Nevada
|
66-0549380
|
|
(State
of
incorporation)
|
(IRS Employer ID
Number)
|
§
|
The
risk-free interest rate is based on the short-term Treasury bond
at date
of grant.
|
§
|
The
dividend yield on the Company’s common stock is assumed to be zero since
the Company does not pay dividends and has no current plans to
do
so.
|
§
|
The
market price volatility of the Company’s common stock is based on daily
historical prices for the twelve months previous to the grant
date.
|
§
|
The
term of the grants is the current year since all grants are vested
at the
time of the grants; therefore, the entire fair value of stock-based
compensation was recorded in 2007.
|
|
||
|
|
|
|
|
|
|
|
|
PART
I Financial Information
|
|
|
|
|
|
Item
1
|
3
|
|
|
4
|
|
|
5-6
|
|
|
7-17
|
|
Notes to (Unaudited) Condensed Consolidated Financial Statements | ||
|
|
|
Item
2
|
18
|
|
Item
3
|
20
|
|
Item
4
|
Controls and Procedures |
21
|
|
|
|
PART
II Other Information
|
|
|
|
|
|
Item
1
|
21
|
|
Item 1A |
22
|
|
Item
2
|
22
|
|
Item
3
|
23
|
|
Item
4
|
23
|
|
Item
5
|
23
|
|
Item
6
|
23
|
|
Signature | ||
|
TIDELANDS
OIL & GAS CORPORATION
|
||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||||
ASSETS
|
||||||||||
|
|
|||||||||
March
31, 2007
|
December
31, 2006
|
|||||||||
(Restated–Note
5)
|
||||||||||
(Unaudited)
|
||||||||||
Current
Assets:
|
||||||||||
Cash
|
$ | 302,202 | $ | 367,437 | ||||||
Accounts
and Other Receivable
|
284,951 | 388,754 | ||||||||
Inventory
|
119,478 | 84,030 | ||||||||
Prepaid
Expenses
|
95,634 | 148,551 | ||||||||
Total
Current Assets
|
802,265 | 988,772 | ||||||||
Property
Plant and Equipment, Net
|
13,147,781 | 12,364,359 | ||||||||
Other
Assets:
|
||||||||||
Deposits
|
56,858 | 56,708 | ||||||||
Cash
Restricted
|
53,250 | 52,642 | ||||||||
Deferred
Charges
|
256,392 | 565,221 | ||||||||
Goodwill
|
1,158,937 | 1,158,937 | ||||||||
Total
Other Assets
|
1,525,437 | 1,833,508 | ||||||||
Total
Assets
|
$ | 15,475,483 | $ | 15,186,639 | ||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||
Current
Liabilities:
|
||||||||||
Current
Maturities - Note Payable
|
$ | 2,599,291 | $ | 225,000 | ||||||
Accounts
Payable and Accrued Expenses
|
1,988,261 | 1,624,752 | ||||||||
Customer
Deposits
|
8,100 | 0 | ||||||||
Reserve
for Litigation
|
2,250,000 | 2,250,000 | ||||||||
Total
Current Liabilities
|
6,845,652 | 4,099,752 | ||||||||
Due
to Related Party
|
100,000 | 0 | ||||||||
Long-Term
Debt
|
4,586,315 | 8,934,294 | ||||||||
Total
Liabilities
|
11,531,967 | 13,034,046 | ||||||||
Stockholders'
Equity:
|
||||||||||
Common
Stock, $.001 Par Value per Share,
|
||||||||||
250,000,000
Shares Authorized, 98,688,909
|
||||||||||
and
86,457,922 Shares Issued and Outstanding at
|
||||||||||
March
31, 2007 and December 31, 2006 Respectively
|
98,690 | 86,459 | ||||||||
Additional
Paid-in Capital
|
53,490,250 | 46,703,202 | ||||||||
Subscriptions
Receivable
|
(110,000 | ) | (220,000 | ) | ||||||
Minority
Interest
|
- | - | ||||||||
Accumulated
(Deficit)
|
(49,535,424 | ) | (44,417,068 | ) | ||||||
Total
Stockholders' Equity
|
3,943,516 | 2,152,593 | ||||||||
Total
Liabilities and Stockholders' Equity
|
$ | 15,475,483 | $ | 15,186,639 | ||||||
See
Accompanying Notes to Unaudited Consolidated Financial
Statements
|
||||||||||
TIDELANDS
OIL & GAS CORPORATION
|
||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||
(UNAUDITED)
|
||||||||||
Three
Months Ended
|
Three
Months Ended
|
|||||||||
March
31,
2007
|
March
31,
2006
|
|||||||||
(Restated)
|
||||||||||
Revenues:
|
||||||||||
Gas
Sales and Pipeline Fees
|
$ | 1,001,882 | $ | 672,506 | ||||||
Construction
Services
|
102,089 | 129,388 | ||||||||
Total
Revenues
|
1,103,971 | 801,894 | ||||||||
Expenses:
|
||||||||||
Cost
of Sales
|
567,721 | 376,866 | ||||||||
Operating
Expenses
|
83,371 | 84,531 | ||||||||
Depreciation
|
122,609 | 115,764 | ||||||||
Interest
|
346,104 | 111,059 | ||||||||
Stock-Based
Compensation – Related Parties
|
3,767,000 | 445,000 | ||||||||
Sales,
General and Administrative
|
1,336,147 | 1,397,942 | ||||||||
Total
Expenses
|
6,222,952 | 2,531,162 | ||||||||
(Loss)
From Operations
|
(5,118,981 | ) | (1,729,268 | ) | ||||||
Interest
and Dividend Income
|
625 | 33,620 | ||||||||
Net
(Loss)
|
$ | (5,118,356 | ) | $ | (1,695,648 | ) | ||||
Net
(Loss) Per Common Share:
|
||||||||||
Basic
and
Diluted
|
$ | (0.06 | ) | $ | (0.02 | ) | ||||
Weighted
Average Number of Common
|
||||||||||
Shares
Outstanding
|
92,573,416 | 79,712,485 | ||||||||
See
Accompanying Notes to Unaudited Condensed Consolidated Financial
Statements
|
Three
Months Ended
|
Three
Months Ended
|
|||||||
March
31,
2007
|
March
31,
2006
|
|||||||
(Restated)
|
||||||||
Cash
Flows Provided (Required) By
|
||||||||
Operating
Activities:
|
||||||||
Net
(Loss)
|
$ | (5,118,356 | ) | $ | (1,695,648 | ) | ||
Adjustments
to Reconcile Net (Loss)
|
||||||||
to
Net Cash Provided (Required) By
|
||||||||
Operating
Activities:
|
||||||||
Depreciation
|
122,609 | 115,764 | ||||||
Change
in Derivative Liability
|
0 | 0 | ||||||
Issuance
of Common Stock:
|
||||||||
For
Services Provided – Related Parties
|
3,767,000 | 445,000 | ||||||
For
Services Provided – Other
|
599,033 | 424,500 | ||||||
Changes
in:
|
||||||||
Accounts
Receivable
|
103,803 | 128,825 | ||||||
Inventory
|
(35,448 | ) | 25,599 | |||||
Prepaid
Expenses
|
52,917 | 31,132 | ||||||
Deferred
Charges
|
308,829 | (1,625,458 | ) | |||||
Deposits
|
(150 | ) | (50,000 | ) | ||||
Restricted
Cash
|
(608 | ) | (561 | ) | ||||
Accounts
Payable and Accrued Expenses
|
706,753 | 24,626 | ||||||
Customer
Deposits
|
8,100 | 0 | ||||||
Net
Cash Provided (Required) By Operating Activities
|
514,482 | (2,176,221 | ) | |||||
Cash
Flows (Required)
|
||||||||
By
Investing Activities:
|
||||||||
Acquisitions
of Property, Plant and Equipment
|
(906,031 | ) | (637,301 | ) | ||||
Net
Cash (Required) By Investing Activities
|
(906,031 | ) | (637,301 | ) | ||||
See
Accompanying Notes to Unaudited Condensed Consolidated Financial
Statements
|
TIDELANDS
OIL & GAS CORPORATION
|
|||||
STATEMENTS
OF CONDENSED CONSOLIDATED CASH FLOWS
|
|||||
(CONTINUED)
|
|||||
(UNAUDITED)
|
Three
Months Ended
|
Three
Months Ended
|
|||||||||
March
31,
2007
|
March
31,
2006
|
|||||||||
(Restated)
|
||||||||||
Cash
Flows Provided
|
||||||||||
by
Financing Activities:
|
||||||||||
Proceeds
from Stock Subscriptions Receivable
|
0 | 110,000 | ||||||||
Proceeds
from Exercise of Stock Option
|
200,000 | 0 | ||||||||
Proceeds
from Long-Term Loans
|
26,314 | 6,644,502 | ||||||||
Loan
from Related Party
|
100,000 | (3,606 | ) | |||||||
Repayment
of Loan by Related Party
|
0 | 0 | ||||||||
Net
Cash Provided by Financing Activities
|
326,314 | 6,750,896 | ||||||||
Net
Decrease (Increase) in Cash
|
(65,235 | ) | 3,937,374 | |||||||
Cash
at Beginning of Period
|
367,437 | 1,113,911 | ||||||||
Cash
at End of Period
|
$ | 302,202 | $ | 5,051,285 | ||||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||||
Cash
Payments for Interest
|
$ | 75,043 | $ | 84,657 | ||||||
Cash
Payments for Income Taxes
|
$ | 0 | $ | 0 | ||||||
Non-Cash
Investing and Financing Activities:
|
||||||||||
Issuance
of Common Stock:
|
||||||||||
Payments
of Accrued Expenses & Accounts Payable
|
$ | 343,244 | $ | 445,000 | ||||||
Conversion
of Debentures
|
2,000,000 | 0 | ||||||||
Cancellation
of Common Stock:
|
||||||||||
In
Payment of Stock Subscription
|
(110,000 | ) | 0 | |||||||
Total
Non-Cash Investing and Financing Activities
|
$ | 2,233,244 | $ | 445,000 | ||||||
See
Accompanying Notes to Unaudited Condensed Consolidated Financial
Statements
|
§
|
The
risk-free interest rate is based on the short-term Treasury bond
at date
of grant.
|
§
|
The
dividend yield on the Company’s common stock is assumed to be zero since
the Company does not pay dividends and has no current plans to
do
so.
|
§
|
The
market price volatility of the Company’s common stock is based on daily
historical prices for the twelve months previous to the grant
date.
|
§
|
The
term of the grants is the current year since all grants are vested
at the
time of the grants; therefore, the entire fair value of stock-based
compensation was recorded in 2007.
|
Quarterly
Report of 10-Q for the Three Months Ended March 31, 2007
|
$ | 2,667,000 |
Three
Months Ended March 31,
2007
|
||||||||||||||
Previously
|
Restatement
|
Restated
|
||||||||||||
Reported
|
Adjustment
|
Amount
|
||||||||||||
Consolidated
Balance Sheets:
|
||||||||||||||
Total
Assets
|
$ | 15,475,483 | $ | - | $ | 15,475,483 | ||||||||
Total
Liabilities
|
11,531,967 | - | 11,531,967 | |||||||||||
Stockholders’
Equity
|
||||||||||||||
Common
Stock
|
98,690 | - | 98,690 | |||||||||||
Additional
Paid-in Capital
|
50,823,250 | 2,667,000 | (1) | 53,490,250 | ||||||||||
Subscriptions
Receivable
|
(110,000 | ) | - | (110,000 | ) | |||||||||
Accumulated
Deficit
|
(46,868,424 | ) | (2,667,000 | ) | (3) | (49,535,424 | ) | |||||||
Total
Stockholders’ Equity
|
$ | 3,943,516 | $ | - | $ | 3,943,516 | ||||||||
Consolidated
Statement of Operations:
|
||||||||||||||
Revenues
|
$ | 1,103,971 | $ | - | $ | 1,103,971 | ||||||||
Expenses
|
3,555,952 | 2,667,000 | (2) | 6,222,952 | ||||||||||
Net
(Loss) from Operations
|
(2,451,981 | ) | (2,667,000 | ) | (5,118,981 | ) | ||||||||
Other
Income
|
625 | - | 625 | |||||||||||
Net
(Loss)
|
$ | (2,451,356 | ) | $ | (2,667,000 | ) | $ | (5,118,356 | ) | |||||
Net
(Loss) per Common Share:
|
||||||||||||||
Basic
and
Diluted
|
$ | (0.03 | ) | $ | (0.06 | ) | ||||||||
Weighted
Average Number of Common Shares Outstanding:
|
||||||||||||||
Basic
and
Diluted
|
92,573,416 | 92,573,416 | ||||||||||||
(1) |
Adjust
additional paid-in capital to record fair value of stock options
issued.
|
(2) |
Adjust
expenses to reflect fair value of stock-based
compensation.
|
(3) |
Adjust
accumulated deficit to reflect additional losses as a result of
stock-based compensation expense.
|
Exhibit
|
Description
|
Location
of Exhibit
|
||
10.1
|
Employment
Agreement with James B. Smith*
|
Incorporated
by reference to Exhibit 10.1 to 8-K filed April 3, 2007
|
||
10.2
|
2007
Non-Qualified Stock Grant and Option Plan *
|
Incorporated
by reference to Exhibit 10.1 of Form 8-K filed on February 16,
2007
|
||
10.3
|
Form
of Option Grant under 2007 Non-Qualified Stock Grant and Option Plan
*
|
Incorporated
by reference to Exhibit 10.2 of Form 8-K filed on February 16,
2007
|
||
10.4
|
Form
of Stock Award Agreement under 2007 Non-Qualified Stock Grant and
Option
Plan *
|
Incorporated
by reference to Exhibit 10.3 of Form 8-K filed on February 16,
2007
|
||
31.1
|
Chief
Executive Officer and Chief Financial Officer Section 302 Certification
pursuant to Sarbanes - Oxley Act.
|
Included
with this filing
|
||
32.1
|
Chief
Executive Officer-Section 906 Certification pursuant To Sarbanes-Oxley
Act
|
Furnished
herewith
|
TIDELANDS
OIL & GAS CORPORATION
|
||
Date: January
23, 2008
|
By:
|
/s/ James
B.
Smith
|
James
B. Smith
President
and Chief Executive Officer
|