Nevada
(State
or Other Jurisdiction of Incorporation or Organization)
|
1311
(Primary
Standard Industrial
Classification
Code Number)
|
88-0343804
(I.R.S.
Employer
Identification
Number)
|
· |
the
accuracy of the assumptions underlying our estimates for our capital
needs
in 2006;
|
· |
the
number of prospects we identify;
|
· |
the
terms on which we can obtain rights to those prospects;
|
· |
the
cost of exploring and developing the prospects;
and
|
· |
our
success rate in developing economically successful prospects.
|
Price
Ranges
|
|||||||
High
|
Low
|
||||||
Fiscal
Year Ended December 31, 2003
|
|||||||
First
Quarter
|
0
|
0
|
|||||
Second
Quarter
|
0
|
0
|
|||||
Third
Quarter
|
0
|
0
|
|||||
Fourth
Quarter
|
0
|
0
|
|||||
Fiscal
Year Ended December 31, 2004
|
|||||||
First
Quarter
|
0
|
0
|
|||||
Second
Quarter
|
0
|
0
|
|||||
Third
Quarter
|
0
|
0
|
|||||
Fourth
Quarter
|
0
|
0
|
|||||
Fiscal
Year Ended December 31, 2005
|
|||||||
First
Quarter
|
0
|
0
|
|||||
Second
Quarter
|
0
|
0
|
|||||
Third
Quarter
|
0
|
0
|
|||||
Fourth
Quarter
|
2.00
|
1.42
|
|||||
Fiscal
Year Ended December 31, 2006
|
|||||||
First
Quarter
|
3.00
|
1.55
|
|||||
Second
Quarter (through June 30, 2006)
|
2.90
|
1.80
|
|||||
Third
Quarter (through August 23 , 2006)
|
2.80
|
1.81
|
Calibre
Energy, Inc.
|
||||||||||
Selected
financial history for the period from August 17, 2005 (inception)
to
December 31, 2005
and
for the three months ended March 31, 2006 and
|
||||||||||
for
the six months ended June 30, 2006
|
||||||||||
|
Six
months ended
June
30, 2006
(Unaudited)
|
Three
months ended March 31, 2006
(Unaudited)
|
|
August
17
(inception-
December
31, 2005)
(Audited)
|
|
|||||
|
|
|
|
|||||||
Oil
and Gas Revenue
|
$
|
129,899
|
$
|
39,342
|
$
|
20,778
|
||||
Loss
from operations
|
(1,328,295
|
)
|
(697,726
|
)
|
(1,943,885
|
)
|
||||
Net
loss
|
(1,260,633
|
)
|
($673,612
|
)
|
(1,901,651
|
)
|
||||
Earnings
per share:
|
|
|
|
|||||||
Basic
and diluted
|
(0.02
|
)
|
(0.01
|
)
|
(0.05
|
)
|
||||
|
|
|
|
|||||||
Total
assets
|
18,794,006
|
13,498,242
|
7,938,869
|
|||||||
Total
long-term liabilities
|
-
|
-
|
-
|
|||||||
Total
liabilities
|
2,531,836
|
1,474,102
|
1,065,964
|
|||||||
Common
stock; $.001 par value; 100,000,000 authorized; 56,600,806,
53,980,806,
and 47,000,000 issued and
outstanding
|
$
|
56,601
|
$
|
53,981
|
$
|
47,000
|
||||
Preferred
stock; $.001 par value; 10,000,000 authorized; none issued
|
-
|
-
|
-
|
|||||||
Dividends
declared per common share
|
-
|
-
|
|
Amount
|
|||
General
& Administrative and Capital Costs
|
$
|
3.0
|
||
Exploration
& development drilling
|
9.5
|
|||
Land
costs
|
6.5
|
|||
Seismic
|
.5
|
|||
Total
|
$
|
19.5
|
|
|
Payments
Due By Period
|
|||||||||||
|
Total
|
Less
Than 1 Year
|
1-3
Years
|
3-5
Years
|
|||||||||
Contractual
Obligations
|
|||||||||||||
Operating
Lease
|
|||||||||||||
Contract
Obligations
|
$
|
522,817
|
$
|
190,257
|
$
|
195,253
|
$
|
137,307
|
|||||
Drilling
Wells in Progress
|
$
|
3,490,000
|
$
|
3,490,000
|
|
||||||||
Total
|
$
|
4,012,817
|
$
|
3,680,257
|
$
|
195,253
|
$
|
137,307
|
Gas
(Mcf)
|
Oil
(MBbls)
|
||||||
Total
Proved Reserves:
|
|||||||
Balance,
August 17, 2005
|
—
|
—
|
|||||
Extensions,
discoveries and improved production
|
69,000
|
||||||
Production
|
(3,000
|
)
|
—
|
||||
|
|||||||
Balance,
December 31, 2005
|
66,000
|
—
|
Number
of Gross Wells
|
||
Producing
|
4
|
|
Fraced
& Waiting on Gas Line Hookup
|
9
|
|
Drilled,
Completed, Fraced and Cleaning Up
|
4
|
|
Waiting
on Fracture Treatment
|
3
|
|
Drilling
|
2
|
|
Total
|
22
|
Gross
Wells
|
Net
Wells
|
||||||
Reichmann
Petroleum Corporation Project
|
22
|
2.54
|
Gross
Leasehold
|
Net
Leasehold
|
||||||
Reichmann
Petroleum Corporation Project
|
303
|
33
|
|||||
Total
|
303
|
33
|
Gross
Leasehold
|
Net
Leasehold
|
||||||
Reichmann
Petroleum Corporation Project
|
6,330
|
741
|
|||||
So.
Ft. Worth Basin Project
|
11,711
|
3,162
|
|||||
Other
Ft. Worth Basin
|
5,316
|
3,417
|
|||||
Williston
Basin Project
|
0
|
0
|
|||||
Arkoma
Basin
|
2,636
|
1,771
|
|||||
Total
|
25,993
|
9,088
|
· |
require
the acquisition of various permits before drilling
commences;
|
· |
restrict
the types, quantities and concentration of various substances that
can be
released into the environment in connection with oil and natural
gas
drilling, production and transportation
activities;
|
· |
limit
or prohibit drilling activities on certain lands lying within wilderness,
wetlands and other protected areas;
and
|
· |
require
remedial measures to mitigate pollution from former and ongoing
operations, such as requirements to close pits and plug abandoned
wells.
|
Name
|
Age
|
Position
|
|||
Prentis
B. Tomlinson, Jr.
|
63
|
President,
CEO and Chairman of the Board
|
|||
Edward
L. Moses, Jr.
|
67
|
Vice
Chairman, Director
|
|||
O.
Oliver Pennington
|
35
|
Vice
President and Chief Financial Officer
|
|||
Peter
F. Frey
|
62
|
Controller
|
|||
W.
Richard Anderson
|
50
|
Director
|
Annual
Compensation
|
Long
Term Compensation Awards
|
|||||||||||||||
Name
and
Principal
Position (1)
|
Year
|
Salary
($)
|
|
Bonus
($)
|
|
Securities
Underlying
Options
(#)
|
|
All
Other
Compensation
($)
|
|
|||||||
Prentis
B. Tomlinson(2)
|
2005
|
$
|
15,000
|
-
|
4,000,000
|
-
|
||||||||||
President
and Chief Executive Officer
|
2004
|
-
|
-
|
-
|
||||||||||||
2003
|
-
|
-
|
-
|
|||||||||||||
O.
Oliver Pennington, III (2)
|
2005
|
-
|
-
|
1,000,000
|
-
|
|||||||||||
Chief
Financial Officer
|
2004
|
-
|
-
|
-
|
||||||||||||
2003
|
-
|
-
|
-
|
|||||||||||||
Peter
F. Frey (2)
|
2005
|
$
|
4,166
|
-
|
200,000
|
-
|
||||||||||
Controller
|
2004
|
-
|
-
|
-
|
||||||||||||
2003
|
-
|
-
|
-
|
-
|
||||||||||||
Edward
L. Moses (2)
|
2005
|
$
|
8,333
|
-
|
750,000
|
-
|
||||||||||
Vice
Chairman
|
2004
|
-
|
-
|
-
|
||||||||||||
2003
|
-
|
-
|
-
|
-
|
Name
|
Number
of Securities Options Granted
|
%
of Total Options Granted to Fiscal Year
|
Exercise/Base
Price ($/Share)
|
Expiration
Date
|
Prentis
B. Tomlinson
|
4,000,000
|
62%
|
$0.05
|
August
2015
|
Edward
L. Moses
|
750,000
|
12%
|
$0.05
|
August
2015
|
O.
Oliver Pennington
|
1,000,000
|
16%
|
$0.24
|
December
2015
|
W.
Richard Anderson
|
400,000
|
6%
|
$0.05
|
August
2015
|
Peter
F. Frey
|
200,000
|
3%
|
$0.24
|
December
2015
|
Number
of Shares
|
Value
of Unexercised
|
|||||||||||||||
Underlying
Unexercised
|
In-the-Money
Options
|
|||||||||||||||
Options
at March 31 2006
|
at
March 31 2006 (1)
|
|||||||||||||||
Name
|
Exercisable
|
Unexercisable
|
Exercisable
|
Unexercisable
|
||||||||||||
Prentis
B. Tomlinson (1)
|
4,000,000
|
0
|
$10,800,000
|
$0
|
|
|||||||||||
Edward
L. Moses (1)
|
750,000
|
0
|
$2,025,000
|
$0
|
|
|||||||||||
O.
Oliver Pennington, III (2)
|
500,000
|
500,000
|
$1,255,000
|
$1,255,000
|
||||||||||||
W.
Richard Anderson (1)
|
400,000
|
0
|
$1,080,000
|
$0
|
||||||||||||
Peter
F. Frey (2)
|
100,000
|
100,000
|
$251,000
|
$251,000
|
(1) |
The
value of “in-the-money” stock options represents the difference between
the $0.05 exercise price of such options and the fair market value
of
$2.75 per share of common stock as of March 31, 2006, the closing
price of
the common stock reported on the OTC Bulletin
Board.
|
(2) |
The
value of “in-the-money” stock options represents the difference between
the $0.24 exercise price of such options and the fair market value
of
$2.75 per share of common stock as of March 31, 2006, the closing
price of
the common stock reported on the OTC Bulletin
Board.
|
· |
those
persons or groups known to beneficially own more than 5% of our common
stock;
|
· |
each
of our executive officers and directors;
and
|
· |
all
of our directors and executive officers as a
group.
|
Name
and Address(1)
|
Common
Stock
|
Ownership
(%)(2)
|
|
||||
Prentis
B. Tomlinson, Jr.(3)
|
20,060,000
|
35.4
|
%
|
||||
Edward
L. Moses, Jr. (4)
|
1,500,000
|
2.65
|
%
|
||||
W.
Richard Anderson (4)
|
400,000
|
*
|
|||||
O.
Oliver Pennington, III (4)
|
500,000
|
*
|
|||||
Peter
F. Frey (4)
|
100,000
|
*
|
|||||
International
Capital Advisory, Inc.(5)
|
3,896,025
|
6.88
|
%
|
||||
The
Tobin Family Trust (6)
|
2,650,000
|
4.68
|
%
|
||||
All
executive officers and directors as a group
(5
persons):
|
22,560,000
|
39.84
|
%
|
||||
*
|
Represents
less than 1% of the issued and outstanding shares of common
stock.
|
(1)
|
Except
as otherwise noted, the street address of the named beneficial owner
is
1667 K Street, NW, Suite 1230, Washington, DC
20006.
|
(2)
|
Based
on a total of (i) 56,600,806 shares of common stock issued and outstanding
on June 30, 2006, plus (ii) shares that may be issued upon exercise
of
options that are exercisable within 60
days.
|
(3)
|
Includes
(i) 540,000 shares of stock owned directly, (ii) 15,250,000 shares
of
stock held by Calibre Energy Partners, LLC., which Mr. Tomlinson
controls,
(iii) 270,000 shares of common stock to be issued upon the exercise
of
warrants, and (iv) 4,000,000 shares of common stock that may be issued
upon the exercise of options exercisable in the next 60
days.
|
(4)
|
Represents
shares of common stock that may be acquired upon exercise of options
in
the next 60 days.
|
(5)
|
Includes
296,025 shares that may be acquired upon exercise of warrants in
the next
60 days. The address for the beneficial owner is 202 Melrose Avenue,
Toronto, Ontario, Canada.
|
(6)
|
Includes
250,000 shares that may be acquired upon exercise of warrants in
the next
60 days. The address for the beneficial owner is 40 Bassano Rd.,
Toronto,
Ontario, Canada M2N 2K1.
|
Name
of Selling Stockholder
|
Footnote
|
Number
of Shares of Common Stock Beneficially Owned (1)
|
Number
of Shares of Common Stock Offered Hereunder
|
Number
and % of Outstanding Shares of Common Stock Owned After Completion
of
Offering
|
|
Number
|
%
(2)
|
||||
Calibre
Energy Partners, LLC
|
15,250,000
|
15,250,000
|
0
|
*
|
|
International
Capital Advisory, Inc.
|
(3)
|
3,896,025
|
3,896,025
|
0
|
*
|
Jonpol
Investments, Ltd.
|
(4)
|
1,500,000
|
1,500,000
|
0
|
*
|
Sherrie
Ann Pollock
|
1,500,000
|
1,500,000
|
0
|
*
|
|
Rob
Pollock
|
1,500,000
|
1,500,000
|
0
|
*
|
|
Mark
Monaghan
|
500,000
|
500,000
|
0
|
*
|
|
Laura
Bester
|
500,000
|
500,000
|
0
|
*
|
|
Richard
D. Hutcheon
|
(5)
|
375,000
|
375,000
|
0
|
*
|
Maynard
Young
|
(6)
|
187,500
|
187,500
|
0
|
*
|
Hybrid
Investments, Ltd.
|
(7)
|
750,000
|
750,000
|
0
|
*
|
BMO
Nesbitt Burns ITF Sheldon Taerk a/c 405-110005-29
|
(8)
|
112,500
|
112,500
|
0
|
*
|
Beads
A. D'Cruz
|
(9)
|
75,000
|
75,000
|
0
|
*
|
Blue
Sky Private Equity, Inc.
|
(10)
|
937,500
|
937,500
|
0
|
*
|
Donald
R. Hutcheon
|
(11)
|
37,500
|
37,500
|
0
|
*
|
G.
Scott Paterson
|
(12)
|
187,500
|
187,500
|
0
|
*
|
Danya
Ossip-Richmor
|
(13)
|
37,500
|
37,500
|
0
|
*
|
Amanda
Lisus
|
(14)
|
462,500
|
462,500
|
0
|
*
|
David
Meyerowitz
|
(15)
|
150,000
|
150,000
|
0
|
*
|
Peter
Turk
|
(16)
|
225,000
|
225,000
|
0
|
*
|
Gail
Cooper
|
(17)
|
187,500
|
187,500
|
0
|
*
|
Philip
Turk & Nanci Turk
|
(18)
|
187,500
|
187,500
|
0
|
*
|
Daniel
Rappaport
|
(19)
|
93,750
|
93,750
|
0
|
*
|
Joseph
H. Levitan
|
(20)
|
225,000
|
225,000
|
0
|
*
|
Haywood
Securities Inc ITF Laura Bester Acct. #TM12210C
|
(21)
|
750,000
|
750,000
|
0
|
*
|
Stephen
Bloom
|
(22)
|
93,750
|
93,750
|
0
|
*
|
Art
Heller Enterprises
|
(23)
|
187,500
|
187,500
|
0
|
*
|
Barbra
H. Miller
|
(24)
|
75,000
|
75,000
|
0
|
*
|
Investor
Company ITF Acct. #5N0843F
|
(25)
|
1,028,018
|
1,028,018
|
0
|
|
Gundyco
ITF The K2 Principal Fund
|
(26)
|
450,000
|
450,000
|
0
|
*
|
Investor
Company ITF Acct. #5J5047C
|
(27)
|
97,500
|
97,500
|
0
|
*
|
Royal
Trust ITF AIG Global Investment Corp.
|
(28)
|
1,500,000
|
1,500,000
|
0
|
*
|
Jennifer
MacKenzie
|
(29)
|
375,000
|
375,000
|
0
|
*
|
Sean
Cleary
|
-
|
67,788
|
67,788
|
0
|
*
|
NBCN
Clearing, Inc. ITF Acct. #4NA066E
|
(30)
|
1,500,000
|
1,500,000
|
0
|
*
|
Brant
Investments Ltd, Acct. #108483245
|
(31)
|
600,000
|
600,000
|
0
|
|
Systems
on Time Inc.
|
(32)
|
225,000
|
225,000
|
0
|
*
|
NBCN
Clearing Inc. ITF 1395515 Ontario Ltd. Acct 4NRE91E
|
(33)
|
100,500
|
100,500
|
0
|
*
|
Eric
Abecassis
|
(34)
|
93,750
|
93,750
|
0
|
*
|
The
Stuart Copecovitch Family Trust
|
(35)
|
93,750
|
93,750
|
0
|
*
|
The
Melger Family Trust
|
(36)
|
93,750
|
93,750
|
0
|
*
|
The
Jalary Family Trust
|
(37)
|
93,750
|
93,750
|
0
|
*
|
D.
Robb English
|
(38)
|
18,750
|
18,750
|
0
|
*
|
Maxsamm
Holdings Inc.
|
(39)
|
93,750
|
93,750
|
0
|
*
|
Lony
Gropper
|
(40)
|
150,000
|
150,000
|
0
|
*
|
Kerry
Salsberg
|
(41)
|
60,000
|
60,000
|
0
|
*
|
Richard
Elder
|
(42)
|
300,000
|
300,000
|
0
|
*
|
Patrick
Mark Whitman
|
(43)
|
30,000
|
30,000
|
0
|
*
|
Allan
Weinbaum
|
(44)
|
112,500
|
112,500
|
0
|
*
|
Leslie
Amoils
|
(45)
|
150,000
|
150,000
|
0
|
*
|
Coldstream
Capital Ventures
|
(46)
|
93,750
|
93,750
|
0
|
*
|
Mitch
Aidelman
|
(47)
|
45,000
|
45,000
|
0
|
*
|
Steven
Graff
|
(48)
|
75,000
|
75,000
|
0
|
*
|
J.
Russell Starr
|
(49)
|
75,000
|
75,000
|
0
|
*
|
Kevin
Everingham
|
(50)
|
105,000
|
105,000
|
0
|
*
|
Trevor
M. Born
|
(51)
|
93,750
|
93,750
|
0
|
*
|
Brian
Udashkin
|
(52)
|
375,000
|
375,000
|
0
|
*
|
Richard
Epstein
|
(53)
|
18,750
|
18,750
|
0
|
*
|
Joel
Goodman
|
(54)
|
18,750
|
18,750
|
0
|
*
|
David
Shiller
|
(55)
|
18,750
|
18,750
|
0
|
*
|
Lawrence
Allen Dentistry Professional Corporation
|
(56)
|
150,000
|
150,000
|
0
|
*
|
The
Tobin Family Trust
|
(57)
|
2,650,000
|
2,650,000
|
0
|
*
|
Sigmund
Soudack
|
(58)
|
1,750,000
|
1,750,000
|
0
|
*
|
Jennifer
Goldman
|
(59)
|
75,000
|
75,000
|
0
|
*
|
Mary
Sinclair
|
(60)
|
300,000
|
300,000
|
0
|
*
|
Mary
Sinclair ITF Christopher Sinclair
|
(61)
|
300,000
|
300,000
|
0
|
*
|
Mary
Sinclair ITF Candice Sinclair
|
(62)
|
300,000
|
300,000
|
0
|
*
|
Bruce
Kagan
|
(63)
|
75,000
|
75,000
|
0
|
*
|
Mark
Monaghan
|
(64)
|
150,000
|
150,000
|
0
|
*
|
Charles
Berger
|
(65)
|
93,750
|
93,750
|
0
|
*
|
Hsin-Yuan
Su
|
(66)
|
225,000
|
225,000
|
0
|
*
|
Steve
Shinoff
|
(67)
|
56,250
|
56,250
|
0
|
*
|
RBC
Dominion Securities Inc. ITF Stephanie Shields a/c
4113029922
|
(68)
|
37,500
|
37,500
|
0
|
*
|
Tracie
Graff
|
(69)
|
93,750
|
93,750
|
0
|
*
|
RBC
Dominion Securities Inc. ITF Melvin M. Gilbert Acct
#4214855316
|
(70)
|
93,750
|
93,750
|
0
|
*
|
JMM
Trading LP
|
(71)
|
375,000
|
375,000
|
0
|
*
|
Placements
Peloton, Inc.
|
(72)
|
187,500
|
187,500
|
0
|
*
|
David
Turk
|
(73)
|
112,500
|
112,500
|
0
|
*
|
Pat
and Rosa Dicerbo
|
(74)
|
562,500
|
562,500
|
0
|
*
|
NBCN
Clearing Inc, FBO a/c 2QE027F
|
(75)
|
56,250
|
56,250
|
0
|
*
|
Frank
Davis
|
(76)
|
75,000
|
75,000
|
0
|
*
|
Michael
Bowen
|
(77)
|
37,500
|
37,500
|
0
|
*
|
Brant
Investments Ltd, Acct. #108483245
|
(78)
|
750,000
|
750,000
|
0
|
*
|
Robert
Pollock
|
(79)
|
600,750
|
600,750
|
0
|
*
|
Andrew
Martyn
|
(80)
|
150,000
|
150,000
|
0
|
*
|
Scott
Kelly
|
(81)
|
150,000
|
150,000
|
0
|
*
|
Royal
Trust ITF Acct. #110748003
|
(82)
|
562,500
|
562,500
|
0
|
*
|
Royal
Trust ITF Acct. #110455171
|
(83)
|
281,250
|
281,250
|
0
|
*
|
Joel
Leonoff
|
(84)
|
375,000
|
375,000
|
0
|
*
|
Robert
Metz
|
(85)
|
60,000
|
60,000
|
0
|
*
|
NBCN
Clearing Inc ITF Angelo Comi Acct. #3ME239F
|
(86)
|
150,000
|
150,000
|
0
|
*
|
Prentis
B. Tomlinson, Jr.
|
(87)
|
20,060,000
|
810,000
|
19,250,000
|
34.01%
|
Gary
D. May
|
(88)
|
375,000
|
375,000
|
0
|
*
|
Ross
J. Jicomelli
|
(89)
|
150,000
|
150,000
|
0
|
*
|
Ann
W. Mullen
|
(90)
|
37,500
|
37,500
|
0
|
*
|
Donald
F. Farley
|
(91)
|
375,000
|
375,000
|
0
|
*
|
Kenneth
D. Cushman, MD
|
(92)
|
225,000
|
225,000
|
0
|
*
|
Edmund
Wylie Johnson and Margaret E. Johnson
|
(93)
|
375,000
|
375,000
|
0
|
*
|
Allan
Tissenbaum
|
(94)
|
93,750
|
93,750
|
0
|
*
|
Kevin
A. Wechter
|
(95)
|
75,000
|
75,000
|
0
|
*
|
Jennifer
Silverston
|
(96)
|
75,000
|
75,000
|
0
|
*
|
Myro
Louis Panas
|
(97)
|
566,250
|
566,250
|
0
|
*
|
William
Todd Isaac
|
(98)
|
581,250
|
581,250
|
0
|
*
|
Marc-Andre
Lavoie
|
(99)
|
93,750
|
93,750
|
0
|
*
|
Ronald
Kopas
|
(100)
|
37,500
|
37,500
|
0
|
*
|
Kenneth
Ari Weinstein
|
(101)
|
2,073,125
|
2,073,125
|
0
|
*
|
Infogroup
Ltd.
|
(102)
|
93,750
|
93,750
|
0
|
*
|
Powdersmart.com
SRL
|
(103)
|
375,000
|
375,000
|
0
|
*
|
Balmoral
Holdings Ltd
|
(104)
|
843,750
|
843,750
|
0
|
*
|
Danjor
Holdings Inc.
|
(105)
|
375,000
|
375,000
|
0
|
*
|
Sam
Segal
|
(106)
|
375,000
|
375,000
|
0
|
*
|
Michael
Regan
|
(107)
|
75,000
|
75,000
|
0
|
*
|
Luke
Frazier
|
(108)
|
425,000
|
425,000
|
0
|
*
|
Dundee
Securities Corp. ITF Quest Securities Acct #862854A
|
(109)
|
875,000
|
875,000
|
0
|
*
|
Kystie
Finance Ltd.
|
(110)
|
684,150
|
684,150
|
0
|
*
|
Susan
Tobin
|
(111)
|
199,250
|
199,250
|
0
|
*
|
Steve
Graff
|
(112)
|
8,000
|
8,000
|
0
|
*
|
Ritchie
Epstein
|
(113)
|
13,100
|
13,100
|
0
|
*
|
Gerry
Tissenbaum
|
(114)
|
49,000
|
49,000
|
0
|
*
|
Steve
Blustein
|
(115)
|
2,000
|
2,000
|
0
|
*
|
NBCN
Clearing ITF 4N-A081-E
|
(116)
|
175,000
|
175,000
|
0
|
*
|
3813983
Canada Inc.
|
(117)
|
50,000
|
50,000
|
0
|
*
|
Alcina
Corporation
|
(118)
|
50,000
|
50,000
|
0
|
*
|
Bill
Kemp
|
(119)
|
75,000
|
75,000
|
0
|
*
|
Bob
Richardson
|
(120)
|
22,000
|
22,000
|
0
|
*
|
Boyd
Roberton
|
(121)
|
20,000
|
20,000
|
0
|
*
|
T
Finn & Co.
|
(122)
|
3,000,000
|
3,000,000
|
0
|
*
|
UBS
AG
|
(123)
|
500,000
|
500,000
|
0
|
*
|
Carter
H. Compton
|
(124)
|
8,500
|
8,500
|
0
|
*
|
Fred
Dulock
|
(125)
|
50,000
|
50,000
|
0
|
*
|
Galen
R. Logan
|
(126)
|
5,000
|
5,000
|
0
|
*
|
Gary
Uptmore
|
(127)
|
8,000
|
8,000
|
0
|
*
|
George
Kubala
|
(128)
|
16,000
|
16,000
|
0
|
*
|
Irwin
Zeiniker
|
(129)
|
100,000
|
100,000
|
0
|
*
|
Isaac
Hamaoui
|
(130)
|
25,000
|
25,000
|
0
|
*
|
Jeff
Kilburn
|
(131)
|
5,000
|
5,000
|
0
|
*
|
Jim
Phillips
|
(132)
|
25,350
|
25,350
|
0
|
*
|
Joe
Dillon
|
(133)
|
10,000
|
10,000
|
0
|
*
|
Joel
Milgram
|
(134)
|
100,000
|
100,000
|
0
|
*
|
John
Korence
|
(135)
|
10,000
|
10,000
|
0
|
*
|
Johnny
KM Chan
|
(136)
|
200,000
|
200,000
|
0
|
*
|
Khatchig
Aghazarian
|
(137)
|
100,000
|
100,000
|
0
|
*
|
Kodiak
Metals LLC
|
(138)
|
500,000
|
500,000
|
0
|
*
|
L.S.J.
|
(139)
|
100,000
|
100,000
|
0
|
*
|
Michael
Stroll
|
(140)
|
50,000
|
50,000
|
0
|
*
|
Pasquale
DiCerbo
|
(141)
|
100,000
|
100,000
|
0
|
*
|
Peter
Rebmann
|
(142)
|
25,000
|
25,000
|
0
|
*
|
Philip
Turk
|
(143)
|
37,500
|
37,500
|
0
|
*
|
Pierre
Gabison
|
(144)
|
100,000
|
100,000
|
0
|
*
|
Rick
Shelton
|
(145)
|
20,000
|
20,000
|
0
|
*
|
Ricky
D. Thompson
|
(146)
|
5,000
|
5,000
|
0
|
*
|
Ross
Hunt
|
(147)
|
25,000
|
25,000
|
0
|
*
|
Sam
X. Eyde
|
(148)
|
440,000
|
440,000
|
0
|
*
|
Stanley
Gill
|
(149)
|
50,000
|
50,000
|
0
|
*
|
William
R. Brewer
|
(150)
|
30,000
|
30,000
|
0
|
*
|
ING
Bank S.A.
|
(151)
|
2,500,000
|
2,500,000
|
0
|
*
|
Larry
R. Cramer
|
(152)
|
20,000
|
20,000
|
0
|
*
|
Kathryne
S. Cramer
|
(153)
|
5,000
|
5,000
|
0
|
*
|
Douglas
R. Hamilton
|
(154)
|
10,000
|
10,000
|
0
|
*
|
Owen
G. Anderson
|
(155)
|
5,000
|
5,000
|
0
|
*
|
GLG
North American Opportunity Fund
|
(156)
|
2,500,000
|
2,500,000
|
0
|
*
|
JMM
Trading LP
|
(157)
|
100,000
|
100,000
|
0
|
*
|
Continental
Trust Corporation Ltd.
|
(158)
|
100,000
|
100,000
|
0
|
*
|
Inversiones
y Negocios Estrategicos SA
|
(159)
|
125,000
|
125,000
|
0
|
*
|
Edward
L. Moses
|
(160)
|
1,500,000
|
750,000
|
750,000
|
1.33%
|
(1)
Beneficial ownership is determined in accordance with the rules of
the
Securities and Exchange
|
||||
Commission
and generally includes voting or investment power with respect to
securities. Shares of
|
||||
common
stock subject to options or warrants currently exercisable within
60 days
of May 5, 2006
|
||||
are
deemed outstanding for computing the percentage of the person holding
such
option or warrant
|
||||
but
are not deemed outstanding for computing the percentage of any other
person.
|
||||
(2)
Percentage is based on 56,600,806 shares of common stock
outstanding.
|
||||
(3)
Tracey Tobin exercises voting and dispositive power over all of the
shares
beneficially owned by International Capital Advisory, Inc. Includes
296,025 shares of common stock underlying
warrants.
|
(4)
John A. Pollock and Barbara C. Pollock exercise voting and dispositive
power over all of the shares beneficially owned by Jonpol Investments,
Ltd.
|
||||
(5)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(6)
Includes 62,500 shares of common stock underlying
warrants.
|
||||
(7)
Robert Green exercises voting and dispositive power over all of the
shares
beneficially owned by Hybrid Investments, Ltd. Includes 250,000 shares
of
common stock underlying warrants.
|
||||
(8)
Sheldon Taerk exercises voting and dispositive power over all of
the
shares beneficially owned by BMO Nesbitt Burns ITF Sheldon Taerk
a/c
405-110005-29. Includes 37,500 shares of common stock underlying
warrants.
|
||||
(9)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(10)
Gregory Wolfond exercises voting and dispositive power over all of
the
shares beneficially owned by Blue Sky Private Equity, Inc. Includes
312,500 shares of common stock underlying warrants.
|
||||
(11)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(12)
Includes 62,500 shares of common stock underlying
warrants.
|
||||
(13)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(14)
Includes 162,500 shares of common stock underlying
warrants.
|
||||
(15)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(16)
Includes 81,250 shares of common stock underlying
warrants.
|
||||
(17)
Includes 62,500 shares of common stock underlying
warrants.
|
||||
(18)
Includes 62,500 shares of common stock underlying
warrants.
|
||||
(19)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(20)
Includes 75,000 shares of common stock underlying
warrants.
|
||||
(21)
Laura Bester exercises voting and dispositive power over all of the
shares
beneficially owned by Haywood Securities Inc ITF Laura Bester Acct.
#TM12210C. Includes 250,000 shares of common stock underlying
warrants.
|
||||
(22)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(23)
Jodi Heller exercises voting and dispositive power over all of the
shares
beneficially owned by Art Heller Enterprises. Includes 62,500 shares
of
common stock underlying warrants.
|
||||
(24)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(25)
Dean Curtis exercises voting and dispositive power over all of the
shares
beneficially owned by Investor Company ITF Acct.
#5N0843F.
|
||||
(26)
Shawn Kimel exercises voting and dispositive power over all of the
shares
beneficially owned by Gundyco ITF The K2 Principal Fund. Includes
150,000
shares of common stock underlying warrants.
|
||||
(27)
Richard Kung exercises voting and dispositive power over all of the
shares
beneficially owned by Investor Company ITF Acct. #5J5047C. Includes
32,500
shares of common stock underlying warrants.
|
||||
(28)
Steven Palmer exercises voting and dispositive power over all of
the
shares beneficially owned by Royal Trust ITF AIG Global Investment
Corp.
Includes 500,000 shares of common stock underlying
warrants.
|
(29)
Steven Palmer exercises voting and dispositive power over all of
the
shares beneficially owned by Jennifer MacKenzie. Includes 125,000
shares
of common stock underlying warrants.
|
||||
(30)
Glenn Pountney exercises voting and dispositive power over all of
the
shares beneficially owned by NBCN Clearing, Inc. ITF Acct. #4NA066E.
Includes 500,000 shares of common stock underlying
warrants.
|
||||
(31)
Cecilia M. Kershaw exercises voting and dispositive power over all
of the
shares beneficially owned by Brant Investments Ltd, Acct. #108483245.
Includes 200,000 shares of common stock underlying
warrants.
|
||||
(32)
Joseph Bensadoun exercises voting and dispositive power over all
of the
shares beneficially owned by Systems on Time Inc. Includes 75,000
shares
of common stock underlying warrants.
|
||||
(33)
Ross McMaster exercises voting and dispositive power over all of
the
shares beneficially owned by NBCN Clearing Inc. ITF 1395515 Ontario
Ltd.
Acct 4NRE91E. Includes 33,500 shares of common stock underlying
warrants.
|
||||
(34)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(35)
Stuart Copecovitch exercises voting and dispositive power over all
of the
shares beneficially owned by The Stuart Copecovitch Family Trust.
Includes
31,250 shares of common stock underlying warrants.
|
||||
(36)
Gerald Isaac Weinstein and Edward Glen Weinstein exercise voting
and
dispositive power over all of the shares beneficially owned by The
Melger
Family Trust. Includes 31,250 shares of common stock underlying
warrants.
|
||||
(37)
Jacob Weinstein and Gerald Isaac Weinstein exercise voting and dispositive
power over all of the shares beneficially owned by The Jalary Family
Trust. Includes 31,250 shares of common stock underlying
warrants.
|
||||
(38)
Includes 6,250 shares of common stock underlying
warrants.
|
||||
(39)
Andrew Prenick exercises voting and dispositive power over all of
the
shares beneficially owned by Maxsamm Holdings Inc. Includes 31,250
shares
of common stock underlying warrants.
|
||||
(40)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(41)
Includes 20,000 shares of common stock underlying
warrants.
|
||||
(42)
Includes 100,000 shares of common stock underlying
warrants.
|
||||
(43)
Includes 10,000 shares of common stock underlying
warrants.
|
||||
(44)
Includes 37,500 shares of common stock underlying
warrants.
|
||||
(45)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(46)
Daniel Pharand exercises voting and dispositive power over all of
the
shares beneficially owned by Coldstream Capital Ventures. Includes
31,250
shares of common stock underlying warrants.
|
||||
(47)
Includes 15,000 shares of common stock underlying
warrants.
|
||||
(48)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(49)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(50)
Includes 35,000 shares of common stock underlying
warrants.
|
||||
(51)
Includes 31,250 shares of common stock underlying
warrants.
|
(52)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(53)
Includes 6,250 shares of common stock underlying
warrants.
|
||||
(54)
Includes 6,250 shares of common stock underlying
warrants.
|
||||
(55)
Includes 6,250 shares of common stock underlying
warrants.
|
||||
(56)
Lawrence Allen exercises voting and dispositive power over all of
the
shares beneficially owned by Lawrence Allen Dentistry Professional
Corporation. Includes 50,000 shares of common stock underlying
warrants.
|
||||
(57)
Morrie Tobin exercises voting and dispositive power over all of the
shares
beneficially owned by The Tobin Family Trust. Includes 250,000 shares
of
common stock underlying warrants.
|
||||
(58)
Includes 625,000 shares of common stock underlying
warrants.
|
||||
(59)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(60)
Includes 100,000 shares of common stock underlying
warrants.
|
||||
(61)
Mary Sinclair exercises voting and dispositive power over all of
the
shares beneficially owned by Mary Sinclair ITF Christopher Sinclair.
Includes 100,000 shares of common stock underlying
warrants.
|
||||
(62)
Mary Sinclair exercises voting and dispositive power over all of
the
shares beneficially owned by Mary Sinclair ITF Candice Sinclair.
Includes
100,000 shares of common stock underlying warrants.
|
||||
(63)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(64)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(65)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(66)
Includes 81,250 shares of common stock underlying
warrants.
|
||||
(67)
Includes 18,750 shares of common stock underlying
warrants.
|
||||
(68)
Stephanie Shields exercises voting and dispositive power over all
of the
shares beneficially owned by RBC Dominion Securities Inc. ITF Stephanie
Shields a/c 4113029922. Includes 12,500 shares of common stock underlying
warrants.
|
||||
(69)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(70)
Melvin Gilbert exercise voting and dispositive power over all of
the
shares beneficially owned by RBC Dominion Securities Inc. ITF Melvin
M.
Gilbert Acct #4214855316. Includes 31,250 shares of common stock
underlying warrants.
|
||||
(71)
Glenn Hunt and Richard Hunnig exercise voting and dispositive power
over
all of the shares beneficially owned by JMM Trading LP. Includes
125,000
shares of common stock underlying warrants.
|
||||
(72)
Mark Dichter exercises voting and dispositive power over all of the
shares
beneficially owned by Placements Peloton, Inc. Includes 62,500 shares
of
common stock underlying warrants.
|
||||
(73)
Includes 43,750 shares of common stock underlying
warrants.
|
||||
(74)
Includes 187,500 shares of common stock underlying
warrants.
|
||||
(75)
John Cooke and Andrea Cooke exercise voting and dispositive power
over all
of the shares beneficially owned by NBCN Clearing Inc, FBO a/c 2QE027F.
Includes 18,750 shares of common stock underlying
warrants.
|
||||
(76)
Includes 25,000 shares of common stock underlying
warrants.
|
(77)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(78)
Cecilia M. Kershaw exercises voting and dispositive power over all
of the
shares beneficially owned by Brant Investments Ltd, Acct. #108483245.
Includes 250,000 shares of common stock underlying
warrants.
|
||||
(79)
Includes 200,250 shares of common stock underlying
warrants.
|
||||
(80)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(81)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(82)
Malvin Spooner exercises voting and dispositive power over all of
the
shares beneficially owned by Royal Trust ITF Acct. #110748003. Includes
187,500 shares of common stock underlying warrants.
|
||||
(83)
Malvin Spooner exercises voting and dispositive power over all of
the
shares beneficially owned by Royal Trust ITF Acct. #110455171. Includes
93,750 shares of common stock underlying warrants.
|
||||
(84)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(85)
Includes 20,000 shares of common stock underlying
warrants.
|
||||
(86)
Angelo Comi exercises voting and dispositive power over all of the
shares
beneficially owned by NBCN Clearing Inc ITF Angelo Comi Acct. #3ME239F.
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(87)
"Number
of Shares of Common Stock Beneficially Owned" includes (i) 270,000
shares
of common stock underlying warrants exercisable in the next 60 days,
(ii)
4,000,000 shares of common stock underlying options that are exercisable
in the next
60 days and (iii) 15,250,000 shares of common stock owned by Calibre
Energy
Partners, LLC of which Mr. Tomlinson is the manager and has voting
and
dispositive power; the "Number and % of Outstanding Shares of Common
Stock
Owned
After Completion of Offering" include the shares underlying the options
and the shares owned by Calibre Energy Partners, LLC.
|
||||
(88)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(89)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(90)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(91)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(92)
Includes 75,000 shares of common stock underlying
warrants.
|
||||
(93)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(94)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(95)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(96)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(97)
Includes 188,750 shares of common stock underlying
warrants.
|
||||
(98)
Includes 193,750 shares of common stock underlying
warrants.
|
||||
(99)
Includes 31,250 shares of common stock underlying
warrants.
|
||||
(100)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(101)
Kenneth Ari Weinstein acquired 26,250 shares of common stock underlying
warrants for placement agent activities.
|
||||
(102)
Maitland Cates and Jason Chapnik exercise voting and dispositive
power
over all of the shares beneficially owned by Infogroup Ltd. Includes
31,250 shares of common stock underlying
warrants.
|
(103)
David Ades exercises voting and dispositive power over all of the
shares
beneficially owned by Powdersmart.com SRL. Includes 125,000 shares
of
common stock underlying warrants.
|
||||
(104)
Derek H.L. Buntain exercises voting and dispositive power over all
of the
shares beneficially owned by Balmoral Holdings Ltd. Includes 281,250
shares of common stock underlying warrants.
|
||||
(105)
Bruce Gornitsky exercises voting and dispositive power over all of
the
shares beneficially owned by Danjor Holdings Inc. Includes 125,000
shares
of common stock underlying warrants.
|
||||
(106)
Includes 125,000 shares of common stock underlying
warrants.
|
||||
(107)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(108)
David Elkington exercises voting and dispositive power over all of
the
shares beneficially owned by Luke Frazier.
|
||||
(109)
Robert Pollock exercises voting and dispositive power over all of
the
shares beneficially owned by Dundee Securities Corp. ITF Quest Securities
Acct #862854A. Includes 875,000 shares of common stock underlying
warrants.
|
||||
(110)
Mario Staggl exercises voting and dispositive power over all of the
shares
beneficially owned by Kystie Finance Ltd. Kystie Finance Ltd. acquired
184,150 shares of common stock underlying warrants for placement
agent
activities.
|
||||
(111)
Susan Tobin acquired 14,250 shares of common stock underlying warrants
for
placement agent activities.
|
||||
(112)
Includes 8,000 shares of common stock underlying
warrants.
|
||||
(113)
Includes 13,100 shares of common stock underlying
warrants.
|
||||
(114)
Includes 49,000 shares of common stock underlying
warrants.
|
||||
(115)
Includes 2,000 shares of common stock underlying
warrants.
|
||||
(116)
NBCN Clearing ITF 4N-A081-E acquired these securities for placement
agent
activities. Glenn Pountney has the power to vote and dispose of the
Calibre Energy common stock owned by NBCN Clearing ITF 4N-A081-E.
Includes
175,000 shares of common stock underlying warrants.
|
||||
(117)
Antonio Merulla exercises voting and dispositive power over all of
the
shares beneficially owned by 3813983 Canada Inc. Includes 25,000
shares of
common stock underlying warrants.
|
||||
(118)
David Brady, George Brady, Douglas Brady, Paul Brady, and Lara Brady
exercise voting and dispositive power over all of the shares beneficially
owned by Alcina Corporation. Includes 25,000 shares of common stock
underlying warrants.
|
||||
(119)
Includes 37,500 shares of common stock underlying
warrants.
|
||||
(120)
Bob Richardson acquired these securities for placement agent activities.
Includes 22,000 shares of common stock underlying
warrants.
|
||||
(121)
Includes 10,000 shares of common stock underlying
warrants.
|
||||
(122)
Danny Guy and Brad White exercise voting and dispositive power over
all of
the shares beneficially owned by T Finn & Co. Includes 1,500,000
shares of common stock underlying warrants.
|
||||
(123)
Brad White and Brian Trenholm exercise voting and dispositive power
over
all of the shares beneficially owned by UBS AG. Includes 250,000
shares of
common stock underlying warrants.
|
||||
(124)
Includes 4,250 shares of common stock underlying
warrants.
|
(125)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(126)
Includes 2,500 shares of common stock underlying
warrants.
|
||||
(127)
Includes 4,000 shares of common stock underlying
warrants.
|
||||
(128)
Includes 8,000 shares of common stock underlying
warrants.
|
||||
(129)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(130)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(131)
Includes 2,500 shares of common stock underlying
warrants.
|
||||
(132)
Jim Phillips acquired 7,850 shares of common stock underlying warrants
for
placement agent activities.
|
||||
(133)
Includes 5,000 shares of common stock underlying
warrants.
|
||||
(134)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(135)
Includes 5,000 shares of common stock underlying
warrants.
|
||||
(136)
Includes 100,000 shares of common stock underlying
warrants.
|
||||
(137)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(138)
David Jackson and Peter Rebmann exercise voting and dispositive power
over
all of the shares beneficially owned by Kodiak Metals LLC. Includes
250,000 shares of common stock underlying warrants.
|
||||
(139)
Ilias Kaperonis exercises voting and dispositive power over all of
the
shares beneficially owned by L.S.J. Includes 50,000 shares of common
stock
underlying warrants.
|
||||
(140)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(141)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(142)
Peter Rebmann acquired these securities for placement agent activities.
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(143)
Includes 18,750 shares of common stock underlying
warrants.
|
||||
(144)
Includes 50,000 shares of common stock underlying
warrants.
|
||||
(145)
Includes 10,000 shares of common stock underlying
warrants.
|
||||
(146)
Includes 2,500 shares of common stock underlying
warrants.
|
||||
(147)
Includes 12,500 shares of common stock underlying
warrants.
|
||||
(148)
Includes 220,000 shares of common stock underlying
warrants.
|
||||
(149)
Includes 25,000 shares of common stock underlying
warrants.
|
||||
(150)
Includes 15,000 shares of common stock underlying
warrants.
|
||||
(151)
Philippe Jabre exercises voting and dispositive power over all of
the
shares beneficially owned by ING Bank S.A. Includes 1,250,000 shares
of
common stock underlying warrants.
|
||||
(152)
Includes 10,000 shares of common stock underlying
warrants.
|
||||
(153)
Includes 2,500 shares of common stock underlying
warrants.
|
(154)
Includes 5,000 shares of common stock underlying
warrants.
|
||||
(155)
Includes 2,500 shares of common stock underlying
warrants.
|
||||
(156)
Noam Gottesman, Pierre Lagrange, and Emmanuel Roman exercise voting
and
dispositive power over all of the shares beneficially owned by GLG
North
American Opportunity Fund. Includes 1,250,000 shares of common stock
underlying warrants.
|
||||
(157)
Glenn Hunt and Richard Hunnig exercise voting and dispositive power
over
all of the shares beneficially owned by JMM Trading LP. Includes
50,000
shares of common stock underlying warrants.
|
||||
(158)
Dudley R. Cottingham, S. Arthur Morris, Colin G. Hames, R. Craig
Christensen, June I. Morris, and Christopher C. Morris exercise voting
and
dispositive power over all of the shares beneficially owned by Continental
Trust Corporation Ltd. Includes 50,000 shares of common stock underlying
warrants.
|
||||
(159)
Inversiones y Negocios Estrategicos SA acquired these securities
for
placement agent activities. Malcolm P. Burke has the power to vote
and
dispose of the Calibre Energy common stock owned by Inversiones y
Negocios
Estrategicos SA.
|
||||
(160)
Includes 750,000 options that are vested with an exercise price of
$0.05.
|
· |
on
any national exchange on which the shares are listed or any automatic
quotation system through which the shares are
quoted,
|
· |
in
the over-the-counter market,
|
· |
in
privately negotiated transactions,
|
· |
through
put and call transactions,
|
· |
through
short sales made when the registration statement, of which this prospectus
is a part, is effective,
|
· |
a
combination of such methods of
sale.
|
· |
the
name of each such selling stockholder and of the participating
broker-dealer(s);
|
· |
the
number of shares involved;
|
· |
the
initial price at which these shares were
sold;
|
· |
the
commissions paid or discounts or concessions allowed to such
broker-dealer(s), where applicable;
|
· |
that
such broker-dealer(s) did not conduct any investigation to verify
the
information set out or incorporated by reference in this prospectus;
and
|
· |
any
other facts material to the
transactions.
|
Financial
Statements
|
||||
Calibre
Energy, Inc.
|
||||
December
31, 2005
|
||||
Assets
|
||||
Current
Assets
|
||||
Cash
|
$
|
2,105,749
|
||
Accounts
receivable
|
33,960
|
|||
Note
receivable - related party
|
300,000
|
|||
Other
current assets
|
104,100
|
|||
Total
current assets
|
2,543,809
|
|||
Noncurrent
Assets
|
||||
Oil
and gas properties, using full cost method
|
5,308,881
|
|||
Properties
subject to amortization
|
830,646
|
|||
Properties
not subject to amortization
|
4,478,235
|
|||
Furniture
and office equipment
|
121,778
|
|||
Less:
Accumulated depreciation, depletion, amortization and
impairment
|
(35,599
|
)
|
||
Net
property, furniture and office equipment
|
5,395,060
|
|||
Total
assets
|
$
|
7,938,869
|
||
Liabilities
and Shareholders’ Equity
|
||||
Current
Liabilities
|
||||
Accounts
payable - trade
|
946,852
|
|||
Accounts
payable - employees
|
98,630
|
|||
Accrued
expenses
|
20,482
|
|||
Total
liabilities
|
1,065,964
|
|||
Shareholders’
Equity
|
||||
Preferred
stock; $.001 par value; 10,000,000 authorized; none issued
|
-
|
|||
Common
stock; $.001 par value; 70,000,000 authorized; 47,000,000 issued
and
outstanding
|
47,000
|
|||
Additional
paid-in capital
|
8,727,556
|
|||
Accumulated
deficit
|
(1,901,651
|
)
|
||
Total
shareholders’ equity
|
6,872,905
|
|||
Total
liabilities and shareholders’ equity
|
$
|
7,938,869
|
||
See
accompanying notes to financial
statements.
|
Calibre
Energy, Inc.
|
||||
For
the Period from Inception (August 17, 2005) to December 31,
2005
|
||||
Oil
and Gas Revenue
|
$
|
20,778
|
||
Operating
expenses
|
||||
Lease
operating expense
|
14,684
|
|||
Depletion
expense
|
35,599
|
|||
Compensation
expense(including salaries, benefits and a non-cash option
expense)
|
1,620,017
|
|||
General
and administrative (excluding compensation expense)
|
273,585,
|
|||
Total
operating expense
|
1,943,885
|
|||
Loss
from operations
|
1,923,107
|
|||
Interest
income
|
21,502
|
|||
Interest
expense
|
(46
|
)
|
||
21,456
|
||||
Net
loss
|
$
|
1,901,651
|
||
Earnings
per share:
|
||||
Basic
and diluted
|
$
|
(0.05
|
)
|
|
See
accompanying notes to financial
statements.
|
Calibre
Energy, Inc.
|
||||||||||||||||
For
the Period from Inception (August 17, 2005) to December 31,
2005
|
||||||||||||||||
Common
Stock
|
Additional
Paid-in
|
Accumulated
|
||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
|||||||||||
Balance,
August 17, 2005 (inception)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||
Initial
capital from founding shareholders
|
27,000,000
|
27,000
|
27,000
|
|||||||||||||
Issuance
of common stock and warrants
|
20,000,000
|
20,000
|
7,223,056
|
7,243,056
|
||||||||||||
Stock
options granted to employees for services
|
1,504,500
|
1,504,500
|
||||||||||||||
Net
loss
|
(1,901,651
|
)
|
(1,901,651
|
)
|
||||||||||||
Balance,
December 31, 2005
|
47,000,000
|
$
|
47,000
|
$
|
8,727,556
|
$
|
(1,901,651
|
)
|
$
|
6,872,905
|
||||||
See
accompanying notes to financial
statements.
|
Calibre
Energy, Inc.
|
||||
For
the Period from Inception (August 17, 2005) to December 31,
2005
|
||||
Cash
Flows from Operating Activities:
|
||||
Net
loss
|
$
|
(1,901,651
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||
Stock
options granted for services
|
1,504,500
|
|||
Depletion
expense
|
35,599
|
|||
Changes
in working capital components:
|
||||
(Increase)
in accounts receivable
|
(33,960
|
)
|
||
(Increase)
in other current assets
|
(104,100
|
)
|
||
Increase
in accounts payable
|
1,045,482
|
|||
Increase
in accrued expense
|
20,482
|
|||
Net
cash provided by operating activities
|
566,352
|
|||
Cash
Flows from Investing Activities:
|
||||
Additions
to oil and gas properties
|
(5,308,881
|
)
|
||
Additions
to furniture, office equipment and leasehold improvements
|
(121,778
|
)
|
||
Disbursements
on note receivable
|
(300,000
|
)
|
||
Net
cash (used in) investing activities
|
(5,730,659
|
)
|
||
Cash
Flows from Financing Activities:
|
||||
Proceeds
from sale of common stock
|
7,270,056
|
|||
Net
cash provided by financing activities
|
7,270,056
|
|||
Net
increase in cash
|
$
|
2,105,749
|
||
Cash:
|
||||
Beginning
of period
|
—
|
|||
End
of period
|
$
|
2,105,749
|
||
Supplemental
information:
|
||||
Income
taxes paid
|
—
|
|||
Interest
paid
|
46
|
|||
See
accompanying notes to financial
statements.
|
Net
operating loss
|
665,578
|
|||
Less
valuation allowance
|
(665,578
|
)
|
||
Total
|
$
|
-
-
|
Year
Incurred
|
Acquisition
Costs
|
Exploration
Costs
|
Development
Costs
|
Capitalized
Interest
|
Total
|
2005
|
$1,042,418
|
$1,083,130
|
$2,352,687
|
-
|
4,478,235
|
December
31, 2005
|
||
Net
loss, as reported
|
($1,901,651)
|
|
Add:
Stock based intrinsic value included in report loss
|
($1,504,500)
|
|
Less:
Total stock-based employee compensation expense determined under
the fair
value based method for all awards
|
($1,877,465)
|
|
Pro-forma
net loss
|
($2,274,616)
|
|
Basic
and diluted loss per share:
|
||
As
reported
|
($0.05)
|
|
Pro
forma
|
($0.06)
|
2006
|
$
|
100,927
|
||
2007
|
103,450
|
|||
2008
|
79,033
|
|||
2009
|
-
|
|||
2010
|
-
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
283,410
|
From
Inception (August 17, 2005) to December 31, 2005
|
||||
(MMcf)
|
||||
Balance,
August 17, 2005
|
-
|
|||
Extensions,
discoveries and improved production
|
69.000
|
|||
Production
|
(3.000
|
)
|
||
Balance,
December 31, 2005
|
66.000
|
Proved
developed reserves
|
||||
At
August 17, 2005
|
-
|
|||
At
December 31, 2005
|
66.000
|
December
31, 2005
|
||||
Future
cash inflows
|
$
|
462,794
|
||
Future
production costs
|
($154,904
|
)
|
||
Future
development costs and abandonment
|
(10,938
|
)
|
||
Future
net cash flows before income taxes
|
296,952
|
|||
Future
income taxes
|
(103,933
|
)
|
||
Future
net cash flows
|
193,019
|
|||
10%
annual discount for estimated
timing
of cash flows
|
(60,500
|
)
|
||
Standardized
Measure of Discounted Future Net Cash Flows
|
$
|
132,519
|
|
From
Inception (August 7, 2005) to December 31, 2005
|
|||
Beginning
of the year
|
-
|
|||
Extensions,
discoveries and improved production
|
$
|
138,613
|
||
Sales
of oil and gas produced, net of production costs
|
(6,094
|
)
|
||
End
of the Year
|
$
|
132,519
|
Calibre
Energy, Inc.
|
|||||||
(unaudited)
|
|||||||
March
31, 2006
|
|||||||
|
|
|
|||||
|
March
31,
|
December
31,
|
|||||
|
2006
|
2005
|
|||||
Assets
|
|
|
|||||
Current
Assets
|
|
|
|||||
Cash
|
4,308,654
|
2,105,749
|
|||||
Accounts
receivable
|
|
|
|||||
Oil
and gas sales
|
39,472
|
33,960
|
|||||
Note
receivable - related party
|
350,000
|
300,000
|
|||||
Prepaid
expenses and other
|
6,245
|
104,100
|
|||||
|
|
|
|||||
Total
current assets
|
4,704,371
|
2,543,809
|
|||||
|
|
|
|||||
Noncurrent
Assets
|
|
|
|||||
Oil
and gas properties, using full cost method
|
8,568,016
|
5,308,881
|
|||||
Furniture
and office equipment
|
282,386
|
121,778
|
|||||
Less:
Accumulated depreciation, depletion, amortization and
impairment
|
(67,631
|
)
|
(35,599
|
)
|
|||
Net
property, furniture and office equipment
|
8,782,771
|
5,395,060
|
|||||
|
|
|
|||||
Other
assets
|
11,100
|
-
|
|||||
|
|
|
|||||
Total
assets
|
13,498,242
|
7,938,869
|
|||||
|
|
|
|||||
Liabilities
and Shareholders’ Equity
|
|
|
|||||
Current
Liabilities
|
|
|
|||||
Accounts
payable - trade
|
1,443,367
|
946,852
|
|||||
Accounts
payable - employees
|
-
|
98,630
|
|||||
Accrued
expenses
|
30,735
|
20,482
|
|||||
Total
liabilities
|
1,474,102
|
1,065,964
|
|||||
|
|
|
|||||
Shareholders’
Equity
|
|
|
|||||
Preferred
stock; $.001 par value; 10,000,000 authorized; none issued
|
-
|
-
|
|||||
Common
stock; $.001 par value; 100,000,000 authorized; 53,980,806 and 47,000,000
issued and outstanding at March 31, 2006 and December 31, 2005,
respectively
|
53,981
|
47,000
|
|||||
Additional
paid-in capital
|
14,545,422
|
8,727,556
|
|||||
Accumulated
deficit
|
(2,575,263
|
)
|
(1,901,651
|
)
|
|||
Total
shareholders’ equity
|
12,024,140
|
6,872,905
|
|||||
|
|
|
|||||
Total
liabilities and shareholders’ equity
|
13,498,242
|
7,938,869
|
Calibre
Energy, Inc.
|
||||
For
the Three Months Ended March 31, 2006
|
||||
(unaudited)
|
||||
|
|
|
|
|
Oil
and Gas Revenue
|
|
|
$39,342
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Lease
operating expense
|
|
|
9,296
|
|
Depletion
expense
|
|
|
14,332
|
|
Compensation
expense
|
|
|
155,006
|
|
Professional
fees
|
|
|
246,568
|
|
General
and administrative (excluding compensation expense)
|
|
|
311,866
|
|
Total
operating expense
|
|
|
737,068
|
|
|
|
|
|
|
Loss
from operations
|
|
|
(697,726)
|
|
|
|
|
|
|
Interest
income
|
|
|
24,114
|
|
|
|
|
|
|
Net
loss
|
|
|
($673,612)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
per share:
|
|
|
|
|
Basic
and diluted
|
|
|
($0.01)
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
49,755,558
|
|
Calibre
Energy, Inc.
|
|||||||||
For
the Three Months Ended March 31, 2006
|
|||||||||
(unaudited)
|
|||||||||
|
|
|
|
|
|
|
|
||
|
Common
Stock
|
|
Additional
|
|
|
|
|
||
|
|
|
|
|
Paid-in
|
|
Accumulated
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2005
|
47,000,000
|
|
$47,000
|
|
$8,727,556
|
|
($1,901,651)
|
|
$6,872,905
|
|
|
|
|
|
|
|
|
|
|
Reverse
merger
|
3,525,000
|
|
3,525
|
|
(3,525)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common stock for cash, net of offering costs
|
3,160,000
|
|
3,160
|
|
5,811,434
|
|
|
|
5,814,594
|
|
|
|
|
|
|
|
|
|
|
Cashless
exercise of warrants
|
295,806
|
|
296
|
|
(296)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Option
expense
|
|
|
|
|
10,253
|
|
|
|
10,253
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
|
|
|
|
(673,612)
|
|
(673,612)
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2006
|
53,980,806
|
|
$53,981
|
|
$14,545,422
|
|
($2,575,263)
|
|
$12,024,140
|
Calibre
Energy, Inc.
|
|||
For
the Three Months Ended March 31, 2006
|
|||
(Unaudited)
|
|||
|
|
|
|
Cash
Flows from Operating Activities
|
|
|
|
Net
loss
|
|
($673,612)
|
|
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
Noncash recapitalization
expense
|
|
100,000
|
|
Accretion
of stock option expense
|
|
10,253
|
|
Depreciation
and depletion expense
|
|
32,032
|
|
Changes
in working capital components:
|
|
|
|
(Increase)
in accounts receivable
|
|
(5,512)
|
|
(Increase)
in other current assets
|
|
(2,145)
|
|
(Increase)
in other assets
|
|
(11,100)
|
|
Increase
in accounts payable
|
|
397,885
|
|
Increase
in accrued expense
|
|
10,253
|
|
Net
cash (used in) operating activities
|
|
(141,946)
|
|
|
|
|
|
Cash
Flows from Investing Activities
|
|
|
|
Additions
to oil and gas properties
|
|
(3,259,135)
|
|
Additions
to furniture, office equipment and leasehold improvements
|
|
(160,608)
|
|
Receipts
on notes receivable
|
|
300,000
|
|
Disbursements
on note receivable
|
|
(350,000)
|
|
Net
cash (used in) investing activities
|
|
(3,469,743)
|
|
|
|
|
|
Cash
Flows from Financing Activities
|
|
|
|
Proceeds
from sale of common stock
|
|
5,814,594
|
|
Net
cash provided by financing activities
|
|
5,814,594
|
|
|
|
|
|
Net
increase in cash
|
|
2,202,905
|
|
|
|
|
|
Cash
|
|
|
|
Beginning
of period
|
|
2,105,749
|
|
End
of period
|
|
$4,308,654
|
|
|
|
|
|
Supplemental
cash flow information:
|
|
|
|
Interest
paid
|
|
-
|
|
Note
7.
|
2005
Stock Incentive Plan.
|
Nonvested
Shares
|
Shares
|
Weighted-
Average
Grant-Date
Fair
Value
|
|||||
Nonvested
at January 1, 2006
|
650,000
|
$
|
162,629
|
||||
Granted
|
-
|
||||||
Vested
|
-
|
||||||
Forfeited
|
-
|
||||||
Nonvested
at March 31, 2006
|
650,000
|
$
|
162,629
|
|
|||||||
(unaudited)
|
|||||||
|
June
30,
|
December
31,
|
|||||
2006
|
2005
|
||||||
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
|
$
|
4,649,432
|
$
|
2,105,749
|
|||
Accounts
receivable -Oil and gas sales
|
97,406
|
33,960
|
|||||
Note
receivable - related party
|
-
|
300,000
|
|||||
Prepaid
expenses and other
|
20,621
|
104,100
|
|||||
Total
current assets
|
4,767,459
|
2,543,809
|
|||||
Noncurrent
Assets
|
|||||||
Oil
and gas properties, using full cost method
|
|||||||
Properties
subject to amortization
|
7,325,495
|
830,646
|
|||||
Properties
not subject to amortization
|
5,653,718
|
4,478,235
|
|||||
Furniture
and office equipment
|
361,101
|
121,778
|
|||||
Less:
Accumulated depreciation, depletion, amortization and
impairment
|
(121,079
|
)
|
(35,599
|
)
|
|||
Net
property, furniture and office equipment
|
13,219,235
|
5,395,060
|
|||||
Advances
to operator-related party
|
784,649
|
-
|
|||||
Other
assets
|
22,662
|
-
|
|||||
Total
assets
|
$
|
18,794,006
|
$
|
7,938,869
|
|||
Liabilities
and Shareholders’ Equity
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable - trade
|
1,447,435
|
946,852
|
|||||
Accounts
payable - related party
|
1,031,650
|
-
|
|||||
Accounts
payable - employees
|
-
|
98,630
|
|||||
Accrued
expenses
|
52,751
|
20,482
|
|||||
Total
liabilities
|
2,531,836
|
1,065,964
|
|||||
Shareholders’
Equity
|
|||||||
Preferred
stock; $.001 par value; 10,000,000 authorized; none issued
|
-
|
-
|
|||||
Common
stock; $.001 par value; 100,000,000 authorized; 56,600,806 and
47,000,000
issued and outstanding at June 30, 2006, and December 31, 2005,
respectively
|
56,601
|
47,000
|
|||||
Additional
paid-in capital
|
19,367,853
|
8,727,556
|
|||||
Accumulated
deficit
|
(3,162,285
|
)
|
(1,901,651
|
)
|
|||
Total
shareholders’ equity
|
16,262,169
|
6,872,905
|
|||||
Total
liabilities and shareholders’ equity
|
$
|
18,794,006
|
$
|
7,938,869
|
Calibre
Energy, Inc.
|
|||||||
|
|||||||
For
the Three Months and Six Months Ended June 30, 2006
|
|||||||
(unaudited)
|
|||||||
Three
Months
Ended
June
30, 2006
|
Six
Months
Ended
June
30, 2006
|
||||||
Revenue
|
|||||||
Oil
& Gas Sales
|
$
|
90,761
|
$
|
129,899
|
|||
Total
revenue
|
90,761
|
129,899
|
|||||
Operating
expenses
|
|||||||
Lease
operating expense
|
19,969
|
16,430
|
|||||
Severance
and ad valorem taxes
|
6,846
|
10,063
|
|||||
Depletion
expense
|
53,448
|
85,479
|
|||||
Compensation
expense
|
250,729
|
610,280
|
|||||
Professional
fees
|
219,245
|
420,810
|
|||||
General
and administrative (excluding compensation expense and professional
fees)
|
171,086
|
315,132
|
|||||
Total
operating expense
|
721,323
|
1,458,194
|
|||||
Loss
from operations
|
(630,562
|
)
|
(1,328,295
|
)
|
|||
Interest
income
|
43,542
|
67,663
|
|||||
Net
loss
|
$
|
(587,020
|
)
|
$
|
(1,260,633
|
)
|
|
Earnings
per share:
|
|||||||
Basic
and diluted
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|
Weighted
average shares outstanding
|
56,705,704
|
49,755,558
|
|||||
Calibre
Energy, Inc.
|
||||||||||||||||
|
||||||||||||||||
For
the Six Months Ended June 30, 2006
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
|
Common
Stock
|
Additional
|
|
|||||||||||||
|
Paid-in
|
Accumulated
|
||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
|||||||||||
Balance,
December 31, 2005
|
47,000,000
|
$
|
47,000
|
$
|
8,727,556
|
$
|
(1,901,651
|
)
|
$
|
6,872,905
|
||||||
Reverse
merger
|
3,525,000
|
3,525
|
(3,525
|
)
|
-
|
|||||||||||
Issuance
of common stock for cash, net of offering costs
|
3,160,000
|
3,160
|
5,811,434
|
5,814,594
|
||||||||||||
Cashless
exercise of warrants
|
295,806
|
296
|
(296
|
)
|
-
|
|||||||||||
Option
expense
|
10,253
|
10,253
|
||||||||||||||
Net
loss
|
(673,612
|
)
|
(673,612
|
)
|
||||||||||||
Balance,
March 31, 2005
|
53,980,806
|
$
|
53,981
|
$
|
14,545,422
|
$
|
(2,575,263
|
)
|
$
|
12,024,140
|
||||||
Issuance
of common stock for cash, net of offering costs
|
2,620,000
|
2,620
|
4,812,180
|
4,814,800
|
||||||||||||
Option
expense
|
10,251
|
10,251
|
||||||||||||||
Net
loss
|
(587,020
|
)
|
(587,020
|
)
|
||||||||||||
Balance,
June 30, 2006
|
56,600,806
|
$
|
56,601
|
$
|
19,367,853
|
$
|
(3,162,283
|
)
|
$
|
16,262,171
|
Calibre
Energy, Inc.
|
||||
|
||||
For
the Six Months Ended June 30, 2006
|
||||
(unaudited)
|
||||
Cash
Flows from Operating Activities
|
||||
Net
loss
|
$
|
(1,260,633
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||
Noncash recapitalization
expense
|
100,000
|
|||
Accretion
of stock option expense
|
20,504
|
|||
Depreciation
and depletion expense
|
85,479
|
|||
Changes
in working capital components:
|
||||
(Increase)
in accounts receivable
|
(63,446
|
)
|
||
(Increase)
in other current assets
|
(16,521
|
)
|
||
(Increase)
in other assets
|
(22,662
|
)
|
||
Increase
in accounts payable
|
1,433,603
|
|||
Increase
in accrued expense
|
32,269
|
|||
Net
cash (used in) operating activities
|
308,594
|
|||
Cash
Flows from Investing Activities
|
||||
Additions
to oil and gas properties
|
(8,454,980
|
)
|
||
Additions
to furniture, office equipment, other assets and leasehold
improvements
|
(239,325
|
)
|
||
Receipts
on notes receivable
|
650,000
|
|||
Disbursements
on note receivable
|
(350,000
|
)
|
||
Net
cash (used in) investing activities
|
(8,394,305
|
)
|
||
Cash
Flows from Financing Activities
|
||||
Proceeds
from sale of common stock
|
10,629,394
|
|||
Net
cash provided by financing activities
|
10,629,394
|
|||
Net
increase in cash
|
$
|
2,543,683
|
||
Cash
|
||||
Beginning
of period
|
$
|
2,105,749
|
||
End
of period
|
$
|
4,649,432
|
||
Supplemental
cash flow information:
|
||||
Interest
paid
|
-
|
|||
Income
taxes paid
|
-
|
Note
6.
|
2005
Stock Incentive Plan
|
Nonvested
Shares
|
Shares
|
Weighted-
Average
Grant-Date
Fair
Value
|
|||||
Nonvested
at January 1, 2006
|
650,000
|
$
|
162,629
|
||||
Granted
|
-
|
||||||
Vested
|
-
|
-
|
|||||
Forfeited
|
-
|
||||||
Nonvested
at June 30, 2006
|
650,000
|
$
|
162,629
|
Exercise
Price
|
Number
of shares
|
Remaining
life
|
Exercisable
Number of Shares Remaining
|
||||
$0.40
|
2,000,000
|
1.25
years
|
2,000,000
|
||||
$0.75
|
10,000,000
|
1.25
years
|
9,600,000
|
||||
$2.00
|
577,500
|
1.75
years
|
577,500
|
||||
$2.75
|
5,780,000
|
1.75
years
|
5,780,000
|
||||
18,357,500
|
17,957,500
|
|
|
CEI
|
Hardwood
|
Adjustments
|
Pro
Forma
Combined
|
|||||||||||||||||
Assets
|
Debit
|
Credit
|
||||||||||||||||||||
Current
Assets
|
||||||||||||||||||||||
Cash
|
$
|
2,105,749
|
$
|
100,872
|
(5
|
)
|
$
|
100,872
|
$
|
2,105,749
|
||||||||||||
Accounts
Receivable
|
33,960
|
33,960
|
||||||||||||||||||||
Notes
receivable
|
300,000
|
-
-
|
300,000
|
|||||||||||||||||||
Other
current assets
|
104,100
|
-
-
|
(4
|
)
|
100,000
|
4,100
|
||||||||||||||||
Total
current assets
|
2,543,809
|
100,872
|
200,872
|
2,443,809
|
||||||||||||||||||
Noncurrent
Assets
|
||||||||||||||||||||||
Oil
and gas properties, using full cost method
|
5,308,881
|
5,308,881
|
||||||||||||||||||||
Furniture
and office equipment
|
121,778
|
-
-
|
121,778
|
|||||||||||||||||||
Less
accumulated depreciation, depletion, amortization and
impairment
|
(35,599
|
)
|
-
-
|
(35,599
|
)
|
|||||||||||||||||
Net
property, furniture and office equipment
|
5,395,060
|
-
-
|
5,395,060
|
|||||||||||||||||||
Total
assets
|
7,938,869
|
100,872
|
200,872
|
7,838,869
|
||||||||||||||||||
Liabilities
and Shareholders’ Equity
|
||||||||||||||||||||||
Current
Liabilities
|
||||||||||||||||||||||
Accounts
payable- trade
|
946,852
|
946,852
|
||||||||||||||||||||
Accounts
payable- employees
|
98,630
|
98,630
|
||||||||||||||||||||
Stock
payable
|
100,000
|
(5)
|
|
100,000
|
-
|
|||||||||||||||||
Accrued
expenses
|
20,482
|
12,511
|
(5)
|
|
12,511
|
20,482
|
||||||||||||||||
Note
Payable - Stockholder
|
-
-
|
10,000
|
(5)
|
|
10,000
|
-
|
||||||||||||||||
Total
liabilities
|
$
|
1,065,964
|
$
|
122,511
|
122,511
|
$
|
1,065,964
|
Shareholders’
Equity
|
||||||||||||||||||||||
Preferred
stock
|
-
|
-
|
-
|
|||||||||||||||||||
Common
stock
|
47,000
|
23,100
|
(2)
|
|
19,575
|
(1
|
)
|
50,525
|
||||||||||||||
Additional
paid-in capital
|
8,727,556
|
124,900
|
(1)
|
|
(2
|
)
|
19,575
|
8,702,392
|
||||||||||||||
(3)
|
|
169,639
|
||||||||||||||||||||
Accumulated
deficit
|
(1,901,651
|
)
|
(169,639
|
)
|
(4)
|
|
100,000
|
(3
|
)
|
169,639
|
(1,980,012
|
)
|
||||||||||
(5
|
)
|
21,639
|
||||||||||||||||||||
Total
shareholders’ equity
|
6,872,905
|
(21,639
|
)
|
6,772,905
|
||||||||||||||||||
Total
liabilities and shareholders’ equity
|
$
|
7,938,869
|
$
|
100,872
|
$
|
411,725
|
$
|
210,853
|
$
|
7,838,869
|
(1)
|
Merger
agreement provides for the cancellation of 19,575,000 shares
of Hardwood
common
stock.
|
(2)
|
As
a
result of reverse merger accounting, additional paid in capital
of
Hardwood is eliminated.
|
(3)
|
As
a
result of the reverse merger accounting, the Hardwood’s accumulated
deficit is eliminated.
|
(4)
|
Represents
the cost of the merger to Calibre of $100,000 reflected
in recapitalization
expense.
|
(5)
|
Represents
the net liabilities assumed by the principal shareholder of Hardwood
of
$21,639 included in Hardwood’s balance
sheet.
|
Securities
and Exchange Commission Registration Fee
|
$
|
22,190.60
|
||
Printing
Costs
|
3,000
|
|||
Legal
Fees and Expenses
|
60,000
|
|||
Accounting
Fees and Expenses
|
15,000
|
|||
Transfer
Agent and Registrar Fees
|
3,000
|
|||
Miscellaneous
|
10,000
|
|||
Total
|
$
|
113,190.60
|
(a) |
Exhibits.
The
following exhibits of Calibre are included
herein.
|
Exhibit
No.
|
Description
|
2.1
|
Amended
and Restated Agreement and Plan of Reorganization dated January 17,
2006
by and among Hardwood Doors and Milling Specialities, Inc., a Nevada
corporation, Calibre Energy Acquisition Corp., a Delaware corporation,
and
Calibre Energy, Inc., a Delaware corporation, (Incorporated by reference
from Exhibit 3.1 to the Current Report on Form 8-K filed by Calibre
Energy, Inc. on January 27, 2006)
|
3.1
|
Amended
and Restated Articles of Incorporation of Hardwood Doors and Milling
Specialties, Inc. (Incorporated by reference to Exhibit 3.1 of Calibre
Energy, Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
3.3
|
Bylaws
of Calibre Energy, Inc. (Incorporated by reference to Exhibit 3.3
of
Calibre Energy, Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
5.1
|
Opinion
of Vinson & Elkins L.L.P.
|
10.1
|
Registration
Rights Agreement dated October 31, 2005 by and among Calibre Energy,
Inc.
and the stockholders named therein. (Incorporated by reference to
Exhibit
10.1 of Calibre Energy, Inc.’s Current Report on Form 8-K filed January
27, 2006.)
|
10.2
|
Form
of Common Stock Warrant dated October 31, 2005 issued by Calibre
Energy,
Inc. to the purchasers. (Incorporated by reference to Exhibit 10.2
of
Calibre Energy, Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
10.3
|
Participation
Agreement (Southern Fort Worth Basin) dated September 20, 2005 among
Calibre Energy, Inc., Kerogen Resources, Inc. (Incorporated by reference
to Exhibit 10.3 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
January 27, 2006.)
|
10.4
|
Letter
Agreement re: Barnett Share Acquisition dated October 12, 2005 between
Reichmann Petroleum and Calibre Energy, Inc. (Incorporated by reference
to
Exhibit 10.4 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
January 27, 2006.)
|
10.5
|
Participation
Agreement (Williston Basin) dated September 20, 2005 between Calibre
Energy, Inc. and Kerogen Energy, Inc. (Incorporated by reference
to
Exhibit 10.5 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
January 27, 2006.)
|
10.6
|
First
Amendment to Participation Agreements dated October 31, 2005 among
Calibre
Energy, Inc., Kerogen Resources, Inc., Triangle Petroleum USA, Inc.
and
Wynn Crosby Partners I, LP. (Incorporated by reference to Exhibit
10.6 of
Calibre Energy, Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
10.7
|
Calibre
Energy, Inc. 2005 Stock Incentive Plan (Incorporated by reference
to
Exhibit 10.7 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
January 27, 2006.)
|
10.8
|
Form
of Incentive Stock Option Agreement (Incorporated by reference to
Exhibit
10.8 of Calibre Energy, Inc.’s Current Report on Form 8-K filed January
27, 2006.)
|
10.9
|
Form
of Non-Statutory Stock Option Agreement (Incorporated by reference
to
Exhibit 10.9 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
January 27, 2006.)
|
10.10
|
Employment
Agreement dated September 11, 2005 between Calibre Energy, Inc. and
Prentis B. Tomlinson, Jr. (Incorporated by reference to Exhibit 10.10
of
Calibre Energy, Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
10.11
|
Employment
Agreement dated September 22, 2005 between Calibre Energy, Inc. and
Moses.
(Incorporated by reference to Exhibit 10.11 of Calibre Energy, Inc.’s
Current Report on Form 8-K filed January 27, 2006.)
|
10.12
|
Employment
Agreement dated December 21, 2005 between Calibre Energy, Inc. and
Peter
F. Frey (Incorporated by reference to Exhibit 10.12 of Calibre Energy,
Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
10.13
|
Employment
Agreement dated December 28, 2005 between Calibre Energy, Inc. and
O.
Oliver Pennington, III (Incorporated by reference to Exhibit 10.13
of
Calibre Energy, Inc.’s Current Report on Form 8-K filed January 27,
2006.)
|
10.14
|
Form
of Stock Purchase Warrant dated April 18, 2006. (Incorporated by
reference
to Exhibit 10.1 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
April 24, 2006.)
|
10.15
|
Registration
Rights Agreement dated April 18, 2006. (Incorporated by reference
to
Exhibit 10.1 of Calibre Energy, Inc.’s Current Report on Form 8-K filed
April 24, 2006.)
|
23.1**
|
Consent
of Malone & Bailey, P.C.
|
23.2**
|
Consent
of Vinson & Elkins L.L.P. (included in Exhibit 5.1)
|
23.3
|
Consent
of Ryder Scott Company, L.P.
|
CALIBRE
ENERGY, INC.
|
||
By:
|
/s/
Prentis B. Tomlinson, Jr.
|
|
Name:
|
Prentis
B. Tomlinson, Jr.
|
|
Title:
|
Chief
Executive Officer
|
|
By:
|
/s/
O. Oliver Pennington, III
|
|
Name:
|
O.
Oliver Pennington, III
|
|
Title:
|
Chief
Financial Officer and
|
|
Principal
Accounting Officer
|
Signature
|
Title
|
Date
|
|
/s/ Prentis
B. Tomlinson, Jr.
|
President,
Chief Executive Officer and
|
August
24, 2006
|
|
Prentis
B. Tomlinson, Jr.
|
Chairman
of Board (principal executive officer)
|
||
/s/
O.
Oliver Pennington, III
|
Vice
President and Chief Financial Officer
|
August
24, 2006
|
|
O.
Oliver Pennington, III
|
(principal
financial and accounting officer)
|
||
/s/
Edward
L. Moses, Jr.
|
August
24, 2006
|
||
Edward
L. Moses, Jr.
|
Director
|
||
/s/
W.
Richard Anderson
|
August
24, 2006
|
||
W.
Richard Anderson
|
Director
|