Nevada
|
0-29613
|
66-0549380
|
(State
of Other Jurisdiction Incorporation)
|
(Commission
File No.)
|
(IRS
Employer Identification No.)
|
o
|
Written
communications pursuant to Rule 425 under the Securities Act (17
CAR
230.425)
|
o
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CAR
240.14a-12)
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CAR
240.14d-2(b))
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CAR
240.13e-4(c))
|
Tidelands
Oil & Gas
Corporation
|
|||||||||||||
Unaudited
Proforma Condensed
Consolidated Statement of Operations
|
|||||||||||||
For
the Year Ended December 31,
2006
|
|||||||||||||
Pro-Forma
|
|||||||||||||
As
Presented
|
Adjustments
|
Pro-Forma
|
|||||||||||
Revenues
|
|||||||||||||
Gas
Sales and Pipeline
Fees
|
$ | 2,041,705 | $ | (1,740,870 | ) | (1) | $ | 300,835 | |||||
Construction
Services
|
180,893 | (180,893 | ) | (1) | - | ||||||||
Total
Revenues
|
2,222,598 | (1,921,763 | ) | 300,835 | |||||||||
Costs
and
Expenses
|
|||||||||||||
Cost
of
Sales
|
1,173,561 | (1,167,602 | ) | (1) | 5,959 | ||||||||
Operating
Expenses
|
420,200 | (343,090 | ) | (1) | 77,110 | ||||||||
Depreciation
|
466,241 | (126,844 | ) | (1) | 339,397 | ||||||||
Selling,
General and
Administrative
|
6,446,652 | (546,133 | ) | (1) | 5,900,519 | ||||||||
Reserve
for
Litigation
|
2,250,000 | - | 2,250,000 | ||||||||||
Total
Costs and
Expenses
|
10,756,654 | (2,183,669 | ) | 8,572,985 | |||||||||
Loss
from
Operations
|
(8,534,056 | ) | 261,906 | (8,272,150 | ) | ||||||||
Other
Income
(Expenses)
|
|||||||||||||
Loss
on Sales of
Assets
|
(5,907 | ) | 4,500 | (1) | (1,407 | ) | |||||||
Miscellaneous
Income
(Expenses)
|
(6,605 | ) | (258 | ) | (1) | (6,863 | ) | ||||||
Interest
Expense
|
115,421 | (8,366 | ) | (1) | 107,055 | ||||||||
Interest
and Dividend
Income
|
(3,405,778 | ) | 1,629 | (1) | (3,404,149 | ) | |||||||
Total
Other Income
(Expenses)
|
(3,302,869 | ) | (2,495 | ) | (3,305,364 | ) | |||||||
Net
(Loss)
|
$ | (11,836,925 | ) | $ | 259,411 | $ | (11,577,514 | ) | |||||
Net
(Loss) per Common
Share,
|
|||||||||||||
Basic
and Diluted
|
$ | (0.15 | ) | $ | 0.01 | (1) | $ | (0.14 | ) | ||||
Weighted
Average Number of Common
Shares Outstanding,
|
|||||||||||||
Basic
and Diluted
|
80,475,359 | 80,475,359 |
Pro-Forma
Adjustments for the Year
Ended December 31, 2006 presented above include:
|
||||||||
(1)
|
To
reverse all income and expense
items incurred by Sonterra Energy Corporation for the
period.
|
Tidelands
Oil & Gas
Corporation
|
Unaudited
Proforma Condensed
Consolidated Balance Sheet
|
September
30,
2007
|
Pro-Forma
|
|||||||||||||
As
Presented
|
Adjustments
|
Pro-Forma
|
|||||||||||
Assets
|
|||||||||||||
Current
Assets:
|
|||||||||||||
Cash
|
$ | 818,173 | $ | 336,852 | (2) | $ | 1,137,547 | ||||||
(17,478 | ) | (1) | |||||||||||
Accounts
and Other
Receivables
|
422,462 | (123,566 | ) | (1) | 298,896 | ||||||||
Inventory
|
102,315 | (102,315 | ) | (1) | - | ||||||||
Prepaid
Expenses
|
329,608 | (23,513 | ) | (1) | 306,095 | ||||||||
Total
Current
Assets
|
1,672,558 | 69,980 | 1,742,358 | ||||||||||
Property
and Equipment,
Net
|
9,718,681 | (1,847,887 | ) | (1) | 7,870,794 | ||||||||
Investment
in
Affiliate
|
210,980 | - | 210,980 | ||||||||||
Other
Assets:
|
|||||||||||||
Deposits
|
252,762 | (2,550 | ) | (1) | 325,212 | ||||||||
75,000 | (2) | ||||||||||||
Cash
-
Restricted
|
54,120 | - | 54,120 | ||||||||||
Goodwill
|
1,158,937 | (126,437 | ) | (3) | 673,991 | ||||||||
- | (358,509 | ) | (1) | - | |||||||||
Total
Other
Assets
|
1,465,819 | (412,496 | ) | 1,053,323 | |||||||||
Total
Assets
|
$ | 13,068,038 | $ | (2,190,403 | ) | $ | 10,877,635 | ||||||
Liabilities and Stockholder's Equity | |||||||||||||
Current
Liabilities:
|
|||||||||||||
Current
Maturities - Note
Payable
|
$ | 7,410,514 | $ | (2,374,291 | ) | (4) | $ | 5,036,223 | |||||
Accounts
Payable and Accrued
Expenses
|
2,554,299 | (211,498 | ) | (1) | 2,342,801 | ||||||||
Customer
Deposits
|
10,350 | (10,350 | ) | (1) | - | ||||||||
Reserve
for
Litigation
|
2,250,000 | - | 2,250,000 | ||||||||||
Total
Current
Liabilities
|
12,225,163 | (2,596,139 | ) | 9,629,024 | |||||||||
Long-Term
Debt
|
- | - | - | ||||||||||
Total
Liabilities
|
12,225,163 | (2,596,139 | ) | 9,629,024 | |||||||||
Stockholders'
Equity
|
842,875 | 2,522,398 | (3) | 1,248,611 | |||||||||
158,022 | (3) | ||||||||||||
(20,714 | ) | (5) | |||||||||||
- | (2,253,970 | ) | (1) | - | |||||||||
Total
Stockholders’
Equity
|
842,875
|
405,736
|
1,248,611
|
||||||||||
Total
Liabilities and
Stockholders' Equity
|
$ | 13,068,038 | $ | (2,190,403 | ) | $ | 10,877,635 |
Pro-forma
adjustments for the
Balance Sheet at September 30, 2007 presented above
include:
|
|||||
(1)
|
To
eliminate all asset, liability
and stockholder equity accounts of Sonterra Energy Corporation
includedin
the September 30, 2007 Balance
Sheet presented above.
|
||||
(2)
|
To
record net cash proceeds of the
sale including $336,852 added to current cash available and $75,000
added
to deposits for possible
utilization regarding ongoing litigation of Sonterra Energy
Corporation.
|
||||
(3)
|
To
record $158,022 gain on sale of
Sonterra Energy Corporation; to record elimination of Sonterra
Energy
Corporation's basis of $2,522,398
on the Consolidated
Balance Sheets; to record elimination of goodwill in the amount
of
$126,437.
|
||||
(4)
|
To
record payment of $2,374,291 to
holders of convertible debentures due January 20,
2008.
|
||||
(5)
|
To
record purchase of 2,107,215
Series A Warrants with a January 20, 2009 expiration date for
$20,714.
|
Tidelands
Oil & Gas
Corporation
|
|||||||||||||
Unaudited
Proforma Condensed
Consolidated Statement of Operations
|
|||||||||||||
For
the Nine Months Ended
September 30, 2007
|
|||||||||||||
Pro-Forma
|
|||||||||||||
As
Presented
|
Adjustments
|
Pro-Forma
|
|||||||||||
Revenues
|
|||||||||||||
Gas
Sales and Pipeline
Fees
|
$ | 1,739,947 | $ | (1,598,229 | ) | (1) | $ | 141,718 | |||||
Construction
Services
|
240,619 | (240,619 | ) | (1) | - | ||||||||
Total
Revenues
|
1,980,566 | (1,838,848 | ) | 141,718 | |||||||||
Costs
and
Expenses
|
|||||||||||||
Cost
of
Sales
|
1,237,620 | (1,024,260 | ) | (1) | 213,360 | ||||||||
Operating
Expenses
|
261,247 | (213,706 | ) | (1) | 47,541 | ||||||||
Depreciation
|
79,368 | (38,204 | ) | (1) | 41,164 | ||||||||
Impairment
Loss
|
2,605,061 | - | 2,605,061 | ||||||||||
Share-based
Compensation - Related
Parties
|
5,011,763 | - | 5,011,763 | ||||||||||
Selling,
General and
Administrative
|
2,757,058 | (306,361 | ) | (1) | 2,450,697 | ||||||||
Total
Costs and
Expenses
|
11,952,117 | (1,582,531 | ) | 10,369,586 | |||||||||
Loss
from
Operations
|
(9,971,551 | ) | (256,317 | ) | (10,227,868 | ) | |||||||
Other
Income
(Expenses)
|
|||||||||||||
Loss
on Sales of
Assets
|
(179,443 | ) | (113 | ) | (1) | (179,556 | ) | ||||||
Interest
Expense
|
(774,175 | ) | 1,871 | (1) | (772,304 | ) | |||||||
Interest
and Dividend
Income
|
10,951 | (9,462 | ) | (1) | 1,489 | ||||||||
Gain
on Sale of
Subsidiary
|
156,480 | - | 156,480 | ||||||||||
Miscellaneous
Income
(Expenses)
|
95,523 | (2,133 | ) | (1) | 93,390 | ||||||||
Total
Other Income
(Expenses)
|
(690,664 | ) | (9,837 | ) | (700,501 | ) | |||||||
Net
(Loss)
|
$ | (10,662,215 | ) | $ | (266,154 | ) | $ | (10,928,369 | ) | ||||
Net
(Loss) per Common
Share,
|
|||||||||||||
Basic
and Diluted
|
$ | (0.11 | ) | $ | (0.00 | ) | $ | (0.11 | ) | ||||
Weighted
Average Number of Common
Shares Outstanding,
|
|||||||||||||
Basic
and Diluted
|
97,199,835 | 97,199,835 |
Pro-forma
adjustment for the Nine
Months Ended September 30, 2007 include:
|
||||||||
(1)
|
To
reverse all income and expense
items incurred by Sonterra Energy Corporation for the
period.
|
Exhibit No. | Description of Exhibit |
10.1
|
Stock
Purchase Agreement dated as of January 9,
2008
|
TIDELANDS
OIL & GAS CORPORATION
|
|||
Date:
January 15, 2008
|
By:
|
/s/
James B. Smith
|
|
James B. Smith | |||
President
and Chief Executive Officer
|
|||