|
x Quarterly Report
under Section 13 or 15(d) of the Securities Exchange Act of
1934.
|
|
o Transition Report
under Section 13 or 15(d) of the Securities Exchange Act of
1934.
|
NEVADA
|
87-0564472
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer I.D. Number)
|
Large
accelerated filer
|
¨
|
Accelerated
filer
|
¨
|
|
Non-accelerated
filer
|
¨
|
Smaller
Reporting Company
|
x
|
Page No.
|
|
PART
1. FINANCIAL INFORMATION
|
|
3
|
|
3 | |
4 | |
5 | |
|
|
9 | |
10
|
|
18
|
|
23
|
|
PART
II. OTHER INFORMATION
|
|
24
|
|
24
|
|
24
|
|
24
|
|
24
|
|
24
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
||||||||
(A
Development Stage Company)
|
||||||||
Consolidated
Balance Sheets
|
||||||||
ASSETS
|
||||||||
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and Cash Equivalents
|
$ | - | $ | 3,251 | ||||
Subscriptions
Receivable
|
160,000 | 160,000 | ||||||
Total
Current Assets
|
160,000 | 163,251 | ||||||
FIXED
ASSETS, NET
|
- | - | ||||||
OTHER
ASSETS
|
||||||||
Drilling
Costs
|
3,036,000 | - | ||||||
Investment
in Joint Venture
|
50,000 | 50,000 | ||||||
3,086,000 | 50,000 | |||||||
TOTAL
ASSETS
|
$ | 3,246,000 | $ | 213,251 | ||||
LIABILITIES
& STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT
LIABILITES
|
||||||||
Bank
Overdraft
|
$ | 23,773 | $ | - | ||||
Accounts
Payable
|
32,485 | 34,803 | ||||||
Credit
Line - WFB Business Line
|
81,860 | 81,860 | ||||||
Prepaid
Subscriptions
|
203,500 | 203,500 | ||||||
Total
Current Liabilities
|
341,618 | 320,163 | ||||||
OTHER
LIABILITIES
|
||||||||
Loan
from Officer
|
1,369,339 | 1,377,879 | ||||||
Total
Other Liabilities
|
1,369,339 | 1,377,879 | ||||||
Total
Liabilities
|
1,710,957 | 1,698,042 | ||||||
Commitments
and contingencies (Note 6)
|
||||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Preferred
Stock, $0.001 par value, 10,000,000 shares
|
||||||||
authorized, 585,690
and 630,517 issued and outstanding respectively
|
586 | 631 | ||||||
Common
Stock, $0.001 par value, 200,000,000 shares authorized,
|
||||||||
60,028,124
and 42,395,366 shares issued and outstanding
respectively
|
60,028 | 42,395 | ||||||
Additional
paid-in capital
|
9,110,743 | 7,860,331 | ||||||
Deficit
accumulated in the development stage
|
(7,636,314 | ) | (9,388,148 | ) | ||||
Total
Stockholders' Equity (Deficit)
|
1,535,043 | (1,484,791 | ) | |||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 3,246,000 | $ | 213,251 | ||||
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Consolidated
Statement of Operations
|
||||||||||||
(Unaudited)
|
||||||||||||
For
the period
|
||||||||||||
of
Inception,
|
||||||||||||
For
the
|
from
January 7,
|
|||||||||||
Three
Months Ended
|
1982
through
|
|||||||||||
March
31,
|
March
31,
|
|||||||||||
2008
|
2007
|
2008
|
||||||||||
Revenues
|
$ | 252,000 | $ | - | $ | 172,207 | ||||||
Costs
and Expenses
|
||||||||||||
Royalties
|
103,700 | 103,700 | ||||||||||
Consulting
Expense
|
1,020,426 | 1,042,988 | 8,554,247 | |||||||||
Professional
Fees
|
350,000 | 508,146 | ||||||||||
Land
Leases
|
4,500 | 25,720 | ||||||||||
Wages
and Salaries
|
270,500 | |||||||||||
Other
General & Administrative
|
26,045 | 121,487 | 1,243,502 | |||||||||
Total
Expenses
|
1,500,171 | 1,168,975 | 10,705,815 | |||||||||
Operating
Loss
|
(1,248,171 | ) | (1,168,975 | ) | (10,533,608 | ) | ||||||
Other
Income and (expenses)
|
||||||||||||
Sale
of Working Interest in Wells
|
3,000,000 | 3,000,000 | ||||||||||
Interst
Income
|
5 | 5 | ||||||||||
Loss
on abandonment of subsidiary
|
(50,900 | ) | ||||||||||
Loss
from reduction in debt
|
(48,363 | ) | ||||||||||
Interest
Expense
|
(5,664 | ) | ||||||||||
Other
Income
|
2,216 | |||||||||||
Total
Other Income and (expenses)
|
3,000,005 | - | 2,897,294 | |||||||||
Net
Income (Loss)
|
$ | 1,751,834 | $ | (1,168,975 | ) | $ | (7,636,314 | ) | ||||
Basic
and Dilutive net loss per share
|
$ | 0.02 | $ | (0.09 | ) | |||||||
Weighted
average number of shares
|
||||||||||||
outstanding,
basic and diluted
|
106,041,725 | 12,923,505 | ||||||||||
Dilutive
effect of preferred stock,
|
$ | 58,569,000 | $ | - | ||||||||
(Note
2)
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statement of Stockholders' Equity (Deficit)
|
Unaudited
|
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Deficit
During
|
|||||||||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Paid-in
|
Development
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
Balances
at January 7, 1982
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Common
stock for cash at $7.50/sh
|
6,000 | 6 | 45,000 | 45,006 | ||||||||||||||||||||||||
Common
stock for cash at $0.39/sh.
|
168,503 | 169 | 65,819 | 65,988 | ||||||||||||||||||||||||
Net
loss from inception to Dec. 31,'82
|
(39,597 | ) | (39,597 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1982
|
174,503 | 175 | 110,819 | (39,597 | ) | 71,397 | ||||||||||||||||||||||
Net
loss, year ended Dec. 31, 1983
|
(71,397 | ) | (71,397 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1983
|
174,503 | 175 | 110,819 | (110,994 | ) | (0 | ) | |||||||||||||||||||||
Common
stock for cash at $25.00/sh.
|
57 | 1,425 | 1,425 | |||||||||||||||||||||||||
Common
stock for cash at $25.00/sh. per share
|
3 | 75 | 75 | |||||||||||||||||||||||||
Common
stock for cash at $0.025/sh. per share
|
1,580,000 | 1,580 | 38,373 | 39,953 | ||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1984
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1984
|
1,754,563 | 1,755 | 150,692 | (110,994 | ) | 41,453 | ||||||||||||||||||||||
Cancellation
of common stock
|
(1,296,132 | ) | (1,297 | ) | (1,297 | ) | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1985
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1985
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1986
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1986
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1987
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1987
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 |
Net
loss - year ended Dec. 31, 1988
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1988
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1989
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1989
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1990
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1990
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1991
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1991
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1992
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1992
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1993
|
- | |||||||||||||||||||||||||||
Balances
at Dec. 31, 1993
|
458,431 | 458 | 150,692 | (110,994 | ) | 40,156 | ||||||||||||||||||||||
Cancellation
of common stock
|
(316,000 | ) | (316 | ) | (316 | ) | ||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1994
|
(6,656 | ) | (6,656 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1994
|
142,431 | 142 | 150,692 | (117,650 | ) | 33,184 | ||||||||||||||||||||||
Common
stock for cash at $0.001/sh.
|
2,357,895 | 2,359 | 2,359 | |||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1995
|
(49,097 | ) | (49,097 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1995
|
2,500,326 | 2,500 | 150,692 | (166,747 | ) | (13,555 | ) | |||||||||||||||||||||
Common
stock for cash at $0.001/sh.
|
120,000 | 120 | 120 | |||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 1996
|
0 | 0 | (1,681 | ) | (1,681 | ) | ||||||||||||||||||||||
Balances
at Dec. 31, 1996
|
2,620,326 | 2,620 | 150,692 | (168,428 | ) | (15,116 | ) | |||||||||||||||||||||
Net
loss - year ended Dec. 31, 1997
|
(3,517 | ) | (3,517 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1997
|
2,620,326 | 2,620 | 150,692 | (171,945 | ) | (18,633 | ) | |||||||||||||||||||||
Net
loss - year ended Dec. 31, 1998
|
(2,479 | ) | (2,479 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1998
|
2,620,326 | 2,620 | 150,692 | (174,424 | ) | (21,112 | ) |
Net
loss - year ended Dec. 31, 1999
|
(6,307 | ) | (6,307 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 1999
|
2,620,326 | 2,620 | 150,692 | (180,731 | ) | (27,419 | ) | |||||||||||||||||||||
Net
loss - year ended Dec. 31, 2000
|
(9,011 | ) | (9,011 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 2000
|
2,620,326 | 2,620 | 150,692 | (189,742 | ) | (36,430 | ) | |||||||||||||||||||||
Net
loss - year ended Dec. 31, 2001
|
(19,461 | ) | (19,461 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 2001
|
2,620,326 | 2,620 | 150,692 | (209,203 | ) | (55,891 | ) | |||||||||||||||||||||
Contributed
capital for rent and
|
||||||||||||||||||||||||||||
other
compensation
|
1,950 | 1,950 | ||||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 2002
|
(13,960 | ) | (13,960 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 2002
|
2,620,326 | 2,620 | 152,642 | (223,163 | ) | (67,901 | ) | |||||||||||||||||||||
Contributed
capital for rent and
|
||||||||||||||||||||||||||||
officer
compensation
|
488 | 488 | ||||||||||||||||||||||||||
Capital
contributed by shareholders
|
||||||||||||||||||||||||||||
via
accounts payable and interest
|
77,415 | 77,415 | ||||||||||||||||||||||||||
Stock
issued for services $0.025/sh.
|
13,389,932 | 13,390 | 321,358 | 334,748 | ||||||||||||||||||||||||
Stock
issued for services at $0.61/sh.
|
100,000 | 100 | 60,900 | 61,000 | ||||||||||||||||||||||||
Stock
for consulting at $0.47/share
|
10,000 | 10 | 4,690 | 4,700 | ||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 2003
|
(592,962 | ) | (592,962 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 2003
|
16,120,258 | 16,120 | 617,493 | (816,125 | ) | (182,512 | ) | |||||||||||||||||||||
Stock
issued for services at $0.16/sh
|
1,000,000 | 1,000 | 159,000 | 0 | 160,000 | |||||||||||||||||||||||
Stock
issued for services at $0.17/sh.
|
1,800,000 | 1,800 | 304,200 | 0 | 306,000 | |||||||||||||||||||||||
Stock
issued for services at $0.165/sh
|
800,000 | 800 | 131,200 | 0 | 132,000 | |||||||||||||||||||||||
Stock
issued for services at $0.215/sh.
|
30,000 | 30 | 6,420 | 0 | 6,450 | |||||||||||||||||||||||
Stock
issued for debt at $0.45 per sh.
|
150,000 | 150 | 67,350 | 0 | 67,500 | |||||||||||||||||||||||
Stock
issued for services at $0.40/sh
|
300,000 | 300 | 119,700 | 0 | 120,000 | |||||||||||||||||||||||
Stock
issued for services at $0.34/sh.
|
700,000 | 700 | 237,300 | 0 | 238,000 | |||||||||||||||||||||||
Stock
issued for services at $0.41/sh.
|
300,000 | 300 | 122,700 | 0 | 123,000 | |||||||||||||||||||||||
Stock
issued for services at $0.27/sh.
|
300,000 | 300 | 80,700 | 0 | 81,000 | |||||||||||||||||||||||
Stock
issued for services at $0.22/sh.
|
600,000 | 600 | 131,400 | 0 | 132,000 | |||||||||||||||||||||||
Net
loss - year ended Dec. 31, 2004
|
(1,606,057 | ) | (1,606,057 | ) | ||||||||||||||||||||||||
Balances
at Dec. 31, 2004
|
22,100,258 | 22,100 | 1,977,463 | (2,422,182 | ) | (422,619 | ) |
Contributed
capital for general and administrative expenses
|
138,701 | 138,701 | ||||||||||||||||||||||||||
Stock
issued for services at $0.03/sh.
|
19,860,000 | 19,860 | 575,940 | 595,800 | ||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 2005
|
(1,323,775 | ) | (1,323,775 | ) | ||||||||||||||||||||||||
Balances
at December 31, 2005
|
41,960,258 | 41,960 | 2,692,104 | (3,745,957 | ) | (1,011,893 | ) | |||||||||||||||||||||
Stock
issued for services at $0.027/sh.
|
17,583,334 | 17,583 | 459,917 | 477,500 | ||||||||||||||||||||||||
Common
stock issued in debt
|
||||||||||||||||||||||||||||
restructuring
at $0.06 and $0.03
|
10,666,667 | 10,667 | 429,333 | 440,000 | ||||||||||||||||||||||||
Stock
issued for debt at $0.06/ sh.
|
5,000,000 | 5,000 | 295,000 | 300,000 | ||||||||||||||||||||||||
Stock
issued for services at $0.03/sh.
|
2,500,000 | 2,500 | 72,500 | 75,000 | ||||||||||||||||||||||||
Stock
issued for services at $0.05/sh.
|
500,000 | 500 | 24,500 | 25,000 | ||||||||||||||||||||||||
Stock
issued for services at $0.008/sh.
|
10,000,000 | 10,000 | 70,000 | 80,000 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
4,500,000 | 4,500 | 31,500 | 36,000 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
500,000 | 500 | 3,500 | 4,000 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
4,000,000 | 4,000 | 28,000 | 32,000 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
700,000 | 700 | 4,900 | 5,600 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
300,000 | 300 | 2,100 | 2,400 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
3,600,000 | 3,600 | 25,200 | 28,800 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
3,000,000 | 3,000 | 21,000 | 24,000 | ||||||||||||||||||||||||
Stock
for consulting at $0.008/sh.
|
4,000,000 | 4,000 | 28,000 | 32,000 | ||||||||||||||||||||||||
Balances
before reverse split
|
108,810,259 | 108,810 | 4,187,554 | (3,745,957 | ) | 550,407 | ||||||||||||||||||||||
Reverse
split 25 to 1, Oct.26, 2006
|
(104,457,849 | ) | (104,458 | ) | 104,458 | - | ||||||||||||||||||||||
New
Stock issued for rounding
|
890 | 1 | (1 | ) | - | |||||||||||||||||||||||
Balances
after reverse split
|
4,353,300 | 4,353 | 4,292,011 | (3,745,957 | ) | 550,407 | ||||||||||||||||||||||
Preferred
stock for cash at $0.467/sh.
|
715,517 | 716 | 246,234 | 246,950 | ||||||||||||||||||||||||
Common
stock for rounding$0.50/sh.
|
1 | - | ||||||||||||||||||||||||||
Common
stock for services $0.20/sh
|
5,200 | 5 | 1,035 | 1,040 | ||||||||||||||||||||||||
Common
stock for rounding$0.20/sh.
|
14 | - | ||||||||||||||||||||||||||
Common
stock for services $0.17/sh.
|
160,000 | 160 | 27,040 | 27,200 | ||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 2006
|
(1,745,364 | ) | (1,745,364 | ) | ||||||||||||||||||||||||
Balances
at December 31, 2006
|
4,518,515 | 4,518 | 715,517 | 716 | 4,566,320 | (5,491,321 | ) | (919,767 | ) |
Common
stock for services $0.15/sh
|
6,277,251 | 6,277 | 935,310 | 941,587 | ||||||||||||||||||||||||
Common
stock sold @ $0.21/sh
|
5,662,000 | 5,662 | 1,183,358 | 1,189,020 | ||||||||||||||||||||||||
Common
stock for services $0.21/sh
|
40,000 | 40 | 8,360 | 8,400 | ||||||||||||||||||||||||
Common
stock for services $0.21/sh
|
2,787,600 | 2,788 | 582,608 | 585,396 | ||||||||||||||||||||||||
Common
stock subscribed, issued $0.21
|
3,500,000 | 3,500 | 731,500 | 735,000 | ||||||||||||||||||||||||
Preferred
Stock converted to common
|
8,500,000 | 8,500 | (85,000 | ) | (85 | ) | (8,415 | ) | - | |||||||||||||||||||
Common
stock for services $0.05/sh
|
300,000 | 300 | 14,700 | 15,000 | ||||||||||||||||||||||||
Common
stock for services $0.04/sh
|
10,310,000 | 10,310 | 402,090 | 412,400 | ||||||||||||||||||||||||
Common
stock for services $0.04/sh
|
500,000 | 500 | 19,500 | 20,000 | ||||||||||||||||||||||||
Revaluation
of subscriptions receivable
|
(575,000 | ) | (575,000 | ) | ||||||||||||||||||||||||
Net
loss - year ended Dec. 31, 2007
|
(3,896,827 | ) | (3,896,827 | ) | ||||||||||||||||||||||||
Balances
at December 31, 2007
|
42,395,366 | $ | 42,395 | 630,517 | $ | 631 | $ | 7,860,331 | $ | (9,388,148 | ) | $ | (1,484,791 | ) | ||||||||||||||
Common
stock for services $0.04/sh
|
600,000 | 600 | 23,400 | 24,000 | ||||||||||||||||||||||||
Common
Stock for services $0.08/sh
|
8,550,000 | 8,550 | 675,450 | 684,000 | ||||||||||||||||||||||||
Common
stock for services @ $0.20/sh
|
2,000,000 | 2,000 | 98,000 | 100,000 | ||||||||||||||||||||||||
Preferred
Stock converted to common
|
4,482,758 | 4,483 | (44,827 | ) | (45 | ) | (4,438 | ) | - | |||||||||||||||||||
Common
Stock for services $0.23/sh
|
2,000,000 | 2,000 | 458,000 | 460,000 | ||||||||||||||||||||||||
Net
income - year ended Mar. 31, 2008
|
1,751,834 | 1,751,834 | ||||||||||||||||||||||||||
Balances
at March 31, 2008
|
60,028,124 | $ | 60,028 | 585,690 | $ | 586 | $ | 9,110,743 | $ | (7,636,314 | ) | $ | 1,535,043 | |||||||||||||||
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
|||||||||||||
(A
Development Stage Company)
|
|||||||||||||
Consolidated
Statements of Cash Flows
|
|||||||||||||
(Unaudited)
|
|||||||||||||
For
the
|
From
Inception
|
||||||||||||
Three
Months Ended
|
Jan.
7, 1982
|
||||||||||||
March
31,
|
through
|
||||||||||||
2008
|
2007
|
Mar.
31, 2008
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||||||||
Net
Loss
|
$ | 1,751,834 | $ | (1,168,975 | ) | $ | (7,636,314 | ) | |||||
Adjustments
to reconcile net loss to net cash
|
|||||||||||||
used
by operating activities:
|
|||||||||||||
Depreciation
|
2,294 | ||||||||||||
`
|
Issuance
of common stock for services rendered
|
1,268,000 | 2,139,008 | 7,178,023 | |||||||||
Change
in operating assets and liabilities:
|
|||||||||||||
Increase
in Short Term Receivables
|
|||||||||||||
Decrease
(Increase) in Prepaid Expenses
|
|||||||||||||
Increase
(Decrease) in Deposits
|
|||||||||||||
Incrrease
(Decrease) in Prepaid Subscriptions
|
203,500 | ||||||||||||
(Incrrease)
Decrease in Subscriptions Receivable
|
(1,189,020 | ) | (160,000 | ) | |||||||||
Increase
(Decrease) in accounts payable
|
(2,318 | ) | 13,276 | 32,485 | |||||||||
Increase
(Decrease) in accrued liabilities
|
|||||||||||||
Increase
(Decrease ) in Accrued Payroll,P'roll Taxes
|
|||||||||||||
Increase
(Decrease) in Short Term Receivables
|
|||||||||||||
Repayment
of long term debt
|
|||||||||||||
Increase
(decrease) in Accrued Liabilities-Related
|
|||||||||||||
Non-cash
contributed capital
|
|||||||||||||
Net
Cash provided by (used by)
|
|||||||||||||
Operating
Activities
|
3,017,516 | (205,711 | ) | (380,012 | ) | ||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||||||||
Drilling
costs
|
(3,036,000 | ) | (3,036,000 | ) | |||||||||
Purchase
of Fixed Assets
|
(2,294 | ) | |||||||||||
Purchase
/ Sale of Marketable Securities
|
|||||||||||||
Investment
in Joint Venture
|
(50,000 | ) | |||||||||||
Net
Cash (used by) Investing Activities
|
(3,036,000 | ) | - | (3,088,294 | ) | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||||||||
Proceeds
of Note Payable
|
|||||||||||||
Proceeds
(Repayment) of Loans
|
|||||||||||||
Increase
(decrease) in Credit Line
|
22,886 | 81,860 | |||||||||||
Proceeds
(Repayment) of Loan from Officer
|
(8,540 | ) | 183,496 | 1,369,339 | |||||||||
Proceeds
(Repayment) of Note Payable-Related Party
|
|||||||||||||
Increase
(Decrease) in Other Loans Payable
|
|||||||||||||
Contributed
capital for rent and officers' compensation
|
2,438 | ||||||||||||
Proceeds
from the sale of Preferred Stock
|
|||||||||||||
Proceeds
from the sale/conversion of Common Stock
|
1,443,946 | ||||||||||||
Stock
sold for debt
|
300,000 | ||||||||||||
Commons
stock subscribed, revalued
|
|||||||||||||
Proceeds
from the sale/conversion of Preferred Stock
|
246,950 | ||||||||||||
Contributed
Capital by shareholders
|
|||||||||||||
Net
Cash provided by Financing Activities
|
(8,540 | ) | 206,382 | 3,444,533 | |||||||||
NET
INCREASE IN CASH
|
(27,024 | ) | 671 | (23,773 | ) | ||||||||
CASH
AT BEGINNING OF PERIOD
|
3,251 | (79 | ) | - | |||||||||
CASH
AT END OF PERIOD
|
$ | (23,773 | ) | $ | 592 | $ | (23,773 | ) | |||||
CASH
PAID FOR:
|
|||||||||||||
Interest
|
$ | - | $ | - | $ | - | |||||||
Income
Taxes
|
$ | - | $ | - | $ | - |
2007
|
2006
|
|||||||
Numerator:
|
||||||||
Basic and diluted net loss per
share:
|
||||||||
Net
Income (Loss)
|
$ | ( 1,751,834 | ) | $ | (1,168,975 | ) | ||
Denominator
|
||||||||
Basic and diluted weighted
average
|
||||||||
number of shares
outstanding
|
106,041,725 | 2,923,505 | ||||||
Basic and Diluted Net
Loss Per Share
|
$ | 0.02 | $ | (0.09 | ) | |||
|
||||||||
Dilutive effect of
Preferred Stock
|
58,569,000 |
Nil
|
Description
|
Years
|
Furniture
and fixtures
|
7
|
Computer
hardware and software
|
3-5
|
PROVED
|
||||
UNDEVELOPED
|
||||
Net
Reserves to
|
||||
Evaluated
Interests:
|
||||
Oil, MBBL
|
0 | |||
Gas, MMCF
|
11,519 | |||
Future Cash
Inflows
|
$ | 74,877,000 | ||
Ad
Valorem Taxes &
|
||||
Severance
Taxes
|
$ | 7,694,000 | ||
Operating
Costs
|
$ | 18,768,000 | ||
Capital
Costs
|
$ | 12,000,000 | ||
Future
Net Cash Flows,
|
||||
Undiscounted
|
$ | 36,415,000 | ||
Standardized
measure of
|
||||
Per
Annum Discounted
|
||||
Future
net cash flows
|
||||
relating
to proved
|
||||
Oil
and gas reserves,
|
||||
Discounted
at 10%
|
$ | 11,434,000 | ||
Victory
Energy Corporation share
|
||||
50% x 74%
|
$ | 4,231,000 |
Exhibit
No.
|
Description
of Exhibit
|
31
|
|
32
|
Victory Energy Corporation | |||
Date: May
20, 2008
|
By:
|
/s/ Jon Fullenkamp | |
Jon Fullenkamp | |||
Principal
Executive Officer
Principal
Financial Officer
Principal
Accounting Officer
and
Director
|
|||
Date: May
20, 2008
|
By:
|
/s/ Rick May | |
Rick May | |||
Director
|
|||
Date: May
20, 2008
|
By:
|
/s/ Perry Mansell | |
Perry Mansell | |||
Director
|
|||