
loss
|
(477,695 | ) |
(491,508)
|
(40,682 | ) | (40,682 | ) | (518,377 | ) |
(532,190)
|
||||||||
Net
loss per share
-
basic and diluted
|
(0.02 | ) | (0.01 | ) | (0.03 | ) |
Year
ended
Dec
31, 2004
US
$
|
Year
ended
Dec
31, 2003
US
$
|
Period
from Inception,
Aug
21, 2002 to Dec 31, 2002
US
$
|
||||||||||
Restated
note
5c
|
Restated
note
5c
|
|||||||||||
Black-Scholes
Assumptions
|
||||||||||||
Fair
value of stock options at reporting date
|
$ | 0.73 | $ | 0.67 | -- | |||||||
Risk-free
interest rate
|
1.67 | % | 1.32 | % | -- | |||||||
Volatility
|
98 | % | 89 | % | -- | |||||||
Expected
life
|
0.5
years
|
1.1
years
|
-- | |||||||||
Dividend
yield
|
0 | % | 0 | % | -- |
Balance
|
||||||||
Option
|
Balance
|
Granted
|
Exercised
|
Balance
|
exercisable
|
|||
exercise
|
December
31,
|
during
|
during
|
December
31,
|
December
31,
|
|||
Grant
date
|
price
|
Expiry
date
|
Vesting
date
|
2003
|
the
year
|
the
year
|
2004
|
2004
|
(mm/dd/yy)
|
US
$
|
(mm/dd/yy)
|
(mm/dd/yy)
|
#
|
#
|
#
|
#
|
#
|
2/25/99
|
1.50
|
08/29/04
|
Vested
|
50,000
|
--
|
50,000
|
--
|
--
|
6/11/99
|
1.50
|
08/29/04
|
Vested
|
5,000
|
--
|
5,000
|
--
|
--
|
6/12/00
|
1.50
|
08/29/04
|
Vested
|
5,000
|
--
|
5,000
|
--
|
--
|
12/09/03
|
1.18
|
08/31/05
|
Vested
|
1,625,000
|
--
|
55,000
|
1,570,000
|
570,000
|
12/09/03
|
1.18
|
08/31/05
|
01/08/05
|
375,000
|
--
|
--
|
375,000
|
--
|
12/30/03
|
1.50
|
08/31/05
|
Vested
|
475,000
|
--
|
--
|
475,000
|
475,000
|
12/30/03
|
1.50
|
08/31/05
|
01/08/05
|
470,000
|
--
|
--
|
470,000
|
--
|
3,005,000
|
--
|
115,000
|
2,890,000
|
1,045,000
|
US
$
|
||||
Net
assets acquired
|
||||
Cash
|
3,034,666 | |||
Other
current assets
|
75,000 | |||
Current
liabilities
|
(2,706 | ) | ||
Net
book value of identifiable assets acquired
|
3,106,960 | |||
Consideration
paid
|
||||
Promissory
note issued
|
2,000,000 | |||
34,000,000
common shares issued par value $0.001
|
34,000 | |||
Additional
paid-in capital
|
1,072,960 | |||
3,106,960 |
Year
ended
Dec
31-2004
|
Year
ended
Dec
31-2003
|
Period
from
Inception,
Aug
21-2002 to
Dec
31-2002
|
Period
from
Inception,
Aug
21-2002 to
Dec
31-2004
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US
$
|
|||||||||||||
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
50,000 | 16,667 | -- | 66,667 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Property
and equipment
|
||||||||||||||||
Exploration
costs - India (note 3)
|
200,000 | 66,666 | -- | 266,666 | ||||||||||||
250,000 | 83,333 | -- | 333,333 |
Consolidated
Statement of Operations
|
||||||||||||||||
General
and administrative
|
19,640 | 40,649 | -- | 60,289 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Accounts
receivable
|
20,350 | -- | -- | 20,350 | ||||||||||||
Property
and equipment
|
||||||||||||||||
Exploration
costs – India (note 3)
|
87,165 | 61,412 | 21,925 | 170,502 | ||||||||||||
Computer
equipment
|
8,064 | -- | 27,921 | 35,985 | ||||||||||||
135,219 | 102,061 | 49,846 | 287,126 |
Year
ended
Dec
31-2004
|
Year
ended
Dec
31-2003
|
Period
from Inception,
Aug
21-2002 to Dec 31-2002
|
Period
from Inception,
Aug
21-2002 to
Dec
31-2004
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US
$
|
|||||||||||||
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
120,000 | 61,715 | -- | 181,715 |
Consolidated
Statement of Operations
|
||||||||||||||||
General
and administrative
|
||||||||||||||||
Office
costs
|
65,073 | 33,802 | 6,198 | 105,073 | ||||||||||||
Travel,
hotel, meals and
entertainment
|
3,344 | 39,045 | -- | 42,389 | ||||||||||||
68,417 | 72,847 | 6,198 | 147,462 |
Year
ended
Dec
31-2004
|
Year
ended
Dec
31-2003
|
Period
from Inception,
Aug
21-2002 to Dec 31-2002
|
Period
from Inception,
Aug
21-2002 to Dec 31-2004
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US
$
|
|||||||||||||
Consolidated
Statement of Operations
|
||||||||||||||||
Consulting
fees
|
33,921 | 14,469 | -- | 48,390 |
Consolidated
Statement of Operations
|
||||||||||||||||
General
and administrative
|
1,961 | 168 | -- | 2,129 | ||||||||||||
Consolidated
Balance Sheets
|
||||||||||||||||
Accounts
receivable
|
967 | 3,052 | -- | 4,019 | ||||||||||||
Property
and equipment
|
1,599 | -- | -- | 1,599 | ||||||||||||
4,527 | 3,220 | -- | 7,747 |
Year
ended
Dec
31-2004
|
Year
ended
Dec
31-2003
|
Period
from
Inception,
Aug
21-2002 to Dec 31-2002
|
Period
from
Inception,
Aug
21-2002 to Dec 31-2004
|
|||||||||||||
US
$
|
US
$
|
US
$
|
US
$
|
|||||||||||||
Restated
note
5c
|
Restated
note
5c
|
Restated
note
5c
|
||||||||||||||
Net
loss
|
(1,171,498 | ) | (518,377 | ) | (13,813 | ) | (1,703,688 | ) | ||||||||
Expected
tax rate
|
35.0 | % | 35.0 | % | 42.12 | % | ||||||||||
Expected
income tax recovery
|
(410,024 | ) | (181,432 | ) | (5,818 | ) | (597,274 | ) | ||||||||
Excess
of expected tax rate over
tax
rate of foreign affiliates
|
54,623 | 24,804 | -- | 81,387 | ||||||||||||
Non-deductible
expenditures
|
122,589 | 22,020 | -- | 144,609 | ||||||||||||
Acquisition
of losses
|
-- | 4,355,268 | -- | 4,355,268 | ||||||||||||
Other
|
298,110 | 316,029 | (107 | ) | 623,921 | |||||||||||
65,298 | 4,536,689 | (5,925 | ) | 4,607,911 | ||||||||||||
Valuation
allowance
|
(65,298 | ) | (4,536,689 | ) | 5,925 | (4,607,911 | ) | |||||||||
Provision
for income taxes
|
-- | -- | -- | -- |
December
31, 2004
US
$
|
December
31, 2003
US
$
|
|||||||
Restated
note
5c
|
Restated
note
5c
|
|||||||
Difference
between tax base and reported amounts of
depreciable
assets
|
2,679 | 5,078 | ||||||
Non-capital
loss carry forwards
|
524,904 | 117,130 | ||||||
527,583 | 122,208 | |||||||
Valuation
allowance
|
(527,583 | ) | (122,208 | ) | ||||
Deferred
income tax asset
|
-- | -- |
|
i)
|
At
December 31, 2004, the Company has US$7,442,153 of available non-cash
capital loss carry forwards to reduce taxable income for income tax
purposes in the various jurisdictions as outlined below which have not
been reflected in these consolidated financial
statements.
|
Tax
Jurisdiction
|
Amount
US
$
|
Expiry
Dates
Commence
|
United
States
|
7,220,074
|
2023
|
Canada
|
28,926
|
2010
|
Barbados
|
193,153
|
2012
|
7,442,153
|
|
ii)
|
At
December 31, 2003, the Company has US$5,890,659 of available capital loss
carry forwards to reduce capital gains for US income tax purposes expiring
in 2008, which have not been reflected in these consolidated financial
statements
|
December
31-2004
|
December
31-2003
|
|||||||
Property
and equipment
US
$
|
Property
and equipment
US
$
|
|||||||
Restated
note
5c
|
Restated
note
5c
|
|||||||
Canada
|
97,482 | 58,451 | ||||||
India
|
752,594 | 259,323 | ||||||
850,076 | 317,774 |
|
a)
|
As
a result of the reverse takeover outlined in note 1, the comparatives are
those of the continuing entity for accounting purposes and are for the
year ended December 31, 2003 and for the period from inception, August 21,
2002 to December 31, 2002.
|
b)
|
As
the Company is in its development stage, these are the accumulated amounts
of the continuing entity for the period from inception, being August 21,
2002 to December 31, 2004.
|
|
(i)
|
to
amend the Company’s 1998 Stock Incentive Plan to increase the shares
reserved for the grant of options from 3,900,000 to
8,000,000;
|
|
(ii)
|
to
grant 580,000 options exercisable at US$1.01 per share to employees and
consultants vesting at various dates throughout 2005 and expiring on
August 31, 2006;
|
|
(iii)
|
to
extend the expiration date of the options granted to employees and
consultants on December 9, 2003 for 2,000,000 shares from August 31, 2005
to August 31, 2006;
|
|
(iv)
|
to
grant 210,000 options exercisable at US$1.01 per share to non-employees
and consultants vesting at various dates throughout 2005 and expiring on
August 31, 2006; and
|
|
(v)
|
to
extend the expiration date of the options granted to non-employees and
consultants on December 30, 2003 for 945,000 shares less 150,000 shares
cancelled from August 31, 2005 to August 31,
2006.
|
|
b)
|
On
January 18, 2005, the granting of 600,000 options to employees and
consultants exercisable at US$1.10 per share, vesting at various dates
throughout 2005 and expiring on August 31,
2006.
|
c)
|
On
January 25, 2005, the granting of 60,000 options to non-employees and
consultants exercisable at US$1.17 per share, vesting at various dates
throughout 2005 and expiring on August 31,
2006.
|
1.
|
A
“modified prospective” method in which compensation cost is recognized
beginning with the effective date (a) based on the requirements of
Statement 123(R) for all share-based payments granted after the effective
date and (b) based on the requirements of Statement 123 for all awards
granted to employees prior to the effective date of Statement 123(R) that
remain unvested on the effective
date.
|
2.
|
A
“modified retrospective” method which includes the requirements of the
modified prospective method described above, but also permits entities to
restate based on the amounts previously recognized under Statement 123 for
purposes of pro forma disclosures either (a) all prior periods presented
or (b) prior interim periods of the year of
adoption.
|
3
months ended
|
3
months ended
|
6
months ended
|
3
months ended
|
9
months ended
|
Year
ended
|
Year
ended
|
||||||||||||||||||||||
Mar
31
|
June
30
|
June
30
|
Sept
30
|
Sept
30
|
Dec
31/04
|
Dec
31/03
|
||||||||||||||||||||||
2004
|
US$
|
US$
|
US$
|
US$
|
US$
|
US$
|
US$
|
|||||||||||||||||||||
Interest
income
|
5,883 | 7,092 | 12,975 | 6,386 | 19,361 | 31,591 | 1,863 | |||||||||||||||||||||
Net
earnings (loss) and
comprehensive
earnings (loss)
|
||||||||||||||||||||||||||||
As
previously reported
|
(201,539 | ) | (306,205 | ) | (507,744 | ) | (163,165 | ) | (670,909 | ) | (867,496 | ) | (477,695 | ) | ||||||||||||||
Adjustment
- current period
|
(396,065 | ) | (240,838 | ) | (636,903 | ) | 111,139 | (525,764 | ) | (304,002 | ) | (40,682 | ) | |||||||||||||||
As
restated
|
(597,604 | ) | (547,043 | ) | (1,144,647 | ) | (52,026 | ) | (1,196,673 | ) | (1,171,498 | ) | (518,377 | ) | ||||||||||||||
Net
earnings (loss) per share
-
basic and diluted
|
||||||||||||||||||||||||||||
As
previously reported
|
(0.01 | ) | (0.01 | ) | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.02 | ) | (0.02 | ) | ||||||||||||||
Adjustment
- current period
|
(0.01 | ) | (0.01 | ) | (0.02 | ) | 0.01 | (0.01 | ) | (0.01 | ) | (0.01 | ) | |||||||||||||||
As
restated
|
(0.02 | ) | (0.02 | ) | (0.03 | ) | 0.00 | (0.03 | ) | (0.03 | ) | (0.03 | ) | |||||||||||||||
Deficit
|
||||||||||||||||||||||||||||
As
previously reported
|
(693,047 | ) | (999,252 | ) | (1,162,417 | ) | (1,359,004 | ) | (491,508 | ) | ||||||||||||||||||
Adjustment
- prior years
|
(40,682 | ) | (40,682 | ) | (40,682 | ) | (40,682 | ) | -- | |||||||||||||||||||
Adjustment
- current period
|
(396,065 | ) | (636,903 | ) | (525,764 | ) | (304,002 | ) | (40,682 | ) | ||||||||||||||||||
As
restated
|
(1,129,794 | ) | (1,676,837 | ) | (1,728,863 | ) | (1,703,688 | ) | (532,190 | ) | ||||||||||||||||||
Oil
and gas interests
|
||||||||||||||||||||||||||||
As
previously reported
|
83,568 | 186,650 | 270,218 | 67,741 | 337,959 | 460,016 | 156,598 | |||||||||||||||||||||
Adjustment
- current period
|
59,424 | 35,918 | 95,342 | (14,789 | ) | 80,553 | 46,253 | 22,231 | ||||||||||||||||||||
As
restated - current period
|
142,992 | 222,568 | 365,560 | 52,952 | 418,512 | 506,269 | 178,829 | |||||||||||||||||||||
Opening
balance - beginning of year
|
200,754 | 200,754 | 200,754 | 200,754 | 21,925 | |||||||||||||||||||||||
As
restated
|
343,746 | 566,314 | 619,266 | 707,023 | 200,754 | |||||||||||||||||||||||
Stock-based
compensation
|
||||||||||||||||||||||||||||
As
previously reported
|
||||||||||||||||||||||||||||
Consulting
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||
Oil
and gas interests
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||
-- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||
Adjustment
|
||||||||||||||||||||||||||||
Consulting
|
396,065 | 240,838 | 636,903 | (111,139 | ) | 525,764 | 304,002 | 40,682 | ||||||||||||||||||||
Oil
and gas interests
|
59,424 | 35,918 | 95,342 | (14,789 | ) | 80,553 | 46,253 | 22,231 | ||||||||||||||||||||
455,489 | 276,756 | 732,245 | (125,928 | ) | 606,317 | 350,255 | 62,913 | |||||||||||||||||||||
As
restated
|
||||||||||||||||||||||||||||
Consulting
|
396,065 | 240,838 | 636,903 | (111,139 | ) | 525,764 | 304,002 | 40,682 | ||||||||||||||||||||
Oil
and gas interests
|
59,424 | 35,918 | 95,342 | (14,789 | ) | 80,553 | 46,253 | 22,231 | ||||||||||||||||||||
455,489 | 276,756 | 732,245 | (125,928 | ) | 606,317 | 350,255 | 62,913 |
Signature
|
Title
|
Date
|
||
/s/ Jean Paul Roy
Jean
Paul Roy
|
President,
Chief Executive Officer and Director
|
June
3, 2008
|
||
/s/ Allan J. Kent
Allan
J. Kent
|
Executive
Vice President, Chief Financial Officer and Director
|
June
3, 2008
|
||
/s/ Brent J. Peters
Brent
J. Peters
|
Director
|
June
3, 2008
|
||
/s/ Peter R. Smith
Peter
R. Smith
|
Chairman
of the Board and Director
|
June
3, 2008
|
||
/s/ Michael J. Hudson
Michael
J. Hudson
|
Director
|
June
3, 2008
|