Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - EFLO ENERGY, INC.Financial_Report.xls
EX-32 - CERTIFICATION - EFLO ENERGY, INC.eflo_ex32.htm
EX-31.2 - CERTIFICATION - EFLO ENERGY, INC.eflo_ex312.htm
EX-31.1 - CERTIFICATION - EFLO ENERGY, INC.eflo_ex311.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-K/A
(Amendment No. 1)
 
þ   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the fiscal year ended August 31, 2012
 
o   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
 For the transition period from _____________ to ______________

Commission file number:  000-54328
 
EFL OVERSEAS, INC.
(Exact name of registrant as specified in its charter)
 
Nevada
 
26-3062721
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)
 
333 North Sam Houston Parkway East, Suite 410, Houston, Texas, 77060
(Address of Issuer's Principal Executive Offices, Zip Code)
 
Issuer’s telephone number, including area code:  (281) 260-1034
 
Securities registered under section 12(g) of the Exchange Act: Common Stock, ($0.001 Par Value)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ¨ No þ
 
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Exchange Act Yes ¨ No þ

Indicate by check mark whether the registrant (1) has filed all reports to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein,  and will not be contained,  to the best of Registrant's  knowledge,  in definitive proxy or information  statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ¨
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.
 
Large accelerated filer
o
Accelerated filer
o
Non-accelerated filer  
(Do not check if a smaller reporting company)
o
Smaller reporting company
þ
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange).  Yes ¨ No þ

The aggregate market value of the voting stock held by non-affiliates of the registrant, based upon the closing sale price of the registrant’s common stock on February 29, 2012, as quoted on the OTCQB Markets, was approximately $22,138,100.

As of November 29, 2012, the Registrant had 19,009,205 outstanding shares of common stock.
 


 
 

 
PART I
 
EFL Overseas, Inc. is filing this Amendment to its Form 10-K for the year ended August 31, 2012 that was originally filed with the Securities and Exchange Commission (“SEC”) on November 29, 2012 (the “Original 10-K”) to; (i) restate its consolidated balance sheets to reclassify certain oil and gas properties from proved properties to unproven properties, and (ii) adjust the carrying value of unproven oil and gas properties for the net impact of revenues, lease operating expenses and depletion expense related to those reclassified oil and gas assets. For the convenience of the reader, this 10-K/A amends in its entirety   the Original 10-K.
 
This 10-K/A continues to speak as of the date of the Original 10-K, and we have not updated the disclosures contained herein to reflect any events that occurred at a later date other than those set forth above. All information contained in this Amendment No. 1 is subject to updating and supplementing as provided in our periodic reports filed with the SEC subsequent to the date of the filing of the Original 10-K.
 
Cautionary Statement Concerning Forward-Looking Statements

This report contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are subject to risks and uncertainties and are based on the beliefs and assumptions of management and information currently available to management. The use of words such as "believes," "expects," "anticipates," "intends," "plans," "estimates," "should," "likely" or similar expressions, indicates a forward-looking statement.
 
Forward-looking statements are not guarantees of performance. They involve risks, uncertainties and assumptions. Future results may differ materially from those expressed in the forward-looking statements. Many of the factors that will determine these results are beyond our ability to control or predict. Do not place undue reliance on any forward-looking statement. They speak only to the date made. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
 
Factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to:
 
 
our ability to effectively judge and finalize acquisition opportunities and integrate acquired assets;

 
the impact of economic recessions and changes in consumer and business consumption habits;

 
the impact of environmental or regulatory changes on the content or timing of our exploration,  development, or operating plans;
     
 
our ability to finance our business plan;

 
our ability to deal effectively with competition and manage our growth, and

 
the success or commercial viability of our exploration and drilling plans.
 
We operate in a very competitive and rapidly changing environment. New risks emerge from time to time and it is not possible for our management to predict all risks, nor can we assess the impact of all risks on our business or the extent to which any risk, or combination of risks, may cause actual results to differ from those contained in any forward-looking statement. All forward-looking statements included in this filing are based on information available to us on the date of the filing. Except to the extent required by applicable laws or rules, we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained throughout this filing.
 
ITEM 1.  BUSINESS.

Background
 
EFL Overseas, Inc. is a development stage company incorporated in the State of Nevada on July 22, 2008. We are engaged in the acquisition, exploration and development of oil and gas properties in the United States and Canada.

During the period from July 18, 2012 through October 17, 2012, we acquired working interests totaling 53.65% (including a 100% working interest in one gas well) in the Kotaneelee Gas Project located on 30,542 gross acres in the Yukon Territory in Canada. We believe the Kotaneelee Gas Project has significant conventional and shale gas potential and is supported by an environment of growing investment in gas processing and export in the Pacific Northwest.

During the period from July 18, 2012 through October 17, 2012, we acquired working interests totaling 53.65% (including a 100% working interest in one gas well) in the Kotaneelee Gas Project located on 30,542 gross acres in the Yukon Territory in Canada. We believe the Kotaneelee Gas Project has significant conventional and shale gas potential and is supported by an environment of growing investment in gas processing and export in the Pacific Northwest. All of our oil and gas properties related to the Kotaneelee Gas Project are classified as unproven properties at August31, 2012.
 
 
2

 
 
Prior to March 2011, we were relatively inactive. We were originally organized to recruit amateur instructors to teach English in Japan and Brazil. We were unable, however, to identify a sufficient number of instructors to fulfill our business plan.

On April 28, 2010, shareholders owning a majority of our outstanding shares approved a 20 for 1 forward split of our common stock. The stock split was based on market conditions and upon a determination by our Board of Directors that the stock split was in our best interests and in the best interests of our shareholders. The amendment to our Articles of Incorporation pertaining to the forward stock split was filed with the Nevada Secretary of State on May 3, 2010. The forward stock split became effective on the OTC Bulletin Board on June 30, 2010. Prior to the forward stock split, we had 330,000 shares of common stock outstanding.  Subsequent to the forward stock split we had 6,600,000 outstanding shares of common stock.

On April 20, 2010, a former officer and director sold 4,835,000 shares of common stock (on a pre-forward split basis) to us for $100. The shares were cancelled following their purchase.

The Kotaneelee Gas Project (“KGP”) – Yukon Territory, Canada

Working Interest Acquisitions

The Devon Assets

On July 18, 2012, we completed an acquisition of Devon Canada’s (“Devon”) entire right and interest (generally a working interest of 22.989%, with a working interest of 69.337% in one gas well) in the Kotaneelee Gas Project (“KGP”). The KGP covers 30,542 gross acres in the Yukon Territory in Canada, and includes; a gas dehydration plant (capacity: 70 million cubic feet per day (“MMCFD”)), one water disposal well (capacity: 6,000 barrels per day), one gas well temporarily shut-in for maintenance, and two suspended gas wells, flarestack, storage tanks, airstrip, roads, gathering systems, geological data, equipment, and other transportation and camp infrastructure.

As consideration for Devon’s working interest in the KGP, (the “Devon Assets”), we paid approximately $23,298,000. The consideration was comprised of $290,000 in cash, 7,250,000 shares of our restricted common stock valued at $15,950,000, and the absorption of $7,058,000 in asset retirement obligations. Our previous estimate of the fair value of the common stock paid to acquire the Devon Assets has been modified to reflect the market price of our stock at the purchase date. We allocated the consideration paid to the assets acquired based upon their fair value at the date of purchase, as follows:
 
 
Asset Description
 
Fair Value of
Asset Acquired
 
Unproven Properties
     
   Unproven leasehold costs
 
$
13,827,002
 
   Plant and equipment
   
6,484,000
 
   Gathering systems
   
1,788,000
 
   Vehicles
   
4,527
 
      Unproven Properties
   
22,103,529
 
Goodwill
   
1,194,365
 
      Total Assets Acquired - KGP
 
$
23,297,894
 
 
 
3

 

The Nahanni Assets

On October 17, 2012, we closed a Share Purchase Agreement (the “Purchase Agreement”) with Nahanni Energy Inc., 1700665 Alberta Ltd., Apex Energy (2000), Inc. and Canada Southern Petroleum #1 L.P. (jointly “Nahanni”) for the acquisition of its entire right and interest (generally a working interest of 30.664%) in the KGP (the “Nahanni Assets”).

As consideration for the Nahanni Assets, we paid Nahanni CAD$400,000 (USD$398,550) in cash, and CAD$4,100,000 (USD$4,190,610) in shares of one of our subsidiaries, which are exchangeable for 1,614,767 shares of our restricted common stock. The cash portion of Nahanni’s consideration was offset by CAD$270,000 (USD$265,950) paid in connection with the acquisition of the Devon Assets in settlement of certain Nahanni indebtedness. The number of shares issued by our subsidiary was calculated by dividing $4,190,610 by the volume weighted average trading price of our stock for the ten (10) trading days prior to closing the Purchase Agreement.  Both the cash paid and stock issued for the Nahanni Assets are subject to certain holdbacks for Asset related liabilities or breach of representations and warranties. In addition, we indemnified Nahanni against its portion of the abandonment, reclamation and environmental liabilities associated with the Assets. Early estimates of those liabilities range from USD$9,000,000 to USD$10,000,000.

Our allocation of the consideration paid for the Nahanni Assets is awaiting the results of our fair market valuation study.

All of our oil and gas properties related to the KGP are classified as unproven properties at August 31, 2012.

Future Exploration and Development

Our exploration plan for the KGP involves the exploitation of both conventional and unconventional (shale) gas resources. Phase One of that plan includes the acquisition of new seismic data, the recompletion of two existing wells, and the drilling, completion and equipping of one new well. Phase One efforts will focus on previously identified or tested conventional gas zones. During Phase One we intend to target lower cost exploration with the potential to create positive cash flows and long term sustainability for the KGP. Early estimates indicate the cost of Phase One exploration may range from $22,000,000 to $23,000,000. If we pursue the completion of one well in an unconventional zone, our Phase One costs could increase by $9,000,000 to $10,000,000.
 
Phase Two and Phase Three of our exploration plan anticipates the drilling, completion, and tie-in of eights wells divided almost evenly between conventional and unconventional targets. Early estimates indicate the total cost of Phase Two and Three exploration may range from $145,000,000 to $150,000,000.
 
The San Miguel Lease - Zavala County, Texas
 
The Eagleford Agreement provided for our acquisition of a net working interest, ranging from 21.25% to 42.5%, in a 2,629 acre oil and gas lease known as the Matthews Lease, insofar as that lease covers from the surface to the base of the San Miguel formation. The San Miguel Lease is located in Zavala County, Texas, and has no current production or proven reserves.

Under the Eagleford Agreement, to earn our initial 21.25% working interest (net revenue interest 15.94%), we were obligated to drill and complete a vertical test well (the “Test Well”) in the San Miguel shale formation. We were also obligated to perform an injection operation on the Test Well. If the Test Well was prospective for production in commercial quantities, we were required to equip the Test Well and place it on production. If we determine that the Test Well is not prospective for production in commercial quantities, we are responsible for the abandonment of the Test Well.

During April and May 2011, we drilled and completed the Test Well, performed injection operations and earned our initial interest in the San Miguel Lease. The Test Well was drilled into the San Miguel heavy oil zone to a depth of 3,168 feet. The well encountered oil and was completed as a San Miguel producer. After completion, it was determined that the oil was subject to significant viscosity changes related to temperature reductions from formation to recovery at surface. The Test Well was stimulated with nitrified hydrochloric acid and placed on production. To date, however, oil viscosity has prohibited economic operation. Although we continue to investigate various methods to improve production from the Test Well, we cannot estimate what cost, if any, will be associated with future production efforts on the San Miguel Lease. We have no current plans to spend the funds necessary to earn an additional interest in the San Miguel Lease. In the event we are unable to substantially improve production, we intend to abandon the Test Well, or actively pursue the sale of our interest in the San Miguel Lease.
 
 
4

 
 
As a result of the application of a full cost pool "ceiling test", we determined that the book value of the San Miguel Lease was impaired to the extent of its carrying value. Accordingly, during the year ended August 31, 2011 and the three months ended November 30, 2011, we recognized losses on the impairment of oil and gas assets of $835,659 and $44,335, respectively. The carrying value of oil and gas properties was likewise reduced to reflect the impairment of the San Miguel Lease. We have made no additional expenditures on the San Miguel Lease since November 30, 2011.
 
Competition
 
The petroleum and natural gas industry is highly competitive. Numerous independent oil and gas companies, oil and gas syndicates and major oil and gas companies actively seek out and bid for oil and gas properties as well as for the services of third party providers, such as drilling companies, upon which we rely. From time to time, seismic vendors, drilling contractors, rigs and supplies may be in short supply. Their availability may be controlled by other larger explorers in the area. Native title holders or certain of our competitors may control pipeline capacity, roads, bridges and other infrastructure we require to access or fully exploit our properties. Our reliance upon their resources may create a competitive disadvantage for us. A substantial number of our competitors have longer operating histories and substantially greater financial and personnel resources than we do, and have demonstrated the ability to operate through industry cycles.
 
Some of our competitors not only explore for, produce and market petroleum and natural gas, but also carry out refining operations and market the resultant products on a worldwide basis which may provide them with additional sources of capital. Larger and better capitalized competitors may be in a position to outbid us for particular prospect rights. These competitors may also be better able to withstand sustained periods of unsuccessful drilling. Larger competitors may be able to absorb the burden of any changes in laws and regulations more easily than we can, which would adversely affect our competitive position.
 
Petroleum and natural gas producers also compete with other suppliers of energy and fuel to industrial, commercial and individual customers. Competitive conditions may be substantially affected by various forms of energy legislation and/or regulation considered from time to time by the governments and/or their agencies and other factors which are out of our control including, international political conditions, terrorism, overall levels of supply and demand for oil and gas, and the markets for synthetic fuels and alternative energy sources.
 
Regulation
 
The exploration, production and sale of oil and gas are extensively regulated by governmental authorities. Applicable legislation is under constant review for amendment or expansion. These efforts frequently result in an increase in the regulatory burden on companies in our industry and consequently an increase in the cost of doing business and decrease in profitability. Numerous governmental departments and agencies are authorized to, and have, issued rules and regulations imposing additional burdens on the oil and gas industry that often are costly to comply with and carry substantial penalties for non-compliance. Production operations are affected by changing tax and other laws relating to the petroleum industry, constantly changing administrative regulations and possible delays, interruptions or termination by government authorities.

Oil and gas mineral rights may be held by individuals, corporations or governments having jurisdiction over the area in which such mineral rights are located. As a general rule, parties holding such mineral rights grant licenses or leases to third parties to facilitate the exploration and development of these mineral rights. The terms of the leases and licenses are generally established to require timely development. Notwithstanding the ownership of mineral rights, the government of the jurisdiction in which mineral rights are located generally retains authority over the drilling and operation of oil and gas wells.
 
 
5

 
 
Environmental considerations
 
Our operations are also subject to a variety of constantly changing laws and regulations governing the discharge of materials into the environment or otherwise relating to environmental protection. Failure to comply with environmental laws and regulations can result in the imposition of substantial fines and penalties as well as potential orders suspending or terminating our rights to operate. Some environmental laws to which we are subject provide for strict liability for pollution damage, rendering a company liable for environmental damage without regard to negligence or fault on the part of such company. In addition, we may be subject to claims alleging personal injury or property damage as a result of alleged exposure to hazardous substances, such as oil and gas related products or for other reasons.
 
Some environmental protection laws and regulations may expose us to liability arising out of the conduct of operations or conditions caused by others, or for acts which were in compliance with all applicable laws at the time the acts were performed. Changes in environmental laws and regulations, or claims for damages to persons, property, natural resources or the environment, could result in substantial costs and liabilities to us. These laws and regulations may substantially increase the cost of exploring, developing, producing or processing oil and gas and may prevent or delay the commencement or continuation of a given project and thus generally could have a material adverse effect upon our capital expenditures, earnings, or competitive position. We believe that we are in substantial compliance with current applicable environmental laws and regulations. Nevertheless, changes in existing environmental laws and regulations or in the interpretations thereof could have a significant impact on us and the oil and gas industry in general.

Risks
 
Our failure to obtain capital may significantly restrict our proposed operations.
 
We received an audit report from our independent registered public accounting firm containing an explanatory paragraph expressing substantial doubt about our ability to continue as a going concern.  We have not generated significant revenues and has never been profitable. We need additional capital to fund operating losses, acquire assets and to explore for oil and gas. We do not know what the terms by which we may obtain any future capital, but any future sale of our equity securities would dilute the ownership of existing stockholders and could be at prices substantially below the market price of our common stock. We may not be able to obtain the capital we need.

Our pursuit of natural resource properties may fail and/or exploration activities may not be commercially successful, which could lead us to abandon our plans to develop properties.

Our long-term success depends on our ability to establish commercially recoverable quantities of resources on our properties that can then be developed into commercially viable operations. Resource exploration is highly speculative in nature, involves many risks and is frequently non-productive. These risks include unusual or unexpected geologic formations, and the inability to obtain suitable or adequate machinery, equipment or labor. The success of exploration is determined in part by the following factors:
 
 
a)
The identification of potential resources;
 
b)
availability of government-granted exploration permits and well licenses;
 
c)
the quality of management and geological and technical expertise; and
 
d)
the capital available for exploration.
 
Substantial expenditures are required to establish proven and probable resource reserves. Whether a resource will be commercially viable depends on a number of factors outside our control, which include, without limitation, the particular attributes of the resource formation, and proximity to infrastructure; prices, which fluctuate widely; and government regulations, including, without limitation, regulations relating to prices, taxes, development, production,  stimulation and fracking, royalties, land tenure, land use, importing and exporting of resources and environmental protection. We may invest significant capital and resources in exploration activities and abandon such investments if we are unable to identify commercially exploitable reserves. Our inability to acquire or the decision to abandon a project may reduce the trading price of our common stock and impair our ability to raise future financing. We cannot provide any assurance to our shareholders that we will identify or acquire any resources in sufficient quantities on any properties to justify commercial operations. Further, we will not be able to recover the funds that we spend on exploration if we are not able to establish commercially recoverable quantities of resources on any property we may acquire.
 
 
6

 
 
Oil and gas exploration is not an exact science, and involves a high degree of risk.
 
Our primary exploration risk lies in the drilling of dry holes or drilling and completing wells which, though productive, do not produce gas and/or oil in sufficient amounts to return the amounts expended and produce a profit. Hazards, such as unusual or unexpected formation pressures, downhole fires, blowouts, loss of circulation of drilling fluids and other conditions are involved in drilling and completing oil and gas wells and, if such hazards are encountered, completion of any well may be substantially delayed or prevented. In addition, adverse weather conditions can hinder or delay operations, as can shortages of equipment and materials or unavailability of drilling, completion, and/or work-over rigs. Even though a well is completed and is found to be productive, water and/or other substances may be encountered in the well, which may impair or prevent production or marketing of oil or gas from the well. Exploratory drilling involves substantially greater economic risks than development drilling because the percentage of wells completed as producing wells is usually less than in development drilling. Exploratory drilling itself can be of varying degrees of risk and can generally be divided into higher risk attempts to discover a reservoir in a completely unproven area or relatively lower risk efforts in areas not too distant from existing reservoirs. While exploration adjacent to or near existing reservoirs may be more likely to result in the discovery of oil and gas than in completely unproven areas, exploratory efforts are nevertheless high risk activities.

Although the completion of oil and gas wells is, to a certain extent, less risky than drilling for oil and gas, the process of completing an oil or gas well is nevertheless associated with considerable risk. In addition, even if a well is completed as a producer, the well for a variety of reasons may not produce sufficient oil or gas in order to repay our investment in the well.

There are numerous uncertainties inherent in estimating crude oil and natural gas reserves and their estimated values. The reserves we report in our filings with the SEC are estimates and such estimates may prove to be inaccurate because of these uncertainties. Reservoir engineering is a subjective and inexact process of estimating underground accumulations of crude oil and natural gas that cannot be measured in an exact manner. Estimates of economically recoverable crude oil and natural gas reserves depend upon a number of variable factors, such as historical production from the area compared with production from other producing areas and assumptions concerning effects of regulations by governmental agencies, future crude oil and natural gas prices, future operating costs, severance and excise taxes, development costs and work-over and remedial costs. Some or all of these assumptions may in fact vary considerably from actual results. For these reasons, estimates of the economically recoverable quantities of crude oil and natural gas attributable to any particular group of properties, classifications of such reserves based on risk of recovery, and estimates of the future net cash flows prepared by different engineers or by the same engineers but at different times may vary substantially. Accordingly, reserve estimates may be subject to downward or upward adjustment. Actual production, revenue and expenditures with respect to our reserves will likely vary from estimates, and such variances may be material.

Substantial sales or other issuances of our Common Stock, or the perception that such sales might occur, could depress the market price of our Common Stock.

We cannot predict whether future issuances of our Common Stock or resales in the open market will decrease the market price of our Common Stock. The impact of any such issuances or resales of our Common Stock on our market price may be increased as a result of the fact that our Common Stock is thinly, or infrequently, traded. The exercise of any options or the vesting of any restricted stock that we may grant to directors, executive officers and other employees in the future, the issuance of Common Stock in connection with acquisitions and other issuances of our Common Stock could have an adverse effect on the market price of our Common Stock. In addition, future issuances of our Common Stock may be dilutive to existing shareholders. Any sales or other issuances of substantial amounts of our Common Stock in the public market, or the perception that such sales might occur, could lower the market price of our Common Stock.
 
 
7

 

Penny Stock Regulations may impose certain restrictions on marketability of the Company’s securities.

The trading of our Common Stock is subject to rules pertaining to “penny stocks.” The Securities and Exchange Commission (“SEC”) has adopted regulations which generally define a “penny stock” to be any equity security that has a market price (as defined) of less than $5.00 per share or an exercise price of less than $5.00 per share, subject to certain exceptions. As a result, our Common Stock is subject to rules that impose additional sales practice requirements on broker-dealers who sell such securities to persons other than established clients and “accredited investors.” For transactions covered by these rules, the broker-dealer must make a special suitability determination for the purchase of such securities and have received the purchaser’s written consent to the transaction prior to the purchase. Additionally, for any transaction involving a penny stock, unless exempt, the rules require the delivery, prior to the transaction, of a risk disclosure document mandated by the SEC relating to the penny stock market. The broker-dealer must also disclose the commission payable to both the broker-dealer and the registered representative, current quotations for the securities and, if the broker-dealer is the sole market maker, the broker-dealer must disclose this fact and the broker-dealers presumed control over the market. Finally, monthly statements must be sent disclosing recent price information for the penny stock held in the account and information on the limited market in penny stocks. Consequently, the “penny stock” rules may restrict the ability of broker-dealers to sell shares of the Company’s Common Stock and may affect the ability of investors to sell such shares of Common Stock in the secondary market and the price at which such investors can sell any of such shares.
 
Investors should be aware that, according to the SEC, the market for penny stocks has suffered in recent years from patterns of fraud and abuse. Such patterns include:

  
control of the market for the security by one or a few broker-dealers that are often related to the promoter or issuer;
  
manipulation of prices through prearranged matching of purchases and sales and false and misleading press releases;
  
“boiler room” practices involving high pressure sales tactics and unrealistic price projections by inexperienced sales persons;
  
excessive and undisclosed bid-ask differentials and markups by selling broker-dealers; and
  
the wholesale dumping of the same securities by promoters and broker-dealers after prices have been manipulated to a desired level, along with the inevitable collapse of those prices with consequent investors losses

IN ADDITION TO THE RISK FACTORS SET FORTH ABOVE, WE ARE SUBJECT TO NUMEROUS OTHER RISKS SPECIFIC TO OUR PARTICULAR BUSINESS AS WELL AS GENERAL BUSINESS RISK. INVESTORS ARE URGED TO CONSIDER ALL OF THE RISKS INHERENT IN OUR SECURITIES PRIOR TO PURCHASING OR MAKING AN INVESTMENT DECISION.

Other
 
We currently have no full-time employees. We use consultants and contractors to provide us with, among other things, executive management,accounting services, field operating support and technical engineering.
 
Other than engineering, geochemical, geophysical and exploration programs capitalized in connection with our oil and gas concessions, we have devoted no substantial efforts to research and development within the last two fiscal years.
  
ITEM 2.  PROPERTIES.
 
Oil and Gas Properties

Our crude oil and gas properties consist essentially of working interests owned by us in various oil and gas wells, plant, equipment and related leases located in the Yukon Territory in Canada. Recapped below is a brief synopsis of our core area of operation, as at August 31, 2012. Lease and well data is presented as at November 29, 2012, and includes the impact of acquisition of the Nahanni Assets on October 17, 2012.
 
 
8

 

Capital Expenditures, Including Acquisitions and Costs Incurred

Capitalized acquisition, exploration and   net development costs incurred on the KGP during the fiscal year ended August 31, 2012 are summarized as follows:

KGP – Proved Properties:
     
         
Balance, August 31, 2011
 
$
––
 
Acquisition costs
   
22,103,529
 
Expenditures on oil and gas properties
   
3,852
 
Depletion and depreciation
   
––
 
Oil and gas property impairment
   
  ––
 
Balance, August 31, 2012
 
$
22,107,381
 

KGP – Unproven Properties:
     
         
Balance, August 31, 2011
 
$
––
 
Acquisition costs
   
6,465,622
 
Expenditures on oil and gas properties
   
––
 
Depletion and depreciation
   
––
 
Oil and gas property impairment
   
  ––
 
Balance, August 31, 2012
 
$
6,465,622
 
 
Oil and natural gas revenues and lease operating expenses related to unproved oil and gas properties that are being evaluated for economic viability are offset against the full cost pool until proved reserves are established, or determination is made that the unproved properties are impaired. During the year ended August 31, 2012, the full cost pool was increased by $3,852 as a result of oil and gas revenue, net of lease operating expense, from unproven properties.
 
 
9

 
 
The costs incurred on the San Miguel Lease during the fiscal years ended August 31, 2012 and 2011 are summarized as follows:
 
Balance, August 31, 2010
 
$
––
 
Expenditures on oil and gas properties
   
724,500
 
Accrued expenditures on oil and gas properties
   
31,159
 
Asset retirement obligations
   
80,000
 
Oil and gas property impairment
   
  (835,659
)
Balance, August 31, 2011
   
––
 
Expenditures on oil and gas properties
   
11,200
 
Accrued expenditures on oil and gas properties
   
33,135
 
Asset retirement obligations
   
––
 
Oil and gas property impairment
   
(44,335
)
Balance, August 31, 2012
 
$
––
 

Drilling Statistics

During the years ended August 31, 2012 and 2011, we drilled or participated in the drilling of the following wells.  We did not drill any development wells during the years ended August 31, 2012 or 2011. We did not drill any wells during the year ended August 31, 2010.
 
   
Year Ended August 31, 2012
 
Year Ended August 31, 2011
 
   
Gross
   
Net
 
Gross
   
Net
 
Exploratory Wells:
 
––
   
––
   
––
     
––
 
Productive:
                         
Oil
 
––
   
––
   
––
     
––
 
Gas
 
––
   
––
   
––
     
––
 
Non-productive:
 
––
   
––
   
1
     
.215
 
Total Wells:
 
––
   
––
   
1
     
.215
 

As of November 29, 2012 we were not drilling or completing any wells.

Productive Oil and gas Wells

At August 31, 2012, we had an interest in one gross natural gas well (0.7 net well) in the KGP. This well was shut in for maintenance in September 2012 and remains shut in as of November 29, 2012.
 
 
10

 

Production, Pricing and Lease Operating Cost Data

The following table describes, for the years ended August 31, 2012 and 2011, crude oil and natural gas production, average lease operating expenses per mcf (including severance and other taxes and transportation costs) and our average sales prices. All of this information relates to our working interest in the KGP:

         
Average
   
Average
   
Natural Gas
   
Lease Operating
   
Sales
   
Production
   
Expense
   
Price
   
(mcf)
   
(per mcf)
   
(per mcf)
                 
Year ended:
               
August 31, 2012
    111,425     $ 2.43     $ 2.30  
August 31, 2011
    ––     $ ––     $ ––  

Delivery Commitments
 
As of August 31, 2012, we had no delivery commitments.

Well and Lease Data

Gross and Net Undeveloped and Developed Acreage

The following table shows, by state/territory, our producing wells, developed acreage, and undeveloped acreage, excluding service (injection and disposal) wells as of November 29, 2012:

   
Productive Wells
   
Developed Acreage
   
Undeveloped Acreage
 
State/Territory
 
Gross
   
Net
   
Gross
   
Net
   
Gross
   
Net
 
Yukon
   
––
     
––
     
––
     
––
     
––
     
––
 
Texas
   
––
     
––
     
––
     
––
     
40
     
8.6
 

(1)
Undeveloped acreage includes leasehold interests on which wells have not been drilled, or completed, to the point that would permit the production of commercial quantities of natural gas and oil, regardless of whether the leasehold interest is classified as containing proved undeveloped reserves.

 
11

 
 
The following table shows, as of November 29, 2012, the status of our gross acreage:

State/Territory
 
Held by
Production
   
Not Held by
Production
 
Yukon
   
2,419
     
28,123
 
Texas
   
40
     
––
 

Acres that are Held by Production remain in force so long as oil or gas is produced from the well on the particular lease. Leased acres, which are not Held by Production, often require annual rental payments to maintain the lease until the first to occur of the following: the expiration of the lease or the time oil or gas is produced from one or more wells drilled on the leased acreage. At the time oil or gas is produced from wells drilled on the leased acreage, the lease is considered to be Held by Production.

The following table shows the years our leases, which are not Held by Production, will expire, unless a productive oil or gas well is drilled on the lease.

Leased Acres (Gross)
 
Expiration of Lease
28,123
 
2020
 
Our offices are located at 333 North Sam Houston Parkway East, Suite 410, Houston, Texas 77060. Our offices are provided at will, and at no cost, by Holloman Corporation, our largest shareholder.

Please also see Item 1 of this report for additional information regarding our oil and gas properties.

ITEM 3.  LEGAL PROCEEDINGS.
 
None.
 
ITEM 4.  MINE SAFETY DISCLOSURES.

None
 
 
12

 
 
PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

In August 2010 our common stock began trading on the OTC Bulletin Board under the symbol “EFLO”.  There was no established trading market for our common stock prior to that date. The following chart shows the high and low bid prices as quoted on the OTC Bulletin Board or OTCQB Markets for each quarter during the fiscal years ended August 31, 2012 and 2011. Such prices represent quotations between dealers, without dealer markup, markdown or commissions, and may not represent actual transactions.
 
Quarter
 
High
   
Low
 
4th Quarter  – Fiscal 2012
 
$
3.00
   
$
1.72
 
3rd Quarter – Fiscal 2012
 
$
3.00
   
$
1.65
 
2nd Quarter – Fiscal 2012
 
$
3.50
   
$
1.50
 
1st Quarter – Fiscal 2012
 
$
3.50
   
$
2.50
 
4th Quarter – Fiscal 2011
 
$
4.30
   
$
2.60
 
3rd Quarter – Fiscal 2011
 
$
4.30
   
$
2.01
 
2nd Quarter – Fiscal 2011
 
$
3.17
   
$
2.08
 
1st Quarter – Fiscal 2011
 
$
2.09
   
$
2.00
 
 
There is currently only a limited market for our common stock. A limited market is characterized by a relatively limited number of shares in the public float, relatively low trading volume and the small number of brokerage firms acting as market makers. The market for low priced securities is generally less liquid and more volatile than securities traded on national stock markets. Fluctuations in market prices are not uncommon. No assurance can be given that the market for our common stock will continue or that the stock price will be maintained.
 
As of November 29, 2012, we had 19,009,205 outstanding shares of common stock and approximately 55 certificated shareholders of record.
 
On June 30, 2010, a 20 for 1 forward stock split, approved by our shareholders on April 28, 2010, became effective.
 
Holders of our common stock are entitled to receive dividends as may be declared by our Board of Directors. Our Board of Directors is not restricted from paying any dividends but is not obligated to declare a dividend. We have not declared any dividends and we do not plan to declare any dividends in the foreseeable future. We plan to retain earnings to finance the expansion of our operations.

During the period from October 20, 2012 through October 31, 2012, we sold 530,666 shares of our common stock to eight (8) accredited investors at a price of $1.20 per share. Gross proceeds from this private placement totaled $636,800. We paid $22,288 in finder’s fees in connection with the sale of these shares. 
 
We relied upon the exemption provided by Section 4(2) of the Securities Act of 1933 with respect to these sales. The purchasers were sophisticated investors who were provided full information regarding our business and operations. There was no general solicitation in connection with the offer or sale of these shares. The certificates representing the shares will bear a restricted legend providing that they cannot be sold unless pursuant to an effective registration statement or an exemption from registration.

During the year ended August 31, 2012 we did not purchase any shares of our common stock from third parties in a private transaction or the open market. During the year ended August 31, 2012 none of our officers or directors, nor any of our principal shareholders, purchased any shares of our common stock on our behalf from third parties in a private transaction or as a result of purchases in the open market.
 
 
13

 

ITEM 6.  SELECTED FINANCIAL DATA.

Not applicable.
 
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

General
 
We are a development stage company incorporated in the State of Nevada on July 22, 2008. We are engaged in the acquisition, exploration and development of oil and gas properties in the United States and Canada.

During the period from July 18, 2012 through October 17, 2012, we acquired working interests totaling 53.65% (including a 100% working interest in one gas well) in the Kotaneelee Gas Project (“KGP”) located on 30,542 gross acres in the Yukon Territory in Canada. We believe the KGP has significant conventional and shale gas potential and is supported by an environment of growing investment in gas processing and export in the Pacific Northwest.

Our acquisition of an initial working interest of 22.989% (including a 69.337% working interest in one gas well) in the KGP was completed on July 18, 2012, with an effective date of July 1, 2012. Since that date, we have been responsible for the operations of the KGP and have recognized our portion of its related net revenues and costs.

During March 2011, we initiated oil and gas operations by entry into a the Eagleford Agreement which provided for our acquisition of a net working interest, ranging from 21.25% to 42.5%, in a 2,629 acre oil and gas lease known as the Matthews Lease, insofar as that lease covers from the surface to the base of the San Miguel formation (the “San Miguel Lease”). The San Miguel Lease is located in Zavala County, Texas, and has no current production or proven reserves.

Prior to our initial working interest acquisition in the KGP, we had generated no revenues. We have no proven reserves.
 
Financial Condition and Results of Operations

KGP

Oil and natural gas revenues, net of lease operating expenses, related to unproved oil and gas properties that are being evaluated for economic viability are offset against the full cost pool until proved reserves are established, or determination is made that the unproved properties are impaired. For the period from July 1, 2012 (the effective date of our initial KGP working interest acquisition) to August 31, 2012, the full cost pool was increased by $3,852 as a result of oil and gas revenue, net of lease operating expense, from unproven properties.
 
See Items 1 and 2 of this report for a more detailed discussion of the KGP.
 
 
14

 
 
The San Miguel Lease

Under the Eagleford Agreement, to earn our initial 21.25% working interest (net revenue interest 15.94%), we were obligated to drill and complete a vertical Test Well in the San Miguel shale formation. We were also obligated to perform an injection operation on the Test Well. If the Test Well was prospective for production in commercial quantities, we were required to equip the Test Well and place it on production. If we determine that the Test Well is not prospective for production in commercial quantities, we are responsible for the abandonment of the Test Well.

During April and May 2011, we drilled and completed the Test Well, performed injection operations and earned our initial interest in the San Miguel Lease. The Test Well was drilled into the San Miguel heavy oil zone to a depth of 3,168 feet. The well encountered oil and was completed as a San Miguel producer. After completion, it was determined that the oil was subject to significant viscosity changes related to temperature reductions from formation to recovery at surface. The Test Well was stimulated with nitrified hydrochloric acid and placed on production. To date, however, oil viscosity has prohibited economic operation. Although we continue to investigate various methods to improve production from the Test Well, we cannot estimate what cost, if any, will be associated with future production efforts on the San Miguel Lease. We have no current plans to spend the funds necessary to earn an additional interest in the San Miguel Lease. In the event we are unable to substantially improve production, we intend to abandon the Test Well, or actively pursue the sale of our interest in the San Miguel Lease.
 
As a result of the application of a full cost pool "ceiling test", we determined that the book value of the San Miguel Lease was impaired to the extent of its carrying value. Accordingly, during the years ended August 31, 2012 and 2011, we recognized losses on the impairment of oil and gas assets of $44,335 and $835,659, respectively. The carrying value of oil and gas properties was likewise reduced to reflect the impairment of the Lease. We have made no additional expenditures on the San Miguel Lease since November 30, 2011.
 
Other

Our loss from operations increased by $1,660,000 (101%) from $1,547,000 to $3,207,000 for the year ended August 31, 2012. In largest part, this increased loss was the result of amounts recognized during fiscal 2012 as stock-based fees and compensation paid to our officers and directors, and net operating losses incurred in connection with the KGP.

During the year ended August 31, 2012, we increased our Board of Directors from four (4) to six (6) members and added two (2) new officers. We began to expand both the number and experience of our executive team during the year ended August 31, 2011. We had not, however fully addressed compensation relating to these individuals. We believe the services of this executive team are necessary to support our current and future financing and operating efforts.

During the year ended August 31, 2011, we had approximately $174,000 in management and director’s fees and no stock based compensation expense. During fiscal 2012 we paid or accrued cash-based management and director’s fees of $146,000. The remaining $1,641,000 in management and director’s fees and stock-based compensation consisted of; $621,000 (300,000 shares) issued in connection with our 2012 Stock Bonus Plan, $247,000 recognized in fair value of options granted under the 2012 Stock Option Plan, $210,000 (109,660 shares) in fees payable to our Chief Executive Officer, and $563,000 (236,505 shares) payable as finder’s fees to in connection with our acquisition of the KGP.

Consulting, travel and legal expense incurred during the years ended August 31, 2012 and 2011, in connection with our pursuit of the acquisition of the KGP totaled approximately $566,000 and $355,000, respectively. The expenses incurred during the year ended August 31, 2012 include $288,900 in finder’s fees incurred in connection with the acquisition of the KGP which are payable to a consultant in shares of our common stock (118,235 shares).

During the year ended August 31, 2011, we raised $1,709,401 through debt and equity financings and invested approximately $1,191,000 in the exploration of the San Miguel Lease and our pursuit of the acquisition of the KGP. Our residual general and administrative expense for the year ended August 31, 2011 (approximately $356,000) resulted from an expansion of our executive team and professional resources, and the enhancement of our accounting and administrative infrastructure.

We expect our expenses will continue to increase as we expand operations. We are actively seeking additional capital to fund those expenditures.  
 
 
15

 
 
Liquidity and Capital Resources
 
The oil and gas industry is cyclical in nature and tends to reflect general economic conditions. The pattern of historic price fluctuations in oil and gas has resulted in additional uncertainty in capital markets. Our access to capital, as well as that of our partners and contractors, has been limited due to tightened credit markets. These limitations may inhibit the size and timing of formation of exploration ventures.

We plan to generate profits by drilling productive oil or gas wells or improving the production of existing wells. We will, however, need to raise the funds we require through the sale of our securities, from loans from third parties or by joint venturing operations with third parties which will pay a portion of the costs required to explore for oil and gas in the area covered by our leases. Any wells which we may drill may not produce oil or gas in commercial quantities. We plan to report losses from our operations until such time, if ever, we begin to generate significant revenue from oil and gas sales.
 
To secure our indemnity of the environmental liabilities associated with the Devon Assets, we provided Devon a corporate guarantee (the “Guarantee”) in the amount of CAD$10,000,000 (USD$10,050,000) and delivered a letter of credit in the amount of CAD$4,380,000 (USD$4,410,000) to Devon (the “Devon LOC”). We also agreed to deliver a letter of credit in the amount of CAD$625,000 (USD$629,000) to the government of the Yukon Territory as soon as practicable (the “Yukon LOC”). The amounts of the Devon LOC and Yukon LOC reduce the amount of the Guarantee on a dollar-for-dollar basis. We intend to actively develop and explore the KGP lands which will defer potential abandonment and reclamation liabilities into the longer term.

The Guarantee was provided to Devon by our largest shareholder, Holloman Corporation, in exchange for 3,250,000 shares of our restricted common stock. Likewise, the Devon LOC was provided to Devon by Pacific LNG Operations Ltd. (“PLNG”). PLNG is also committed to provide the Yukon LOC to the government of the Yukon Territory. In exchange for the Devon LOC and Yukon LOC we issued PLNG 4,000,000 shares of our restricted common stock. Our directors, James Ebeling and Eric Prim are officers of Holloman Corporation, and Henry Aldorf, the Chairman of our Board of Directors, is a director of PLNG.

In addition to providing the Yukon LOC, we committed to certain post closing undertakings which include, but are not limited to; the completion of assignments of service, transportation and handling agreements, and the registration of all conveyances and transfers.
 
We anticipate that our acquisition of the KGP will generate significant capital requirements.  During the twelve month period ending November 30, 2013, early estimates indicate that investment in the KGP, including operating costs, the acquisition of additional working interests, and Phase One exploration costs may range from $38,000,000 to $40,000,000. We are attempting to raise the capital needed to implement our business plan.
 
Other than the obligations associated with the acquisition and exploration of our oil and gas leases disclosed elsewhere in this report, we have no material future contractual obligations as of August 31, 2012.

During the period from June 26, 2012 through October 31, 2012, we sold 4,055,667 shares of our common stock to twelve (12) accredited investors at a price of $1.20 per share. Gross proceeds from these private placements totaled $4,866,800. We paid $149,338 in finder’s fees in connection with the sale of these shares. 
 
During December 2011, we retired $70,000 in non-interest bearing notes payable to an unrelated party. In exchange for the notes, we issued 23,334 investment units to the noteholder. The investment units were priced at $3.00 each and consisted of one share of our common stock, and one stock purchase warrant. Each stock purchase warrant entitles the holder to purchase one share of our common stock at a price of $4.50 per share until November 5, 2013.

During May 2011, we sold 120,000 investment units. The investment units were priced at $3.00 each and consisted of one share of our common stock and one stock purchase warrant. Each stock purchase warrant entitles the holder to purchase one share of our common stock at a price of $4.50 per share until April 15, 2013. Proceeds from the private placement totaled $360,000, all of which were paid in cash. We paid $2,400 in finder’s fees in connection with the sale of the units. Our Chief Executive Officer acquired 50,000 investment units in this private placement.
 
 
16

 

During April 2011, we sold 390,000 investment units at a price of $3.00 per unit. Each unit consisted of one share of our common stock and one warrant. Each warrant entitles the holder to purchase one share of our common stock at a price of $4.50 per share until April 1, 2013. Proceeds from the private placement totaled $1,170,000, all of which was paid in cash. We paid $46,800 in finder's fees in connection with the sale of the units.
 
During December 2010, we sold 86,870 investment units at a price of $2.30 per unit. Each unit consisted of one share of our common stock and one warrant. Each warrant entitles the holder to purchase one share of our common stock at a price of $3.50 per share until December 29, 2012. Proceeds from the private placement totaled $191,100 (net of $8,700 in fees) of which $166,100 was paid in cash and $25,000 was a repayment of a loan.

In connection with the San Miguel Farmout Agreement, we obtained $400,000 in temporary financing from our largest shareholder. This financing was subject to a non-interest bearing demand note payable. The entire $400,000 note balance was repaid from proceeds of a private placement of investment units during April 2011.
 
We believe our plan of operations, exclusive of costs associated with the KGP or other acquired assets, will require from $1,000,000 to $1,500,000 in financing over the twelve-month period ending November 2013.
 
If we are unable to raise the financing we need, our business plan may fail and our stockholders could lose their investment. There can be no assurance that we will be successful in raising the capital we require, or that if the capital is offered, it will be subject to terms we consider acceptable. Investors should be aware that even if we are able to raise the funds we require, there can be no assurance that we will succeed in our acquisition, exploration or production plans and we may never be profitable.
 
As of November 29, 2012 we did not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on our financial condition, changes in financial condition, results of operations, liquidity or capital resources.
 
Critical Accounting Policies and Estimates
 
Measurement Uncertainty
 
The preparation of consolidated financial statements in conformity with US GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. We regularly evaluate estimates and assumptions. We base our estimates and assumptions on current facts, historical experience and various other factors we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by us may differ materially and adversely from our estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected. The most significant estimates with regard to our consolidated financial statements relate to carrying values of oil and gas properties, asset retirement obligations, the valuation of goodwill, determination of fair values of stock-based transactions, deferred income tax rates, and environmental risks and exposures.
 
Petroleum and Natural Gas Properties
 
We utilize the full cost method to account for our investment in oil and gas properties. Accordingly, all costs associated with acquisition, exploration and development of oil and gas reserves, including such costs as leasehold acquisition costs relating to unproved properties, geological expenditures, tangible and intangible development costs including direct internal costs are capitalized to the full cost pool. When we commence production from established proven oil and gas reserves, capitalized costs, including estimated future costs to develop the reserves and estimated abandonment costs, net of salvage, will be depleted on the units-of-production method using estimates of proved reserves. Costs of unproved properties are not amortized until the proved reserves associated with the projects can be determined or until impairment occurs. If an assessment of such properties indicates that properties are impaired, the amount of impairment is added to the capitalized cost base to be amortized.
 
 
17

 
 
Depletion, depreciation and amortization (DD&A) of proved oil and gas properties is calculated quarterly, using the Units of Production Method (UOP). The UOP calculation, in simplest terms, matches the percentage of estimated proved reserves produced each quarter with the costs of those reserves. The result is to recognize expense at the same pace that the reservoirs are actually depleting. The amortization base in the UOP calculation includes the sum of proved property costs net of accumulated DD&A, estimated future development costs (future costs to access and develop reserves) and asset retirement costs which are not already included in oil and gas property, less related salvage value.
 
The capitalized costs included in the full cost pool are subject to a "ceiling test" (based on the average of the first-day-of-the-month prices during the twelve-month period prior to August 31, 2012 pursuant to the SEC’s “Modernization of Oil and Gas Reporting” rule), which limits such costs to the aggregate of the (i) estimated present value, using a ten percent discount rate, of the future net revenues from proved reserves, based on current economic and operating conditions, (ii) the lower of cost or estimated fair value of unproven properties included in the costs being amortized, (iii) the cost of properties not being amortized, less (iv) income tax effects related to differences between the book and tax basis of the cost of properties not being amortized and the cost or estimated fair value of unproved properties included in the costs being amortized. If net capitalized costs exceed this limit, the excess is charged to expense in the current period. At August 31, 2012, all of our oil and gas interests were unproven.
 
Sales of proved and unproved properties are accounted for as adjustments of capitalized costs with no gain or loss recognized, unless such adjustments would significantly alter the relationship between capitalized costs and proved reserves of oil and gas, in which case the gain or loss is recognized in the statement of operations.
 
Oil and Gas Acquisitions

We account for all property acquisitions that include working interests in proved leasehold, both operated and non-operated, that would generate more than an immaterial balance of goodwill as business combinations. We do not apply acquisition accounting to the purchase of oil and gas properties entirely comprised of unproved leasehold, and as a result we recognized the fair value of all the assets acquired and liabilities assumed in connection with our KGP working interest acquisition from Devon effective July 18, 2012.
 
On an ongoing basis, we conduct assessments of net assets acquired to determine if acquisition accounting is appropriate.  When we determine a "business" has been acquired under the requirements of ASC Topic 805, we record assets acquired and liabilities assumed at their estimated acquisition date fair values, while transaction and integration costs associated with the acquisitions are expensed as incurred.  We use relevant market assumptions to determine fair value and allocate purchase price, such as future commodity pricing for purchased hydrocarbons, market multiples for similar transactions and replacement value for certain equipment.  Many of the assumptions are unobservable.

Asset Retirement Obligations
 
We record asset retirement obligations based on guidance set forth in ASC Topic 410, as a liability in the period in which we incur  an obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development and/or normal use of the assets. The estimated balance of the asset retirement obligation is based on the current cost escalated at an inflation rate and discounted at a credit adjusted risk-free rate. This liability is capitalized as part of the cost of the related asset and amortized over its useful life.

Fair Value Measurements
 
Our valuation techniques are generally classified into three categories: the market approach; the income approach; and the cost approach. The selection and application of one or more of these techniques requires significant judgment and is primarily dependent upon the characteristics of the asset or liability, the principal (or most advantageous) market in which participants would transact for the asset or liability and the quality and availability of inputs. Inputs to valuation techniques are classified as either observable or unobservable within the following hierarchy:
 
 
18

 
 
 
Level 1 — quoted prices in active markets for identical assets or liabilities.
 
 
Level 2 — inputs other than quoted prices that are observable for an asset or liability. These include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs).
 
 
Level 3 — unobservable inputs that reflect our own expectations about the assumptions that market participants would use in measuring the fair value of an asset or liability.
  
We consider all highly liquid instruments with an original maturity of three months or less at the time of issuance to be cash equivalents.  Cash and cash equivalents totaled $2,206,347 and $487,017 at August 31, 2012 and 2011, respectively. We are exposed to a concentration of credit risk with respect to our cash deposits. We place cash deposits with highly rated financial institutions in the United States and Canada. At times, cash balances held in financial institutions may be in excess of insured limits. We believe the financial institutions are financially strong and the risk of loss is minimal. We have not experienced any losses with respect to the related risks and do not believe our exposure to such risks is more than normal.

The estimated fair values for financial instruments are determined at discrete points in time based on relevant market information. These estimates involve uncertainties and cannot be determined with precision. The estimated fair value of cash, other receivables, accounts payable, accrued liabilities and demand notes payable approximates their carrying value due to their short-term nature.
 
Revenue Recognition

We recognize natural gas revenue under the sales method of accounting for our interests in producing wells as natural gas is produced and sold from those wells. We recognize revenue upon transfer of ownership of the product to the customer which occurs when (i) the product is physically received by the customer, (ii) an invoice is generated which evidences an arrangement between the customer and us, (iii) a fixed sales price has been included in such invoice and (iv) collection from such customer is reasonably assured. Gas sales are reported net of applicable production taxes. Since all of our oil and gas properties are unproven, revenue net of any direct operating expenses is offset to the full cost pool.
  
Stock-Based Compensation
 
We record compensation expense in the financial statements for stock-based payments using the fair value method. The fair value of stock options granted to directors and employees is determined using the Black-Scholes option valuation model at the time of grant. Fair value for common shares issued for goods or services rendered by non-employees are measured based on the fair value of the goods and services received. Stock-based compensation is expensed as earned with a corresponding increase to share capital.
 
 
19

 

Foreign Currency Gains and Losses
 
Our functional and reporting currency is the United States dollar. The functional currency of our Canadian subsidiary is the Canadian dollar. Financial statements of our Canadian subsidiary are translated to United States dollars using period-end rates of exchange for assets and liabilities, and average rates of exchange for the period for revenues and expenses. Translation gains (losses) are recorded in accumulated other comprehensive income as a component of stockholders’ equity. Transaction gains and losses are included in the determination of income. Foreign currency transactions are primarily undertaken in Canadian dollars. As of August 31, 2012, we have not entered into derivative instruments to offset the impact of foreign currency fluctuations.
 
Income Taxes
 
We follow the asset and liability method of accounting for future income taxes. Under this method, future income tax assets and liabilities are recorded based on temporary differences between the carrying amount of balance sheet items and their corresponding tax bases. In addition, the future benefits of income tax assets, including unused tax losses, are recognized, subject to a valuation allowance, to the extent that it is more likely than not that such future benefits will ultimately be realized. Future income tax assets and liabilities are measured using enacted tax rates and laws expected to apply when the tax liabilities or assets are to be either settled or realized.
 
Earnings per share
 
We present both basic and diluted earnings (loss) per share (EPS) on the face of the statements of operations. Basic EPS is computed by dividing net earnings (loss) available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period including convertible debt, stock options, and warrants, using the treasury stock method. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. Diluted EPS amounts are equal to those of Basic EPS for each period since we are in a net loss position.

See Note 2 to our consolidated financial statements for a discussion of recent accounting pronouncements.
 
ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
 
Attached.
 
 
20

 
 
ITEM  9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING  AND FINANCIAL DISCLOSURE.
 
On September 26, 2011, we dismissed De Joya Griffith & Company, LLC as our independent registered public accounting firm and engaged Weaver and Tidwell, L.L.P. as our independent registered public accounting firm. See our Form 8-K filed with U.S. Securities and Exchange Commission on September 29, 2011.
.
ITEM 9A.  CONTROLS AND PROCEDURES.
 
An evaluation was carried out under the supervision and with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report on Form 10-K.  Disclosure controls and procedures are procedures designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, such as this Form 10-K, is recorded, processed, summarized and reported, within the time period specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and is communicated to our management, including our Principal Executive Officer and Principal Financial Officer, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.  Based on that evaluation, our management concluded that, as of August 31, 2012, our disclosure controls and procedures were effective.
 
Management’s Report on Internal Control Over Financial Reporting
 
Our management is responsible for establishing and maintaining adequate internal control over financial reporting as required by Sarbanes-Oxley (SOX) Section 404.A. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with generally accepted accounting principles in the United States and includes those policies and procedures that:
 
  (1) 
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets;
 
  (2) 
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the issuer are being made only in accordance with authorizations of management and directors; and
 
  (3)
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the issuer's assets that could have a material effect on our financial statements.
 
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance of achieving their control objectives. In evaluating the effectiveness of our internal control over financial reporting, our management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control - Integrated Framework. Based on that evaluation, management concluded that our internal control over financial reporting was effective as of August 31, 2012.
 
ITEM 9B.  OTHER INFORMATION.
 
See Item 5 of this report for information concerning recent sales of unregistered securities.
 
 
21

 

PART III

ITEM 10.   DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
 
 Name
 
Age
 
Position
Henry Aldorf
 
65
 
Chairman of the Board of Directors
Keith Macdonald
 
56
 
Chief Executive Officer and Secretary
Robert Wesolek
 
56
 
Chief Financial and Accounting Officer and Director
James Hutton
 
52
 
President and Director
Eric Prim
 
54
 
Director
James Ebeling
 
60
 
Director

Our Directors are elected for a one-year term and hold office until the next annual meeting of our shareholders or until their resignation or removal by a vote of our shareholders. Officers are appointed by the Board of Directors and serve at the discretion of the Board. There is no family relationship between or among any of our Directors or Officers.
 
 
22

 

Henry Aldorf

Mr. Aldorf joined our Board of Directors as Chairman on June 18, 2012. He has 37 years experience in the petroleum and chemicals industry. Since February 2010, Mr. Aldorf has served as President of Pacific LNG Operations Ltd. and Liquid Niugini Gas Limited. Pacific LNG Operations Ltd. is a substantial indirect interest holder in the Elk and Antelope gas discoveries in Papua New Guinea, and 47.5% LNG partner in Liquid Niugini Gas Limited with InterOil Corporation (NYSE-IOC). From August 2001 to January 2010, Mr. Aldorf held a variety of senior executive positions with Marathon Oil including; President of Marathon International and Vice-President of Global Upstream of Marathon Oil (2008-2010), Senior Vice President International Business Development – Marathon Oil International (2006-2008), Senior Vice-President West Africa, Middle East and Asia Business Development (2005-2006), and Senior Vice-President West Africa Business Development (2004-2005). In the latter position Mr. Aldorf was responsible for Marathon's EG LNG project in Equatorial Guinea and was the first Managing Director of EG LNG Co. Before joining Marathon in 2001, Mr. Aldorf worked for Unocal in a variety of positions of increasing responsibility, in both the chemical and business development organization of that company. His international experience includes Europe, United States, Canada, Russian Federation, Brazil, the Asia Pacific Region, Japan, Korea and China. He graduated from the University of Leiden in the Netherlands, with a Bachelor of Science degree in Chemistry and Biochemistry. He also gained a Master of Science degree in Chemical Engineering from Technical University in Delft in the Netherlands, and holds a master of Business Administration from the INSEAD graduate business school, Fountainebleau, France.

Keith Macdonald
 
Keith Macdonald was appointed as our Chairman, President, Chief Executive officer and Secretary on March 10, 2011. On June 18, 2012, he resigned from his role as Chairman in favor of Mr. Aldorf. Mr. Macdonald has been President of Bamako Investment Management Ltd., a private holding and financial advisory company since 1994. He is currently Chairman and director of Drakkar Energy Ltd., a private in situ oil sands company. In addition, Mr. Macdonald currently serves on the board of Bellatrix Exploration Ltd. (TSX), Rocky Mountain Dealerships Inc. (TSX), Madalena Ventures Inc. (TSVX), Surge Energy Inc. (TSVX), Mountainview Energy Ltd. (TSVX), Holloman Energy Corporation (OTCQB), WCSB Oil & Gas Royalty Income Funds and Orange Directional Services Inc.. Most recently, he was a director of Profound Energy Inc. (TSX), Cordy Oilfield Services Inc.(TSVX), Stratabound Minerals Inc.(TSVX) and Breaker Energy Ltd (TSX) , and prior thereto a director of several public and private oil and gas companies. Mr. Macdonald was founder, President and Director of New Cache Petroleums from 1987 until it’s amalgamation in 1994 and thereafter Chief Financial Officer and Director until its sale in 1999. He is a past Chairman and director of the Small Explorers and Producers of Canada.

 
23

 

Robert Wesolek

Robert Wesolek, was appointed as a director on June 16, 2011 and was elected as our Chief Financial Officer on August 7, 2012. He has provided us financial consulting services since October, 2010. He has been the Chief Financial Officer of Holloman Energy Corporation since August 4, 2009, and has acted as an executive consultant providing financial, regulatory and system design services to emerging corporations since 2006.  Prior to 2006 Mr. Wesolek; served as Chief Financial Officer and director of House of Brussels Chocolates Inc. (2004-2006), President and Chief Executive Officer of The Navigates Corporation (1998-2004), Chief Financial Officer of Sharp Technology Inc. (1998-2001), President of the Desktop Software Division of Citadel Security Software (1996-1998), and Chief Operating Officer of Kent Marsh Ltd., Inc. (1988-1996). During the period from 1980 to 1988, Mr. Wesolek was a Senior Practice Manager in the Audit Division of Arthur Andersen LLP.

James Hutton

Mr. Hutton was elected our President and was appointed as a director on June 18, 2012.  He has spent his career in the financial services industry and for the past 25 years has specialized in structured finance and resource company finance. He has served as President and Chief Executive Officer of Hutton Capital Corporation, a company engaged in investment banking since September 1996.  In April 1998, Mr. Hutton also founded, and was President and Chief Executive Officer of the Canada Dominion Resources Group of companies, one of the largest flow-through share funds in Canada. The Canada Dominion Resources Group focused their investments on mining and energy issuers actively exploring for resources in Canada. The Canada Dominion Resources Group was acquired from Mr. Hutton by the Dundee/Dynamic Mutual fund organization in December of 2006. In addition, Mr. Hutton was the President and Chief Operating Officer of the CMP Resource Group from 2003 to 2005. He also serves as director of Tasman Metals Ltd. (AMEX/TSXV-TSM), SantaCruz Silver Mining Inc. (TXSV-SCZ), Batero Gold Corp. (TSXV-BAT) and Caymus Resources Inc. (TSXV-CJX).

James Ebeling

James Ebeling was appointed as a director on June 22, 2011. He has been the Chief Financial Officer of Holloman Corporation since November 2007. Holloman Corporation’s operations extend to three continents and include plant and pipeline construction, oil and gas exploration, and international heavy-equipment leasing. During the period from 2001 to 2007, Mr. Ebeling was Vice President of SUEZ Energy North America, Inc. In that capacity, he provided project management and development services on a variety of multi-billion dollar energy related projects. Prior to 2001, Mr. Ebeling served as; Vice President of Hawkins Oil and Gas (1996-2001), Vice President of Transworld Oil Company (1989-1996), Vice President of Anchor Coupling (1984-1989), and Vice President of the Charter Company (1981-1984).
 
Eric Prim

Eric Prim, was appointed as a director on March 17, 2011. He is the President of Pilot Energy Solutions, and has been Vice President of its affiliate, Holloman Corporation since 1997. He has served as a director of Holloman Energy Corporation (OTCBB) since 2007 and also became that company’s Chief Operating Officer in 2009. Prior to his association with Holloman, Mr. Prim held senior technical management positions with Hunt Energy (1982-1987) and Rexene Corporation (1987-1997). Mr. Prim holds a B.S. in Chemical Engineering from The University of Texas (1982) and an M.B.A. from Amber University (1987). Mr. Prim is a registered Professional Engineer in Texas and holds eight issued or pending U.S. Patents, all pertaining to energy technology.
 
 
24

 

We believe our directors benefit us as a result of their expertise in the following areas:
 
Name
 
Area of Expertise
Henry Aldorf 
 
Oil and gas
Keith Macdonald 
 
Oil and gas
Robert Wesolek
 
Oil and gas, and accounting
James Hutton   Oil and gas, and corporate finance
Eric Prim 
 
Oil and gas
James Ebeling   
 
Oil and gas, and corporate finance

Mr. Ebling, Mr. Aldorf and Mr. Prim are independent directors, as that term is defined in Section 803 of the listing standards of the NYSE AMEX. Mr. Ebeling, Mr. Aldorf, and Mr. Prim comprise our Audit Committee. Mr. Ebeling   and Mr. Aldorf are our Audit Committee financial experts as that term is defined in Item 407 of Regulation S-K of the Securities and Exchange Commission. Mr. Ebeling and Mr. Aldorf are qualified to act in that capacity by virtue of their extensive experience as senior executive and financial officers in enterprises similar, or more mature than ours. In those capacities, both Mr. Ebeling and Mr. Aldorf have been responsible for the review and analysis of financial statements including the application and assessment of accounting principles, and the implementation and assessment of internal controls.

The board regularly makes inquiries regarding the existence of conflicts of interest and indications of fraudulent behavior.  On July 16, 2011, our Board of Directors adopted a code of ethics that applies to our principal executive and financial officers. A copy of our Code of Ethics is included as Exhibit 14.1 to this report.
 
Our operations to date have been limited. As a result, we have not formed a separate nominating committee to our Board of Directors. Instead, our entire Board of Directors acts in the capacity of that committee.
 
Compensation Committee Interlocks and Insider Participation
  
On June 23, 2012 our Board of Directors created a separate Compensation Committee authorized to determine or make recommendations to the Board of Directors concerning officer and director compensation. Mr. Prim and Mr. Ebeling comprise our Compensation Committee.
 
During the year ended August 31, 2012, our Chief Executive Officer, Keith Macdonald was a director of Holloman Energy Corporation. Two of our directors, Eric Prim and Robert Wesolek are executive officers of Holloman Energy Corporation.

Except for the foregoing, during the year ended August 31, 2012 none of our officers served as a compensation committee member or director of another entity, one of which entity’s officers served as one of our directors.
 
Compliance with Section 16A of the Exchange Act
 
Section 16(a) of the Securities Exchange Act of 1934, as amended, requires that our directors and executive officers and persons who beneficially own more than 10% of our common stock (referred to herein as the “reporting persons”) file with the Securities and Exchange Commission various reports as to their ownership of and activities relating to our common stock. Such reporting persons are required by the SEC regulations to furnish us with copies of all Section 16(a) reports they file. Based solely upon a review of copies of Section 16(a) reports and representations received by us from reporting persons, and without conducting any independent investigation of our own, we believe all Forms 3, 4 and 5 were timely filed with the Securities and Exchange Commission by such reporting persons, with the exception of; Holloman Corporation (a greater than 10% shareholder) and its wholly-owned subsidiary which filed a Form 4 for one transaction, two days after its due date; Pacific LNG Operations Ltd. (a greater than 10% shareholder) which filed a Form 3 after its due date; Eric Prim, James Ebeling, and Robert Wesolek (all current directors) each of whom filed a Form 4 covering one transaction, one day after its due date; Henry Aldorf (a current director) who filed a Form 3 and a Form 4 covering one transaction after its due date;  James Hutton (a current officer and director) who filed a Form 3 and two Form 4s covering three transactions after their due dates, and Keith Macdonald (a current officer and director) who filed three Form 4s covering three transactions after their due dates.
 
 
25

 
 
ITEM 11.  EXECUTIVE COMPENSATION.
 
The following table shows the compensation paid or earned by our executive officers and other reportable person(s) during the two years ended August 31, 2012 and 2011:

Summary Compensation Table
 
Name and Principal
   
Salary
   
Bonus
   
Stock Awards
   
Option Awards
   
All Other Compensation
   
Total
 
Position
Year
 
($)
   
($)
   
($)
   
($)
   
($)
   
($)
 
Keith Macdonald (1) &(4)
                                     
Chief Executive Officer
2012
   
––
     
––
     
594,899
     
188,650
     
35,000
     
818,549
 
  
2011
   
––
     
––
     
113,548
     
––
     
––
     
113,548
 
                                                   
Robert Wesolek(2 )& (4)
                                                 
Chief Financial Officer
2012
   
23,925
     
––
     
384,984
     
188,650
     
131,975
     
729,534
 
 
2011
   
––
     
––
     
––
     
––
     
108,675
     
108,675
 
                                                   
James Hutton(3)
                                                 
President
2012
   
––
     
––
     
103,500
     
188,650
     
28,161
     
320,311
 
 
2011
   
––
     
––
     
––
     
––
     
––
     
––
 
 
(1)
Mr. Macdonald provides services under the terms of Consulting Services Agreement with Bamako Investment Management Ltd. (“Bamako”), an entity over which he exercises control.  This agreement was made effective March 11, 2011 for a twelve month term and may be cancelled by either party, with or without cause, following 30 days notice. We have continued the contract with Mr. Macdonald on a month-to-month basis since the completion of its initial term on March 11, 2012. Under this agreement, Bamako is compensated $20,000 per month for up to 50% of Mr. Macdonald’s time as our Chief Executive Officer, or in such roles as may be approved, from time to time, by our Board of Directors. Compensation is payable in equal parts cash and shares of our restricted common stock. Compensation payable in stock is convertible at the closing price of the stock on the last trading-day of the applicable monthly earning period.
 
In an effort to conserve cash, Mr. Macdonald elected to accept stock for all but $30,000 of this compensation during fiscal 2012 and 2011. For the year ended August 31, 2012, we paid Bamako $210,000 in stock at a weighted average conversion price of $1.73 per share (121,660 shares). For the year ended August 31, 2011, $113,548 in compensation was paid to Bamako in stock at a weighted average conversion price of $1.84 per share (61,673 shares). In addition, Bamako was granted 50,000 shares of stock (fair value $103,500) and stock options providing for the purchase of 200,000 shares of stock (fair value $188,650) under our 2012 Stock Bonus and Options Plans (Plan details are provided below). Mr. Macdonald also received $5,000 in other compensation for his services as director during 2012.
 
Bamako also received $281,399 in finder’s compensation, payable in 118,235 shares of stock at $2.38 per share, in connection with our acquisition of the KGP (see footnote 5 to this table). This commission is accrued but unpaid as of November 29, 2012.
 
(2)
During fiscal 2012 and 2011, we paid Mr. Wesolek financial consulting fees totaling $126,975 and $108,675, respectively. He also received $5,000 in other compensation for his services as director during 2012. In addition, Mr. Wesolek was granted 50,000 shares of stock (fair value $103,500) and stock options providing for the purchase of 200,000 shares of stock (fair value $188,650) under our 2012 Stock Bonus and Options Plans (Plan details are provided below).
 
Mr. Wesolek also received $281,484 in finder’s compensation, payable in 118,270 shares of stock at $2.38 per share, in connection with our acquisition of the KGP (see footnote 5 to this table). This commission is accrued but unpaid as of November 29, 2012.
 
 
26

 
 
(3)
Mr. Hutton provides services as our President under the terms of an informal agreement with Hutton Capital Corporation (“Hutton Capital”), an entity over which he exercises control.  Under that agreement, we pay Hutton Capital $10,000 per month. For the year ended August 31, 2012, we paid Hutton Capital $28,161. In addition, Hutton Capital was granted 50,000 shares of stock (fair value $103,500) and stock options providing for the purchase of 200,000 shares of stock (fair value $188,650) under our 2012 Stock Bonus and Options Plans (Plan details are provided below). Mr. Hutton also received $5,000 in other compensation for his services as director during 2012.

(4)
Effective January 20, 2011, Bamako, Mr. Wesolek, and Open Bay Holdings Ltd. (the “Finders”) entered into an agreement with us providing for the payment of finder’s compensation ranging from 5% (on transaction values greater than $1,000,000) to 10% (on transactions values up to $300,000) on transactions introduced to us by or through the Finders for a period of two years (the “Finder’s Fee Agreement”). Under the Finder’s Fee Agreement, compensation is divided between the Finders. The Finders have elected to receive payment in stock. The shares into which finder’s compensation will be converted are calculated using the average closing price of our common stock for the last ten trading days preceding the closing date of the transaction to which the compensation relates. The Finder’s Fee Agreement specifically recognizes that the KGP has been presented to us by the Finder’s. For the year ended August 31, 2012 we accrued a total of $844,283 payable in 354,741 shares of stock at $2.38 per share, in connection with our acquisition of Devon’s working interest in the KGP. This finder’s compensation is accrued but unpaid as of November 29, 2012.
 
Stock-Based Compensation and Stock Option Grants
 
On August 27, 2012, we established a Non-Qualified Stock Option Plan and a Stock Bonus Plan (the “Plans”). The Non-Qualified Stock Option Plan (the “Option Plan”) authorizes the issuance of up to 2,000,000 shares of our common stock. The Stock Bonus Plan provides for the issuance of up to 350,000 common shares (“Bonus Shares”). Under the Plans, shares may only be issued to employees, directors, officers, consultants and advisors, provided qualifying services are rendered.
 
The Compensation Committee to our Board of Directors has full and final authority in its discretion, subject to the provisions of the Plans, and subject to the approval of its Board of Directors, to determine the individuals to whom, and the time or times at which shares or options shall be granted and the number of such shares or options; to construe and interpret the Plans; to determine the terms and provisions of the respective option agreements, which need not be identical, including, but without limitation, terms covering the payment of the option price; and to make all other determinations and take all other actions deemed necessary or advisable for the proper administration of the Plans.  All such actions and determinations shall be conclusively binding for all purposes and upon all persons.
 
We may at any time, and from time to time, amend, terminate, or suspend one or more of the Plans in any manner we deem appropriate, provided that any amendment, termination or suspension may not adversely affect rights or obligations with respect to options or shares previously granted.
 
The following table shows the options held by our officers and directors as of August 31, 2012. The options in the table were all granted pursuant to our Non-Qualified Stock Option Plan.
 
 
27

 

Outstanding Equity Awards at August 31, 2012
 
   
Number of securities underlying
unexercised options
         
Name
 
(#)
Exercisable
   
(#)
Unexercisable
   
Option Exercise
Price
 
Option Expiration
Date
             
 
         
Henry Aldorf
                       
  Stock Option A
   
50,000 
     
–– 
   
$
2.15 
 
August 27, 2014
  Stock Option B
   
––
     
50,000  
   
$
2.30 
 
August 27, 2014
  Stock Option C
   
––
     
50,000  
   
$
2.50 
 
August 27, 2017
  Stock Option D
   
––
     
50,000  
   
$
2.65 
 
August 27, 2017
Keith Macdonald
                         
  Stock Option A
   
50,000 
     
–– 
   
$
2.15 
 
August 27, 2014
  Stock Option B
   
––
     
50,000  
   
$
2.30 
 
August 27, 2014
  Stock Option C
   
––
     
50,000  
   
$
2.50 
 
August 27, 2017
  Stock Option D
   
––
     
50,000  
   
$
2.65 
 
August 27, 2017
Robert Wesolek
                         
  Stock Option A
   
50,000 
     
–– 
   
$
2.15 
 
August 27, 2014
  Stock Option B
   
––
     
50,000  
   
$
2.30 
 
August 27, 2014
  Stock Option C
   
––
     
50,000  
   
$
2.50 
 
August 27, 2017
  Stock Option D
   
––
     
50,000  
   
$
2.65 
 
August 27, 2017
James Hutton
                         
  Stock Option A
   
50,000 
     
–– 
   
$
2.15 
 
August 27, 2014
  Stock Option B
   
––
     
50,000  
   
$
2.30 
 
August 27, 2014
  Stock Option C
   
––
     
50,000  
   
$
2.50 
 
August 27, 2017
  Stock Option D
   
––
     
50,000  
   
$
2.65 
 
August 27, 2017
Eric Prim
                       
  Stock Option A
   
37,500 
     
–– 
   
$
2.15 
 
August 27, 2014
  Stock Option B
   
––
     
37,500  
   
$
2.30 
 
August 27, 2014
  Stock Option C
   
––
     
37,500  
   
$
2.50 
 
August 27, 2017
  Stock Option D
   
––
     
37,500  
   
$
2.65 
 
August 27, 2017
James Ebeling
                         
  Stock Option A
   
37,500 
     
–– 
   
$
2.15 
 
August 27, 2014
  Stock Option B
   
––
     
37,500  
   
$
2.30 
 
August 27, 2014
  Stock Option C
   
––
     
37,500  
   
$
2.50 
 
August 27, 2017
  Stock Option D
   
––
     
37,500  
   
$
2.65 
 
August 27, 2017
 
The following table shows the weighted average exercise price of the outstanding options granted pursuant to our Non-Qualified Stock Option Plan as of August 31, 2012. Our Non-Qualified Stock Option Plan has not been approved by our shareholders.
 
 
28

 
 
   
Number of securities to be issued upon exercise of outstanding options,
 warrants and rights
   
Weighted-average exercise price of outstanding options, warrants and rights
   
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
 
 Plan Category
 
(a)
   
(b)
   
(c)
 
                   
Non-Qualified Stock Option Plan
   
1,200,000
   
$
0.94
     
800,000
 
Total
   
1,200,000
   
$
0.94
     
800,000
 
——————— 
 
 
 
On August 27, 2012, we issued shares of our common stock to the following persons pursuant to our Stock Bonus Plan:
 
Name 
 
Shares
 
Henry Aldorf
   
50,000 
 
Keith Macdonald
   
50,000 
 
Robert Wesolek 
   
50,000 
 
James Hutton
   
50,000 
 
Eric Prim
   
50,000 
 
James Ebeling
   
50,000 
 

At August 31, 2012, 800,000 options and 50,000 shares of our common stock, respectively, remain available for distribution under our Option Plan and Stock Bonus Plan.
 
We have never offered any annuity, pension or retirement benefits for our officers, directors or employees.
 
Director’s Compensation
 
Our Directors are reimbursed for reasonable out-of-pocket expenses in connection with attendance at Board of Director and committee meetings. During 2011, no compensation was paid to our directors.
 
Director Compensation Table (1)
 
Name and Principal
     
Fees earned or
Paid In Cash
   
Stock Awards
   
Option Awards
   
All Other
Compensation
   
Total
 
Position
 
Year
 
($)
   
($) (2)
   
($) (3)
   
($)
   
($)
 
Henry Aldorf
 
2012
   
6,750
     
103,500
     
188,650
     
––
     
298,900
 
  
 
2011
   
––
     
––
     
––
     
––
     
––
 
                                             
Eric Prim
 
2012
   
6,500
     
103,500
     
141,488
     
––
     
251,488
 
   
2011
   
––
     
––
     
––
     
––
     
––
 
                                             
James Ebeling
 
2012
   
6,500
     
103,500
     
141,488
     
––
     
251,488
 
   
2011
   
––
     
––
     
––
     
––
     
––
 

(1)
This table excludes compensation paid to directors Keith Macdonald, Robert Wesolek and James Hutton who are also our officers. Compensation information relating to these directors is included in the Summary Compensation Table above.
 
(2)
Each director was granted 50,000 shares of stock (fair value $103,500) under our 2012 Stock Bonus Plan (Plan details are provided above).
 
(3)
Mr. Aldorf was granted stock options providing for the purchase of 200,000 shares of stock (fair value $188,650) under our 2012 Stock Options Plan. Mr. Prim and Mr. Ebeling were each granted stock options providing for the purchase of 150,000 shares of stock (fair value $141,488) under our 2012 Stock Options Plan (Plan details are provided above).
 
 
29

 
 
ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

The following table lists, as of November 29, 2012, the shareholdings of (i) each person owning beneficially 5% or more of our common stock (ii) each officer and director, and (iii) all officers and directors as a group.  Unless otherwise indicated, each owner has sole voting and investment powers over their shares of common stock.

Name and address of beneficial owner
 
Number of
 Shares(5)
   
Percentage of
Common Stock
 
Henry Aldorf
 
100,000
(1)
   
0.52
%
Chairman of the Board of Directors
111 Somerset, Unit #06-05
             
Singapore 238164
             
                 
Keith Macdonald
   
682,335
(2)
   
3.57
%
Chief Executive Officer, Secretary and Director
               
203 Heritage Place
               
Calgary, AB, Canada T3Z 3P3
               
                 
Robert Wesolek
   
430,000
     
2.26
%
Chief Financial Officer and Director
               
3 Farther Point
               
Houston, TX 77024
               
                 
James Hutton
   
800,000
(3)
   
4.20
%
President and Director
               
1750 – 999 West Hastings Street
               
Vancouver, BC, Canada  V6C 2W2
               
                 
Eric Prim
   
219,500
(4)
   
1.15
%
Director
               
4901 Polo Parkway
               
Midland, Texas 79705
               
                 
James Ebeling
   
217,500
(4)
   
1.14
%
Director
               
333 N. Sam Houston Parkway East, Suite 600
               
Houston, TX 77060
               
                 
All Officers and Directors as a group (6 persons)
   
2,399,335
     
12.44
%
                 
Holloman Value Holdings, LLC
   
4,541,740
(4)
   
23.88
%
333 North Sam Houston Parkway East
               
Suite 600 Houston, Texas 77060
               
                 
Pacific LNG Operations Ltd.
   
4,000,000
(1)
   
21.04
%
7 Temasek Boulevard
               
#28-01 Suntek Tower One
               
Singapore 038987
               
 
(1)
Includes 50,000 shares owned directly by Mr. Aldorf, and those stock options detailed in (5) below. Mr. Aldorf also shares investment control over 4,000,000 shares held by Pacific LNG Operations Ltd.

(2)
Includes: (a) 57,000 shares owned directly by Mr. Macdonald, (b) 305,335 shares held of record by Bamako Investment Management and 150,000 shares held of record by Country Rock Resources, Ltd., companies controlled by Mr. Macdonald, (c) 20,000 shares, over which Mr. Macdonald has investment control, which are held of record by a third person, (d) 50,000 shares held of record by Mr. Macdonald's wife, and those stock options detailed in (5) below.
 
 
(3)
Includes 750,000 shares held of record by Hutton Capital Corporation, a company over which James Hutton exercises investment control, and those stock options detailed in (5) below.

(4)
Comprised of 4,530,870 shares held of record by Holloman Value Holdings, LLC, a company over which Eric Prim and Jim Ebeling share investment control and those stock options detailed in (5) below.
 
 
(5)
Includes the following shares which may be acquired on the exercise of options or warrants listed below.
 
 
30

 
 
Name
 
Shares Issuable Upon
Exercise of Warrants
   
Exercise Price
 
Date First Exercisable
 
Expiration Date
Henry Aldorf
    50,000     $ 2.15  
08/27/2012
 
08/27/2014
Keith Macdonald*
    35,000     $ 4.50  
05/18/2011
 
04/15/2013
Keith Macdonald
    15,000     $ 4.50  
05/18/2011
 
04/15/2013
Keith Macdonald*
    50,000     $ 2.15  
08/27/2012
 
08/27/2014
James Hutton*
    50,000     $ 2.15  
08/27/2012
 
08/27/2014
James Ebeling
    37,500     $ 2.15  
08/27/2012
 
08/27/2014
Eric Prim
    37,500     $ 2.15  
08/27/2012
 
08/27/2014
Robert Wesolek
    50,000     $ 2.15  
08/27/2012
 
08/27/2014
Holloman Value
                     
Holdings, LLC
    10,870     $ 3.50  
12/28/2010
 
12/28/2012
———————
*      Warrants are held of record by an entity controlled by the named person.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

As detailed more fully in our financial statements and Items 1, 7 and 11 of this report, from time to time, we have had non-interest bearing advances from certain of our directors and shareholders; and non-employee related contract compensation and commission arrangements with our directors and officers. During the year ended August 31, 2011 those advances and arrangements included a temporary loan from our largest shareholder Holloman Value Holdings, LLC in the amount of $400,000 (April 2011) provided to us in connection with the San Miguel Farmout and Participation Agreement. The loan did not bear interest and was repaid by us during May 2011.

As more fully explained in Item 7 of this report, two of our largest shareholders, over which certain of our directors share control, have provided a corporate guarantee or letters of credit in connection with our acquisition of the Devon Assets.
 
 
31

 

ITEM 14.  PRINCIPAL ACCOUNTING FEES AND SERVICES.
 
On September 26, 2011, we dismissed De Joya Griffith & Company, LLC (“DeJoya Griffith”) as our independent registered public accounting firm and engaged Weaver and Tidwell, L.L.P. (“Weaver”) as our independent registered public accounting firm.

The following table sets forth the aggregate fees paid or accrued for professional services rendered by DeJoya Griffith and Weaver for the audit of our annual financial statements for the years ended August 31, 2012 and 2011, and the aggregate fees paid or accrued for audit-related services and all other services rendered by DeJoya Griffith and Weaver for those years.

   
Year Ended August 31,
 
   
2012
 
2011
 
DeJoya Griffith
           
  Audit-related fees
 
$
2,500
   
$
8,500
 
  Tax fees
   
––
     
––
 
    Total DeJoya Griffith
   
   2,500
     
   8,500
 
Weaver
               
  Audit-related fees
   
71,350
     
––
 
  Tax fees
   
6,500
     
––
 
  Other
   
––
     
2,185
 
    Total Weaver
   
77,850
     
2,185
 
Total
 
$
80,350
   
$
10,685
 

The category of “Audit-related fees” includes fees for our annual audit, quarterly reviews and services rendered in connection with regulatory filings with the SEC. “Tax fees” include fees incurred in the review and preparation of our annual income tax filings.
 
The Audit Committee of our Board of Directors pre-approves the scope and estimated costs of all services rendered by our Principal Accountants. We concluded that the service provided by DeJoya Griffith and Weaver was compatible with the maintenance of each firms’ independence in the conduct of its auditing functions.
 
 
32

 

PART IV

ITEM 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)  
Consolidated Financial Statements
 
Reports of Independent Registered Public Accounting Firms
 
F-1
 
       
Consolidated Balance Sheets
   
F-2
 
         
Consolidated Statements of Operations
   
F-3
 
         
Consolidated Statement of Stockholders' Equity (Deficit)
   
F-4
 
         
Consolidated Statements of Cash Flows
   
F-5
 
         
Notes to the Consolidated Financial Statements
   
F-6
 
 
 
(b)
Exhibits

3.1.1
Articles of Incorporation(1)
3.1.2
Amendment to Articles of Incorporation(2)
3.2
Bylaws(3)
10.1
Agreement of Purchase and Sale between Devon Canada and EFL Overseas, Inc.
10.2
Share Purchase Agreement between Nahanni Energy et.al and EFL Overseas, Inc.
10.3
Kotaneelee Closing Agreement between Devon Canada and EFL Overseas, Inc.
14.1
Code of Ethics for Principal Executive and Senior Financial Officers
21.1
As of August 31, 2012, we had one wholly owned subsidiary; EFLO Energy Yukon Ltd., a Canadian Corporation
31.1
Rule 13a-14(a) Certifications
31.2
Rule 13a-14(a) Certifications
32
Section 1350 Certifications
99.1
EFL Overseas Inc. – Audit Committee Charter
99.2 Reserves Estimation - AJM Deloitte
 
101.INS
- XBRL Instance Document
   
101.SCH
- XBRL Taxonomy Extension Schema Document
   
101.CAL
- XBRL Taxonomy Extension Calculation Linkbase Document
   
101.DEF
- XBRL Taxonomy Extension Definition Linkbase Document
   
101.LAB
- XBRL Taxonomy Extension Label Linkbase Document
   
101.PRE
- XBRL Taxonomy Extension Presentation Linkbase Document
__________________________
(1)
Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-1 dated November 12, 2008.
(2)
Incorporated by reference to Exhibit 3.1 to the Company’s 8-K report dated April 28, 2010.
(3)
Incorporated by reference to Exhibit 3.2 to the Company’s 8-K report dated April 28, 2010.
 

 
33

 

SIGNATURES
 
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
EFL OVERSEAS, INC.
 
       
Date: October 18, 2013
By:
/s/ Keith Macdonald
 
   
Keith Macdonald,
President and Principal Executive Officer
 
 
In accordance with the Securities Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
 
Signature
 
Date
     
/s/ Keith Macdonald
 
October 17, 2013
Keith Macdonald, Principal Executive Officer and Director
 
     
/s/ Robert Wesolek
 
October 17, 2013
Herbert Schmidt, Principal Financial and
Accounting Officer and Director
 
     
/s/ Henry Aldof
 
October 17, 2013
Henry Aldorf, Chairman and Director
   
     
/s/ James Hutton
 
October 17, 2013
James Hutton, President and Director
   
     
/s/ James Ebeling
 
October 17, 2013
James Ebeling, Director
   
     
/s/ Eric Prim
 
October 17, 2013
Eric Prim, Director
   
 
 
 
34

 
 
 
Report of Independent Registered Public Accounting Firm
 
To the Board of Directors and Stockholders
of EFL Overseas, Inc.
 
(An Exploration Stage Company)
 
We have audited the accompanying consolidated balance sheets of EFL Overseas, Inc. (an Exploration Stage Company) (the Company) as of August 31, 2012 and 2011, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the years then ended, and for the period from inception (July 22, 2008) to August 31, 2012. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As described in Note 1, subsequent to the issuance of its 2012 consolidated financial statements, the Company discovered an error in its classification of oil and gas assets acquired. Therefore, the 2012 consolidated financial statements have been restated. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of EFL Overseas, Inc. (an Exploration Stage Company) as of August 31, 2012 and 2011, and the consolidated results of its operations and its cash flows for the years then ended, and for period from inception (July 22, 2008) to August 31, 2012, in conformity with accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming that EFL Overseas, Inc. will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, EFL Overseas, Inc. has not generated significant operating revenues since inception, has incurred losses in developing its business, and further losses are anticipated. EFL Overseas, Inc. requires additional funds to meet its obligations and the costs of its operations. These factors raise substantial doubt about EFL Overseas, Inc.’s ability to continue as a going concern. Management’s plans in this regard are described in Note 1 to the consolidated financial statements. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
 
WEAVER AND TIDWELL, L.L.P.
 
Houston, Texas
November 29, 2012, except for Note 1, as to which the date is October 18, 2013
 
AN INDEPENDENT
WEAVER AND TIDWELL LLP
HOUSTON
 
MEMBER OF BAKER TILLY
CERTIFIED PUBLIC ACCOUNTANTS AND CONSULTANTS
24 GREENWAY PLAZA, SUITE 1800, HOUSTON, TX 77046
INTERNATIONAL
WWW.WEAVERLLP.COM
P: (713) 850 8787
F: (713) 850 1673
 
 
F-1

 
 
EFL OVERSEAS, INC.
(An Exploration Stage Company)
CONSOLIDATED BALANCE SHEETS
 
 
   
August 31,
   
August 31,
 
   
2012
   
2011
 
   
(As Restated)
       
ASSETS
 
             
CURRENT ASSETS
           
Cash
 
$
2,206,347
   
$
487,017
 
Accounts receivable
               
  Accrued gas sales
   
178,225
     
-
 
  Joint interest owners and other
   
122,745
     
-
 
Prepaids
   
204,892
     
21,875
 
Other
   
17,919
     
3,436
 
  Total current assets
   
2,730,128
     
512,328
 
                 
OIL AND GAS PROPERTIES, full cost method, unproven
   
22,107,381
     
-
 
                 
OTHER ASSETS - Goodwill
   
1,194,365
     
-
 
   Total assets
 
$
26,031,874
   
$
512,328
 
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
                 
CURRENT LIABILITIES
               
Accounts payable and accrued liabilities
 
$
1,483,041
   
$
299,701
 
Notes payable
   
-
     
72,500
 
Asset retirement obligation - current
   
80,000
     
80,000
 
  Total current liabilities
   
1,563,041
     
452,201
 
                 
ASSET RETIREMENT OBLIGATION - Long term
   
7,057,716
     
-
 
Total Liabilities
   
8,620,757
     
452,201
 
                 
STOCKHOLDERS' EQUITY
               
Capital Stock
               
   Authorized:
               
       75,000,000 common shares, par value $0.001 per share
               
   Issued and outstanding:
               
      17,478,539 and 7,196,870 common shares at August 31, 2012  and
               
       August 31, 2011, respectively
   
17,479
     
7,197
 
Additional paid-in capital
   
21,830,083
     
1,683,890
 
Accumulated other comprehensive loss
   
(2,959
)
   
-
 
Deficit accumulated during the exploration stage
   
(4,433,486
)
   
(1,630,960
)
  Total stockholders' equity
   
17,411,117
     
60,127
 
                 
  Total liabilities and stockholders' equity
 
$
26,031,874
   
$
512,328
 
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
F-2

 

EFL OVERSEAS, INC.
(An Exploration  Stage Company)
CONSOLIDATED STATEMENTS OF OPERATIONS
 
 
                Cumulative  
                results from  
                July 22,  
                2008  
               
(Inception) to
 
   
Year Ended August 31,
    August 31,  
   
2012
   
2011
   
 2012
 
   
(As Restated)
         
(As Restated)
 
EXPENSES
                 
Management and director's fees
 
997,836
   
173,548
   
 $
1,196,384
 
Stock-based compensation expense
   
789,277
     
-
     
789,277
 
Consulting fees
   
530,127
     
331,851
     
876,978
 
Professional fees
   
217,487
     
121,996
     
380,244
 
Office, travel and general
   
223,4 64
     
84,134
     
316,609
 
Oil and gas property impairment
   
44,335
     
835,659
     
879,994
 
   Total Expenses
   
2,802,526
     
1,547,188
     
4,439,486
 
                         
OPERATING LOSS
   
(2,802,526
)
   
(1,547,188
)
   
(4,439,486
)
                         
OTHER INCOME (EXPENSE)
                       
Gain on forgiveness of accounts payable
   
-
     
-
     
6,000
 
LOSS
 
$
(2,802,526
)
 
$
(1,547,188
)
 
$
(4,433,486
)
Foreign currency translation
   
(2,959
)
   
-
     
(2,959
)
COMPREHENSIVE LOSS
 
$
(2,805,485
)
 
$
(1,547,188
)
 
$
(4,436,445
)
                         
BASIC AND DILUTED NET LOSS PER COMMON SHARE
 
$
(0.33
)
 
$
(0.23
)
       
                         
WEIGHTED AVERAGE NUMBER OF BASIC
                       
  AND DILUTED COMMON SHARES OUTSTANDING
   
8,467,594
     
6,855,836
         
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
F-3

 
 
EFL OVERSEAS, INC.
(An Exploration Stage Company)
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
 
          Cumulative  
          results from  
          July 22,  
          2008  
         
(Inception) to
 
   
Year Ended August 31,
    August 31,  
   
2012
   
2011
   
2012
 
   
(As Restated)
         
(As Restated)
 
CASH FLOWS FROM OPERATING ACTIVITIES
                 
 Net loss
  $ (2,802,526 )   $ (1,547,188 )   $ (4,433,486 )
Adjustments to reconcile net loss to net cash
                       
used in operating activities:
                       
Stock-based compensation  and fee payments
    2,035,808       -       2,035,808  
Unrealized foreign exchange losses
    (2,959 )     -       (2,959 )
Gain on forgiveness of accounts payable
    -       -       (6,000 )
Oil and gas property impairment
    44,335       835,659       879,994  
 Changes in working capital items -
                       
Accounts receivable
    (300,970 )     -       (300,970 )
Prepaids and other
    (197,500 )     (25,311 )     (222,811 )
Accounts payable and accrued liabilities
    305,039       234,198       579,580  
Net cash used in operating activities
    (918,773 )     (502,642 )     (1,470,844 )
                         
CASH FLOWS FROM INVESTING ACTIVITIES
                       
Expenditures on oil and gas properties
    (15,051 )     (724,500 )     (739,551 )
Acquisition of oil and gas interests
    (289,295 )     -       (289,295 )
  Cash used by investing activities
    (304,346 )     (724,500 )     ( 1,028,846 )
                         
CASH FLOWS FROM FINANCING ACTIVITIES
                       
Common stock and warrants sold for cash, net of fees
    2,944,949       1,646,901       4,601,800  
Common stock redeemed for cash
    -       -       (100 )
Proceeds from notes payable
    -       534,500       554,500  
Repayments of notes payable
    (2,500 )     (482,000 )     (484,500 )
Loans from related parties
    -       10,000       34,337  
  Net cash provided by financing activities
    2,942,449       1,709,401       4,706,037  
                         
INCREASE IN CASH
    1,719,330       482,259       2,206,347  
                         
CASH, BEGINNING OF PERIOD
    487,017       4,758       -  
                         
CASH, END OF PERIOD
  $ 2,206,347     $ 487,017     $ 2,206,347  
                         
SUPPLEMENTAL DISCLOSURE:
                       
Cash paid for interest
  $ -     $ -     $ -  
Cash paid for income taxes
  $ -     $ -     $ -  
Forgiveness of debt
  $ -     $ -     $ 9,337  
NON-CASH INVESTING ACTIVITIES:
                       
Accrued expenditures on oil and gas properties
  $ 33,135     $ 31,159     $ 64,294  
Asset retirement obligation incurred
  $ -     $ 80,000     $ 80,000  
Asset retirement obligation acquired in Devon acquisition
  $ 7,057,716     $ -     $ 7,057,716  
NON-CASH FINANCING ACTIVITIES
                       
Common stock issued as repayment of note payable
  $ 70,000     $ 25,000     $ 95,000  
Common stock issued for services
  $ 1,788,831     $ -     $ 1,788,831  
Common stock issued for Devon assets
  $ 15,950,000     $ -     $ 15,950,000  
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
F-4

 
 
EFL OVERSEAS, INC.
(An Exploration Stage Company)
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
From July 22, 2008 (Inception) to August 31, 2012
 
 
                           
Deficit
       
               
Accumulated
   
Accumulated
       
   
Common Shares
   
Additional
   
Other
   
During
   
Total
 
   
Number
         
Paid-In
   
Comprehensive
   
Exploration
   
Stockholders'
 
   
of Shares
   
Amount
   
Capital
   
loss
   
Stage
   
Equity (Deficit)
 
                                     
Balance,  July 22, 2008
    -     $ -     $ -     $ -     $ -     $ -  
                                                 
Common Stock issued for cash at $0.0001
                                               
  per share - July 2008
    100,000,000       100,000       (95,000 )     -       -       5,000  
                                                 
Comprehensive loss
    -       -       -       -       (5,145 )     (5,145 )
Balance, August 31, 2008
    100,000,000       100,000       (95,000 )     -       (5,145 )     (145 )
                                                 
Common Stock issued for cash at $0.0015
                                               
  per share - February 2009
    3,300,000       3,300       1,650       -       -       4,950  
                                                 
Net loss
    -       -       -       -       (14,777 )     (14,777 )
Balance, August 31, 2009
    103,300,000       103,300       (93,350 )     -       (19,922 )     (9,972 )
                                                 
                                                 
Forgiveness of debt by former director
    -       -       9,337       -       -       9,337  
                                                 
Common Stock redeemed and cancelled at
                                               
  $0.001 per share - April 2010
    (96,700,000 )     (96,700 )     96,600       -       -       (100 )
                                                 
Comprehensive loss
    -       -       -       -       (63,850 )     (63,850 )
Balance, August 31, 2010
    6,600,000       6,600       12,587       -       (83,772 )     (64,585 )
                                                 
Investment units issued for cash at $2.30
                                               
  per unit - December 2010 (net of fees)
    86,870       87       191,013       -       -       191,100  
                                                 
Investment units issued for cash at $3.00
    390,000       390       1,122,810       -       -       1,123,200  
  per unit - April 2011 (net of fees)
                                               
                                                 
Investment units issued for cash at $3.00
    120,000       120       357,480       -       -       357,600  
  per unit - May 2011 (net of fees)
                                               
                                                 
Comprehensive loss
                                    (1,547,188 )     (1,547,188 )
Balance, August 31, 2011
    7,196,870       7,197       1,683,890       -       (1,630,960 )     60,127  
                                                 
Conversion of indebtedness to investment units
    23,334       23       69,977       -       -       70,000  
                                                 
Issued for services
    483,334       484       944,065       -       -       944,549  
                                                 
Stock-based compensation granted
    -       -       246,976       -       -       246,976  
                                                 
Issued for cash at $1.20 per unit (net of fees)
    2,525,001       2,525       2,942,425       -       -       2,944,950  
                                                 
Issued in connection with Devon asset acquisition
    7,250,000       7,250       15,942,750       -       -       15,950,000  
                                                 
Comprehensive loss
                                               
   Loss
    -       -       -       -       (2,802,526 )     (2,802,526 )
   Foreign currency translation
    -       -       -       (2,959 )     -       (2,959 )
  Total Comprehensive Loss
                                            (2,805,485 )
Balance, August 31, 2012, (as restated)
    17,478,539     $ 17,479     $ 21,830,083     $ (2,959 )   $ (4,433,486 )   $ 17,411,117  
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
F-5

 
 
EFL OVERSEAS, INC.
(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
 
1.  NATURE AND CONTINUANCE OF OPERATIONS
 
EFL Overseas, Inc. (the “Company”), was incorporated in the State of Nevada on July 22, 2008, and prior to March 2011, was relatively inactive. During March 2011, the Company initiated operations focused on oil and gas exploration and development in the United States and Canada. On July 18, 2012, the Company’s wholly owned subsidiary, EFLO Energy Yukon Ltd., completed an acquisition of Devon Canada’s entire right and interest (generally a working interest of 22.989%, with a working interest of 69.337% in one shut-in gas well) in the Kotaneelee Gas Project (Note 4).

The Company’s Consolidated financial statements are prepared on a going concern basis in accordance with generally accepted accounting principles in the United States (“US GAAP”) which contemplates the realization of assets and discharge of liabilities and commitments in the normal course of business. The Company is in the exploration stage. It has not generated operating revenues, and has accumulated losses of $4,838,081 since inception. The Company has funded its operations through the issuance of capital stock and debt. Management plans to raise additional funds through third-party equity or debt financings and the joint venturing of its exploration efforts with third parties. There is no certainty that further funding will be available as needed. These factors raise substantial doubt about the ability of the Company to continue operating as a going concern. The Company’s ability to continue its operations as a going concern, realize the carrying value of its assets, and discharge its liabilities in the normal course of business is dependent upon its ability to raise capital sufficient to fund its commitments and ongoing losses, and ultimately generate profitable operations.
 
Restatements
 
During a re-evaluation of the oil and gas assets acquired in the Devon acquisition (see Note 2), the Company determined that an error had been made in the classification of the oil and gas assets acquired.  Specifically, the Company misclassified certain oil and gas leasehold and infrastructure equipment costs as proved within the full cost pool. The Company acquired the assets in an arms-length transaction.  The assets acquired were non-core to the long-term business plans of the selling companies and, consequently, had not been the focus of their ongoing exploration and production efforts.  However, the Company’s business plan for these acquisitions is strategic in nature, with only marginal consideration for the existing production at the time of acquisition.  Since the dates the acquisitions closed, the Company has begun the process of evaluating the exploitation potential of both the conventional and unconventional hydrocarbons in place, as well as formulating an exploitation and development plan based on its ongoing analyses. The Company intends to utilize modern technology and institutional and strategic knowledge of management to optimize the economics of the assets.
 
Upon consideration of the economic profile of the assets acquired at the time of acquisition, as compared to the Company’s future plans for the assets, the Company believes all oil and gas assets, including related infrastructure equipment, should have been classified as unproved in the Company’s balance sheet. Consequently, the Company believes classifying the assets as unproved is appropriate until such time as the hydrocarbon potential has been evaluated, the Company has completed development of an exploitation and development plan based on evaluation of the reservoir, raised sufficient capital to begin the operational execution of the exploitation and development plan and proved the economic viability of the assets based on successful drilling.  The Company will begin reclassifying these oil and gas assets from unproved to proved if and when the assets are demonstrably economic concurrent with the execution of the Company’s business plan.
 
The effect of this restatement on the consolidated financial statements included herein is as shown in tabular form below:
 
   
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
     
13,827,002
 
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
     
3,852
 
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
 
 
 
F-6

 
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Basis of Presentation

These consolidated financial statements include the accounts of the Company and its wholly owned subsidiary EFLO Energy Yukon Ltd., after elimination of intercompany balances and transactions. The Company’s interest in oil and gas exploration and production ventures and partnerships are proportionately consolidated. These consolidated financial statements and related notes are presented in accordance with US GAAP, and are expressed in United States dollars. The Company is an exploration stage company as defined by “Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 915, Development Stage Entities.”

Use of Estimates
 
The preparation of consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions. The Company bases its estimates and assumptions on current facts, historical experience and various other factors it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected. The most significant estimates with regard to these consolidated financial statements relate to carrying values of oil and gas properties, the estimate of proved oil and gas reserves and related present value estimates of future net cash flows there from, asset retirement obligations, the valuation of goodwill, determination of fair values of stock-based transactions, deferred income tax rates, and environmental risks and exposures.
 
Allowance for Doubtful Accounts

The Company routinely assesses the recoverability of all material receivables to determine their collectability. All of the Company's receivables are from joint venture partners and large gas marketers. The Company is exposed to a concentration of credit risk with respect to its accounts receivable. The Company believes its financial partners are financially strong and the risk of loss is minimal. Generally, the Company's natural gas receivables are collected within three months. The Company accrues a reserve on a receivable when, based on the judgment of management, it is probable that a receivable will not be collected and the amount of any reserve may be reasonably estimated. As of August 31, 2012 and 2011, the Company had no amount recorded as an allowance for doubtful accounts.

Oil and Gas Properties
 
The Company utilizes the full cost method to account for its investment in oil and gas properties. Accordingly, all costs associated with acquisition, exploration and development of oil and gas reserves, including such costs as leasehold acquisition costs relating to unproved properties, geological expenditures, tangible and intangible development costs including direct internal costs are capitalized to the full cost pool. Sales of proved and unproved properties are accounted for as adjustments of capitalized costs with no gain or loss recognized, unless such adjustments would significantly alter the relationship between capitalized costs and proved reserves of oil and gas, in which case the gain or loss is recognized in the statement of operations.

Depletion, depreciation and amortization (DD&A) of oil and gas properties is calculated quarterly, using the Units of Production Method (UOP). The UOP calculation, in simplest terms, matches the percentage of estimated proved reserves produced each quarter with the costs of those reserves. The result is to recognize expense at the same pace that the reservoirs are actually depleting. The amortization base in the UOP calculation includes the sum of proved property costs net of accumulated DD&A, estimated future development costs (future costs to access and develop reserves) and asset retirement costs which are not already included in oil and gas property, less related salvage value. Costs of unproved properties are not amortized until the proved reserves associated with the projects can be determined or until impairment occurs. If an assessment of such properties indicates that properties are impaired, the amount of impairment is added to the capitalized cost base to be amortized.
 
The capitalized costs included in the full cost pool are subject to a "ceiling test" (based on the average of the first-day-of-the-month prices during the twelve-month period prior to August 31, 2012 pursuant to the SEC’s “Modernization of Oil and Gas Reporting” rule), which limits such costs to the aggregate of the (i) estimated present value, using a ten percent discount rate, of the future net revenues from proved reserves, based on current economic and operating conditions, (ii) the lower of cost or estimated fair value of unproven properties included in the costs being amortized, (iii) the cost of properties not being amortized, less (iv) income tax effects related to differences between the book and tax basis of the cost of properties not being amortized. If net capitalized costs exceed this limit, the excess is charged to expense in the current period. At August 31, 2011, all of the Company’s oil and gas properties were impaired and expensed to the extent of their carrying value. At August 31, 2012, the Company recorded no write-downs of the carrying value of its proved oil and gas properties.

Oil and Gas Acquisitions

The Company accounts for the acquisition of oil and gas properties under the requirements of Financial Accounting Standards Board (FASB) ASC Topic 805, Business Combinations (ASC Topic 805), issued in December 2007, with additional guidance issued in April 2009.  ASC Topic 805 requires an acquiring entity to recognize all assets acquired and liabilities assumed at fair value under the acquisition method of accounting, provided they qualify for acquisition accounting under the standard.  The Company accounts for all property acquisitions that include working interests in proved leasehold, both operated and non-operated, that would generate more than an immaterial balance of goodwill as business combinations.  The Company does not apply acquisition accounting to the purchase of oil and gas properties entirely comprised of undeveloped leasehold, which is in compliance with ASC Topic 805. In accordance with this guidance the Company has recognized the fair value of all the assets acquired and liabilities assumed in connection with its Kotaneelee Gas Project working interest acquisition from Devon effective July 18, 2012.
 
The Company adopted ASC Topic 805 effective December 23, 2009.  Accordingly, the Company, on an ongoing basis, conducts assessments of net assets acquired to determine if acquisition accounting is appropriate.  As appropriate, the Company properly records assets acquired and liabilities assumed at their estimated acquisition date fair values, while transaction and integration costs associated with the acquisitions are expensed as incurred.  The Company uses relevant market assumptions to determine fair value and allocate purchase price, such as future commodity pricing for purchased hydrocarbons, market multiples for similar transactions and replacement value for certain equipment.  Many of the assumptions are unobservable.

 
F-7

 
 
Asset Retirement Obligations
 
The Company records asset retirement obligations based on the guidance set forth in ASC Topic 410, as a liability in the period in which it incurs an obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development and/or normal use of the assets. The estimated balance of the asset retirement obligation is based on the current cost escalated at an inflation rate and discounted at a credit adjusted risk-free rate. This liability is capitalized as part of the cost of the related asset and amortized over its useful life.

Long-Lived Assets
 
The carrying value of intangible assets and other long-lived assets is reviewed on a regular basis for the existence of facts or circumstances that may suggest impairment. The Company recognizes impairment when the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset. Impairment losses, if any, are measured as the excess of the carrying amount of the asset over its estimated fair value.
 
Environmental

Oil and gas activities are subject to extensive federal, state and provincial environmental laws and regulations. These laws, which are constantly changing, regulate the discharge of materials into the environment and may require the Company to remove or mitigate the environmental effects of the disposal or release of petroleum or chemical substances at various sites.
 
Environmental expenditures are expensed or capitalized depending on their future economic benefit. Expenditures that relate to an existing condition caused by past operations and that have no future economic benefits are expensed. Liabilities for expenditures of a non-capital nature are recorded when an environmental assessment and/or remediation is probable, and the costs can be reasonably estimated.
 
Revenue Recognition

The Company recognizes natural gas revenue under the sales method of accounting for its interests in producing wells as natural gas is produced and sold from those wells. Natural gas sold by the Company is not significantly different from the Company’s share of production. The Company recognizes revenue upon transfer of ownership of the product to the customer which occurs when (i) the product is physically received by the customer, (ii) an invoice is generated which evidences an arrangement between the customer and the Company, (iii) a fixed sales price has been included in such invoice and (iv) collection from such customer is reasonably assured. Gas sales are reported net of applicable production taxes. Since all of the Company’s oil and gas properties are unproven, revenue net of direct operating expenses is offset to the full cost pool.

Stock-Based Compensation
 
The Company records compensation expense in the consolidated financial statements for stock-based payments using the fair value method. The fair value of stock options granted to directors and employees is determined using the Black-Scholes option valuation model at the time of grant. Fair value for common shares issued for goods or services rendered by non-employees are measured based on the fair value of the goods and services received. Stock-based compensation is expensed with a corresponding increase to share capital.

Income Taxes
 
Income taxes are determined using the liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes that date of enactment. In addition, a valuation allowance is established to reduce any deferred tax asset for which it is determined that it is more likely than not that some portion of the deferred tax asset will not be realized.

 
F-8

 
 
The Company accounts for uncertainty in income taxes by applying a two-step method. First, it evaluates whether a tax position has met a more likely than not recognition threshold, and second, it measures that tax position to determine the amount of benefit, if any, to be recognized in the financial statements. The application of this method did not have a material effect on the Company's consolidated financial statements.

Foreign Currency Gains and Losses
 
The Company’s functional and reporting currency is the United States dollar. The functional currency of our Canadian subsidiary is the Canadian dollar. Financial statements of our Canadian subsidiary are translated to United States dollars using period-end rates of exchange for assets and liabilities, and average rates of exchange for the period for revenues and expenses. Translation gains (losses) are recorded in accumulated other comprehensive income as a component of stockholders’ equity. Transaction gains and losses are included in the determination of income. Foreign currency transactions are primarily undertaken in Canadian dollars. As of August 31, 2012, the Company has not entered into derivative instruments to offset the impact of foreign currency fluctuations.

Earnings Per Share
 
The Company presents both basic and diluted earnings per share (“EPS”) on the face of the consolidated statements of operations. Basic EPS is computed by dividing net earnings (loss) available to common shareholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period including convertible debt, stock options, and warrants, using the treasury stock method. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. Diluted EPS amounts are equal to those of Basic EPS for each period since the Company is in a net loss position.

As of August 31, 2012 and 2011, the Company had 1,820,204 and 596,870 shares of its common stock available through the exercise of non-dilutive stock warrants, respectively (Note 8).
 
Recent Accounting Pronouncements
 
The Company has reviewed recently issued accounting pronouncements and plans to adopt those that are applicable to it. It does not expect the adoption of these pronouncements to have a material impact on its financial position, results of operations or cash flows.

3.  FAIR VALUE MEASUREMENTS

The Company  estimates the fair values of financial and non-financial assets and liabilities under ASC Topic 820 “Fair Value Measurements and Disclosures” (“ASC Topic 820”). ASC Topic 820 provides a framework for consistent measurement of fair value for those assets and liabilities already measured at fair value under other accounting pronouncements. Certain specific fair value measurements, such as those related to share-based compensation, are not included in the scope of ASC Topic 820. Primarily, ASC Topic 820 is applicable to assets and liabilities related to financial instruments, to some long-term investments and liabilities, to initial valuations of assets and liabilities acquired in a business combination, and to long-lived assets written down to fair value when they are impaired. It does not apply to oil and natural gas properties accounted for under the full cost method, which are subject to impairment based on SEC rules. ASC Topic 820 applies to assets and liabilities carried at fair value on the consolidated balance sheet, as well as to supplemental fair value information about financial instruments not carried at fair value.

Valuation techniques are generally classified into three categories: the market approach; the income approach; and the cost approach. The selection and application of one or more of these techniques requires significant judgment and is primarily dependent upon the characteristics of the asset or liability, the principal (or most advantageous) market in which participants would transact for the asset or liability and the quality and availability of inputs. Inputs to valuation techniques are classified as either observable or unobservable within the following hierarchy:
 
 
F-9

 
 
 
Level 1 — quoted prices in active markets for identical assets or liabilities.
 
 
Level 2 — inputs other than quoted prices that are observable for an asset or liability. These include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs).
 
 
Level 3 — unobservable inputs that reflect the Company’s own expectations about the assumptions that market participants would use in measuring the fair value of an asset or liability.
 
A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
 
Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters.  Where observable prices or inputs are not available, valuation models are applied.  These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instrument’s complexity.
 
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
 
Acquired oil and gas properties are reported at fair value on a nonrecurring basis in the Company’s balance sheet.  See Note 2, Oil and Gas Acquisitions for further discussion of the methods and assumptions used to estimate fair values.
 
Cash, Cash Equivalents and the Fair Value of Financial Instruments
 
The Company considers all highly liquid instruments with an original maturity of three months or less at the time of issuance to be cash equivalents.  Cash and cash equivalents totaled $2,206,347 and $487,017 at August 31, 2012 and 2011, respectively. The Company is exposed to a concentration of credit risk with respect to its cash deposits. The Company places cash deposits with highly rated financial institutions in the United States and Canada. At times, cash balances held in financial institutions may be in excess of insured limits. The Company believes the financial institutions are financially strong and the risk of loss is minimal. The Company has not experienced any losses with respect to the related risks and does not believe its exposure to such risks is more than normal.

The estimated fair values for financial instruments are determined at discrete points in time based on relevant market information. These estimates involve uncertainties and cannot be determined with precision. The estimated fair value of cash, other receivables, accounts payable, accrued liabilities and demand notes payable approximates their carrying value due to their short-term nature.

4.  OIL AND GAS PROPERTIES
 
Oil and Gas Acquisition – Kotaneelee Gas Project

On July 18, 2012, the Company completed an acquisition of Devon Canada’s (“Devon”) entire right and interest (generally a working interest of 22.989%, with a working interest of 69.337% in one producing gas well) in the Kotaneelee Gas Project (“KGP”). The KGP covers 30,542 gross acres in the Yukon Territory in Canada, and included; a gas dehydration plant (capacity: 70 million cubic feet per day (“MMCFD”)), one gas well producing approximately 3.5 MMCFD, one water disposal well (capacity: 6,000 barrels per day), and two suspended gas wells. The KGP has a fully developed gas gathering, sales and delivery infrastructure, airstrip, roads, flarestack, storage tanks, barge dock and permanent camp facilities. All of the Company’s oil and gas properties related to the KGP are unproven.

As consideration for Devon’s working interest in the KGP, (the “Devon Assets”), the Company paid approximately $23,298,000. The consideration was comprised of $290,000 in cash, 7,250,000 shares of the Company’s restricted common stock valued at $15,950,000, and the absorption of $7,058,000 in asset retirement obligations. The Company allocated the consideration paid to the assets acquired based upon their fair value at the date of purchase, as follows:

 
Asset Description
 
Fair Value of
Asset Acquired
 
Unproven Properties
     
Unproven leasehold costs
  $ 13,827,002  
Plant and equipment
    6,484,000  
Gathering systems
    1,788,000  
Vehicles
    4,527  
Unproved Property
    22,103,529  
Goodwill
    1,194,365  
Total Assets Acquired - KGP
  $ 23,297,894  

 
F-10

 
 
Capitalized acquisition, exploration and development costs incurred on the KGP during the fiscal year ended August 31, 2012 are summarized as follows:

KGP – Proven Properties
     
         
Balance, August 31, 2011
 
$
––
 
Acquisition costs
   
15,637,906
 
Expenditures on oil and gas properties
   
––
 
Depletion and depreciation
   
(405,082
)
Oil and gas property impairment
   
  ––
 
Balance, August 31, 2012
 
$
15,232,824
 

KGP – Unproven Properties
     
         
Balance, August 31, 2011
 
$
––
 
Acquisition costs
   
22,103,529
 
Expenditures on oil and gas properties
   
3,852
 
Depletion and depreciation
   
––
 
Oil and gas property impairment
   
  ––
 
Balance, August 31, 2012
 
$
22,107,381
 
 
Oil and natural gas revenues and lease operating expenses related to unproved oil and gas properties that are being evaluated for economic viability are offset against the full cost pool until proved reserves are established, or determination is made that the unproved properties are impaired. During the year ended August 31, 2012, the full cost pool was increased by $3,852 as a result of oil and gas revenue, net of lease operating expense, from unproven properties.
 
San Miguel Oil Project
 
On March 31, 2011, the Company initiated oil and gas operations by entry into a Farmout and Participation Agreement which provided for its acquisition of a net working interest ranging from 21.25% to 42.5%, in a 2,629 acre oil and gas lease known as the Matthews Lease, insofar as that lease covers from the surface to the base of the San Miguel formation (the “San Miguel Lease”). The San Miguel Lease is located in Zavala County, Texas, is unproven and has no current production.

During April and May 2011, the Company drilled and completed a test well on the San Miguel Lease (the “Test Well”), performed injection operations and earned its initial interest in the Matthews Lease. The Test Well was drilled into the San Miguel heavy oil zone to a depth of 3,168 feet. The well encountered oil and was completed as a San Miguel producer. After completion, it was determined that the oil was subject to significant viscosity changes related to temperature reductions from formation to recovery at surface. The Test Well was stimulated with nitrified hydrochloric acid and placed on production. To date, however, oil viscosity has prohibited economic operation. As a result of the application of a full cost pool "ceiling test", the Company determined that the book value of the San Miguel Lease was impaired to the extent of its carrying value. Accordingly, during August 2011 and November 2011, the Company recognized losses on the impairment of oil and gas assets of $835,659 and $44,335, respectively. The carrying value of oil and gas properties was likewise reduced to reflect the impairment of the San Miguel Lease.
 
 
F-11

 
 
The Company continues to investigate various methods to improve production from the Test Well. In the event the Company is unable to substantially improve production, it intends to abandon the Test Well, or actively pursue the sale of its interest in the Matthews Lease.

The costs incurred on the Mathews Lease during the fiscal years ended August 31, 2012 and 2011 are summarized as follows:

San Miguel Oil Project – Unproven
     
         
Balance, August 31, 2010
 
$
––
 
Expenditures on oil and gas properties
   
724,500
 
Accrued expenditures on oil and gas properties
   
31,159
 
Asset retirement obligations
   
80,000
 
Oil and gas property impairment
   
  (835,659
)
Balance, August 31, 2011
   
––
 
Expenditures on oil and gas properties
   
11,200
 
Accrued expenditures on oil and gas properties
   
33,135
 
Asset retirement obligations
   
––
 
Oil and gas property impairment
   
(44,335
)
Balance, August 31, 2012
 
$
––
 

5.  ASSET RETIREMENT OBLIGATIONS

In connection with its acquisition of the Devon Assets, the Company acquired $7,057,716 in asset retirement obligations relating with its portion of the abandonment, reclamation and environmental liabilities associated with the KGP. The Company also incurred $80,000 in asset retirement obligations related to the future plugging and abandonment of the Test Well on the San Miguel Lease. Under the provisions of “ASC Topic 410, Asset Retirement and Environmental Obligations”, the fair value of a liability for an asset retirement obligation is recorded in the period in which it is incurred with a corresponding increase in the carrying amount of the related long-lived asset. The liability is accreted to its present value each period, and the capitalized cost is amortized over the useful life of the related asset.  If the liability is settled for an amount other than the recorded amount, a gain or loss is recognized.

At August 31, 2012, the Company’s interest in the San Miguel Lease was impaired and expensed to the extent of its carrying value, which included the full amount of the associated asset retirement obligation. The entire asset retirement obligation relating to the San miguel Lease has been classified as a current liability. The present value of the asset retirement obligation acquired in connection with the KGP is equivalent to its fair value computed as of July 18, 2012.

The Company has no assets that are legally restricted for purposes of settling asset retirement obligations. As part of the Company’s acquisition of the Devon Assets, it provided Devon a corporate guarantee (the “Guarantee”) in the amount of CAD$10,000,000 (USD$9,980,000) and delivered a letter of credit in the amount of CAD$4,380,000 (USD$4,371,000) to Devon (the “Devon LOC”). The Company also agreed to deliver a letter of credit in the amount of CAD$625,000 (USD$624,000) to the government of the Yukon Territory as soon as practicable (the “Yukon LOC”). The amounts of the Devon LOC and Yukon LOC reduce the amount of the Guarantee on a dollar-for-dollar basis. The Company is primarily responsible for payment of all asset retirement obligations. The Guarantee, Devon LOC and Yukon LOC are only available to Devon in the event the Company defaults upon its asset retirement obligations relating to the Devon Assets.

 
F-12

 
 
The following table summarizes the Company’s asset retirement obligation transactions the fiscal years ended August 31, 2012 and 2011:
 
Asset Retirement Obligations
       
Balance, August 31, 2010
 
$
––
 
Liabilities incurred (acquired)
   
80,000
 
Accretion expense
   
––
 
Liabilities (settled)
   
––
 
Changes in asset retirement obligations
   
  ––
 
Balance, August 31, 2011
   
80,000
 
Liabilities incurred (acquired)
   
7,057,716
 
Accretion expense
   
––
 
Liabilities (settled)
   
––
 
Changes in asset retirement obligations
   
––
 
Total Balance, August 31, 2012
 
$
7,137,716
 
Total Balance, August 31, 2012 - Current
 
$
80,000
 
Total Balance, August 31, 2012 – Long Term
 
$
7,057,716
 

 6.  NOTES PAYABLE
 
Non-interest bearing notes, unsecured and payable upon demand to unrelated parties:
 
   
August 31,
2012
   
August 31,
2011
 
Notes payable
 
$
––
   
$
72,500
 
   
$
––
   
$
72,500
 

On December 26, 2011, the Company retired $70,000 in non-interest bearing notes payable to an unrelated party using 23,334 investment units paid to the noteholder (Note 8). The residual balance was paid in cash.
 
7.   RELATED PARTY TRANSACTIONS
 
In connection with its acquisition of the Devon Assets, the Company acquired $7,057,716 in asset retirement obligations with its portion of the abandonment, reclamation and environmental liabilities associated with the KGP. To secure its obligation, the Company provided Devon the Guarantee, the Devon LOC, and the Yukon LOC (Note 5). The Guarantee was provided to Devon by the Company’s largest shareholder, Holloman Corporation, in exchange for 3,250,000 shares of its restricted common stock. Likewise, the Devon LOC was provided to Devon by Pacific LNG Operations Ltd. (“PLNG”). PLNG is also committed to provide the Yukon LOC to the government of the Yukon Territory. In exchange for the Devon LOC and Yukon LOC the Company issued PLNG 4,000,000 shares of its restricted common stock. Our directors, James Ebeling and Eric Prim are officers of Holloman Corporation, and Henry Aldorf, the Chairman of the Company’s Board of Directors, is a director of PLNG.

Effective January 20, 2011, a company controlled by the Company’s Chief Executive Officer, its Chief Financial Officer, and an unrelated consultant (the “Finders”) entered into an agreement with the Company providing for the payment of finder’s compensation ranging from 5% (on transaction values greater than $1,000,000) to 10% (on transactions values up to $300,000) on transactions introduced to the Company by or through the Finders for a period of two years (the “Finder’s Fee Agreement”). Under the Finder’s Fee Agreement, compensation is divided equally between the Finders and the Finders may elect whether the finder’s compensation is payable in cash, or shares of the Company’s restricted common stock. If the Finders elect to receive payment in stock, the shares into which finder’s compensation will be converted will be calculated using the average closing price of the Company’s common stock for the ten trading days preceding the closing date of the transaction to which the compensation relates. The Finder’s Fee Agreement specifically recognizes that the KGP has been presented to the Company by the Finder’s. As of August 31, 2012 total finder’s compensation of $844,282 has been accrued under the Finder’s Fee Agreement in connection with the Company’s acquisition of the KGP.

 
F-13

 
 
In connection with the San Miguel Agreement, the Company obtained $400,000 in temporary financing from its largest shareholder. This financing was subject to a non-interest bearing demand note payable. The entire $400,000 note balance was repaid by the Company during May 2011.
 
During fiscal years 2012 and 2011, management fees totaling $240,000 and $113,548, respectively, were incurred with an entity controlled by the Company’s Chief Executive Officer. Under the terms of a consulting agreement, this compensation is payable in equal parts cash and shares of the Company’s restricted common stock (Note 8). The fees were incurred as compensation for services rendered in the normal course of operations. The amount and form of the compensation was established and approved by the Company’s Board of Directors. Amounts of $20,000 and $113,548 of this compensation remained unpaid as of August 31, 2012 and 2011, respectively.
 
During fiscal years 2012 and 2011, fees totaling $150,900 and $108,675 were incurred with one of the Company’s directors for services provided as a financial consultant. That director became the Company’s Chief Financial Officer during August 2012.  Fees in the amount of $28,948 and $14,285 were accrued and unpaid as of August 31, 2012 and 2011, respectively. The fees were incurred as compensation for services rendered in the normal course of operations and were paid at the amount established and agreed to by the related parties.

During fiscal year 2012, management fees totaling $23,161 (2011- $0.00) were incurred with an entity controlled by the Company’s President. The amount of compensation was established and approved by the Company’s Board of Directors. A balance of $47,106, which includes all fees incurred and certain reimbursable expenses, remained unpaid as of August 31, 2012.

8.  CAPITAL STOCK AND STOCK-BASED COMPENSATION
 
Sales of Common Stock and Investment Units

During the period from June 2012, through August 2012, the Company sold 2,525,001 shares of its common stock to nineteen (19) accredited investors at a price of $1.20 per share. Proceeds, net of fees of $85,050 from these private placements, totaled $2,944,950. The sales were made pursuant to the terms of the offering approved by our Board of Directors on May 29, 2012. The Company’s President acquired 500,000 shares in the private placement under these terms.

To secure obligations undertaken in connection with the Company’s acquisition of the Devon Assets, the Company provided Devon the Guarantee, the Devon LOC, and the Yukon LOC (Note 5). The Guarantee was provided to Devon by the Company’s largest shareholder, Holloman Corporation, in exchange for 3,250,000 shares of its restricted common stock with a market value of $2.20 per share. Likewise, the Devon LOC was provided to Devon by Pacific LNG Operations Ltd. (“PLNG”). PLNG is also committed to provide the Yukon LOC to the government of the Yukon Territory. In exchange for the Devon LOC and Yukon LOC the Company issued PLNG 4,000,000 shares of its restricted common stock with a market value of $2.20 per share. The total market value of the  7,250,000 restricted shares provided in connection with acquisition is $15,950,000.

On December 26, 2011, the Company retired $70,000 in non-interest bearing notes payable to an unrelated party. In exchange for the notes, the Company issued 23,334 investment units to the note holder. The investment units were priced at $3.00 each and consisted of one share of the Company’s common stock, and one stock purchase warrant. Each stock purchase warrant entitles the holder to purchase one share of the Company’s common stock at a price of $4.50 per share until November 5, 2013.

During May 2011, the Company sold 120,000 investment units. The investment units were priced at $3.00 each and consisted of one share of the Company’s common stock, and one stock purchase warrant. Each stock purchase warrant entitles the holder to purchase one share of the Company’s common stock at a price of $4.50 per share until April 15, 2013. Proceeds from the private placement totaled $360,000, all of which was paid in cash. The Company paid $2,400 in finder’s fees in connection with the sale of the units. The Company’s Chief Executive Officer acquired 50,000 investment units in the private placement under these terms.

During March 2011, the Company sold 390,000 investment units. The investment units were priced at $3.00 each and consisted of one share of the Company’s common stock, and one stock purchase warrant. Each stock purchase warrant entitles the holder to purchase one share of the Company’s common stock at a price of $4.50 per share until April 1, 2013. Proceeds from the private placement totaled $1,170,000, all of which was paid in cash. The Company paid $46,800 in finder’s fees in connection with the sale of the units.

 
F-14

 
 
During December 2010, the Company sold 86,870 investment units. The investment units were priced at $2.30 each and consisted of one share of the Company’s common stock, and one stock purchase warrant. Each stock purchase warrant entitles the holder to purchase one share of the Company’s common stock at a price of $3.50 per share until December 29, 2012. Proceeds from the private placement totaled $199,800 of which $174,800 was paid in cash and $25,000 was issued as repayment of indebtedness to the Company’s largest shareholder. Finder’s fees in the amount of $8,700 were paid in connection with the sale of the units.

Stock-Based Compensation

On August 27, 2012, the Company established a Non-Qualified Stock Option Plan and a Stock Bonus Plan (the “Plans”). The Non-Qualified Stock Option Plan (the “Option Plan”) authorizes the issuance of up to 2,000,000 shares of the Company’s common stock. The Stock Bonus Plan provides for the issuance of up to 350,000 common shares (“Bonus Shares”). Under the Plans, shares may only be issued to employees, directors, officers, consultants and advisors, provided qualifying services are rendered.
 
The Company has full and final authority in its discretion, subject to the provisions of the Plans, and subject to the approval of its Board of Directors, to determine the individuals to whom, and the time or times at which shares or options shall be granted and the number of such shares or options; to construe and interpret the Plans; to determine the terms and provisions of the respective option agreements, which need not be identical, including, but without limitation, terms covering the payment of the option price; and to make all other determinations and take all other actions deemed necessary or advisable for the proper administration of the Plans.  All such actions and determinations shall be conclusively binding for all purposes and upon all persons.
 
The Company may at any time, and from time to time, amend, terminate, or suspend one or more of the Plans in any manner they deem appropriate, provided that any amendment, termination or suspension may not adversely affect rights or obligations with respect to options or shares previously granted.
 
Issuance of Options and Bonus Shares
 
On August 27, 2012, the Company granted options to officers,directors and consultants under the terms shown below. The options were granted pursuant to the Option Plan.
 
Number of Shares
Issuable Upon
Exercise of Option
   
Exercise
Price
 
 
Vesting
Period
 
First Date
Exercisable
 
Expiration
Date
  300,000     $ 2.15  
None
 
8/27/2012
 
8/27/2014
  300,000     $ 2.30  
6 Months
 
2/27/2013
 
8/27/2014
  300,000     $ 2.50  
2 Years
 
8/27/2014
 
8/27/2017
  300,000     $ 2.65  
2 Years
 
8/27/2014
 
8/27/2017
  1,200,000          
 
 
 
 
 
 
In applying the Black-Scholes model, the Company used; expected terms of 2-5 years, historical stock price volatility of 67%, a risk-free rate of 4.5% and annual dividend rate of 0%.
 
Options
 
Shares
(000)
   
 
Weighted-Average
Exercise Price
   
Weighted-Average
Remaining Contract Term (yrs)
   
Aggregate Intrinsic value
 
Outstanding – September 1, 2011
   
––
     
––
             
Granted
   
1,200
   
$
2.40
             
Exercised
   
––
     
––
             
Forfeited or expired
   
––
     
––
             
Outstanding – August 31, 2012
   
1,200
   
$
2.40
     
3.49
   
$
0.00
 
Exercisable – August 31, 2012
   
300
   
$
2.15
     
1.99
   
$
0.00
 
 
The weighted-average grant-date fair value of options granted during fiscal 2012 was $0.94.
 
 
F-15

 
 
As of August 31, 2012 there was $885,000 of total unrecognized compensation cost related to non-vested share-based compensation under the Option Plan. Of this amount, $554,000 is expected to be recognized during fiscal 2013, and $331,000 during fiscal 2014. A total of $246,976 in non-cash, stock-based compensation has been recognized in the consolidated statement of operations during 2012 in connection with the Option Plan.
 
On August 27, 2012, the Company issued 300,000 shares of its common stock to officers and directors pursuant to the Stock Bonus Plan. The fair value for shares of common stock given as compensation is the market price of the stock at date of grant. The 300,000 Bonus Shares had a value of $2.07 per share. The Company recognized non-cash management and director’s fees of $621,000 related to the Bonus Shares in the statements of operations.
 
Other Stock-Based Compensation

During fiscal years 2012 and 2011, management fees totaling $240,000 and $113,548, respectively, were incurred with an entity controlled by the Company’s Chief Executive Officer. At August 31, 2011, all fees incurred under this arrangement remained unpaid. During the year ended August 31, 2012, $323,548 in fees were paid in shares of the Company’s restricted common stock at a weighted average conversion price of $2.018 per share (160,360 shares).

Stock Warrants and Other

At August 31, 2012, warrants for 620,204 shares of the Company’s common stock were issued and outstanding with a weighted-average remaining life and exercise price of 6.98 months and $4.35, respectively. Of these warrants, 23,334 were issued during fiscal 2012, and 596,870 were were issued during fiscal year 2011. No warrants have been exercised or forfeited since inception.

On April 28, 2010, shareholders owning a majority of the Company’s outstanding shares approved a 20 for 1 forward split of its common stock. The forward stock split became effective on June 30, 2010. All references in these financial statements and related notes to number of shares, price per share and weighted average number of shares outstanding prior to this split have been adjusted to reflect the split  on a retroactive basis unless otherwise noted. At no time has the Company issued more common stock than is legally authorized.

9.  INCOME TAXES
 
The Company is subject to United States federal income taxes at an approximate rate of 35%, and Canadian income taxes at a rate of 30%. The reconciliation of the provision for income taxes at the applicable statutory rate compared to the Company’s income tax expense as reported is as follows:
 
   
Canadian
Year Ended
August 31,
2012
   
  United States
Year Ended
August 31,
2012
   
United States
Year Ended
August 31,
2011
 
      Restated              
    $
(60,775
)    $
    (2,744,710)
  $
(1,547,188
)
Statutory tax rates
   
30
%    
                   35
%    
35
%
                         
Expected recovery of income taxes at statutory rates
   
18,233
     
          960,649
     
541,516
 
Valuation Allowance
   
  (18,233
)    
         (960,649
)    
  (541,516
)
  Provision for income taxes
  $
––
     $
                 ––
    $
––
 
 
The significant components of deferred income tax assets at August 31, 2012 and 2011 are as follows:
 
    Canadian
Year Ended
August 31,
2012
   
United States
Year Ended
August 31,
2012
   
United States
Year Ended
August 31,
2011
 
Deferred income tax assets:
                   
Impairment
  $  ––    
$
307,998
   
$
292,480
 
Organization costs
     ––      
76,732
     
103,418
 
Accrued salaries
    ––      
––
     
36,242
 
US net operating loss carryforwards
     ––      
545,564
       ––  
Canadian net operating loss carryforwards
    18,233        ––      
138,696
 
Stock Compensation
     ––       599,273        ––  
Total deferred income tax assets
    18,233      
1,529,567
     
570,836
 
Less: valuation allowance
    (18,233 )    
(1,529,567
)
   
(570,836
)
Deferred income tax assets, net
  $  ––    
$
––
   
$
––
 
 
 
F-16

 
 
At August 31, 2012, the Company had accumulated United States and Canadian non-capital loss carry-forwards of approximately $1,558,755 and $60,775, respectively, that expire in 2032.

The potential future tax benefits of these expenses and losses carried-forward have not been reflected in these consolidated financial statements due to the uncertainty regarding their ultimate realization.
 
The Company has no uncertainties in income tax positions which, in the opinion of its management, need to be recognized in the consolidated financial statements. The Company’s tax returns for all years since inception remain open to review and examination by tax authorities.
 
10.  SUBSEQUENT EVENTS
 
Oil and Gas Acquisition – Kotaneelee Gas Project

On October 17, 2012, the Company completed a Share Purchase Agreement (the “Purchase Agreement”) with Nahanni Energy Inc., 1700665 Alberta Ltd., Apex Energy (2000), Inc. and Canada Southern Petroleum #1 L.P. (jointly “Nahanni”) for the acquisition of its entire right and interest (generally a working interest of 30.664%) in the KGP (the “Nahanni Assets”).

As consideration for the Nahanni Assets, the Company paid Nahanni CAD$400,000 (USD$398,550) in cash, and CAD$4,100,000 (USD$4,190,610) in shares of one of the Companies subsidiaries, which are exchangeable for 1,614,767 shares of the Company’s restricted common stock. The cash portion of Nahanni’s consideration was offset by CAD$270,000 (USD$265,950) paid in connection with the acquisition of the Devon Assets in settlement of certain Nahanni indebtedness. The number of shares issued by the Company’s subsidiary was calculated by dividing $4,190,610 by the volume weighted average trading price of the Company’s stock for the ten (10) trading days prior to closing the Purchase Agreement.  Both the cash paid and stock issued for the Assets are subject to certain holdbacks for Asset related liabilities or breach of representations and warranties.

In addition, the Company indemnified Nahanni against its portion of the abandonment, reclamation and environmental liabilities associated with the Nahanni Assets. Early estimates of those liabilities range from $9,000,000 to $10,000,000.

As a result of the closing of the Nahanni acquisition, the Company now generally owns a 53.67% interest in the KGP, including an 100% interest in one well which was temporarily shut-in for maintenance subsequent to August 31, 2012.

Sales of Common Stock
 
During October 2012, the Company sold 1,530,666 shares of its common stock to ten (10) accredited investors at a price of $1.20 per share. Gross proceeds from these private placements totaled $1,836,800. We paid $64,288 in finder’s fees in connection with the sale of these shares. The sales were made pursuant to the terms of the offering approved by our Board of Directors on May 29, 2012.

F-17