Restatement of Previously Issued Financial Statements | Restatement of Previously Issued Financial Statements The Company has restated its un-audited financial statement for the year ended November 30, 2014, 2013 and 2012 filed on July 8, 2015, July 8, 2015 and July 6, 2015, respectively. The table below highlights the material changes to the financial statements: For the year ended November 30, 2014 - Balance Per Audited Balance Previously Statements Adjustments Reported Total Other Assets $ - $ 2,000,000 (8) $ 2,000,000 Total Current Liabilities $ 4,973,800 $ 1,045,380 (1) $ 3,928,420 Common Stock $ 15,885 $ 750 (2) $ 15,135 Additional Paid-in Capital $ 12,384,985 $ 496,000 (3) $ 12,880,985 Accumulated Deficit $ 17,374,759 $ 2,549,880 (4) $ 14,824,879 Operating Expenses $ 362,654 $ 10,913 (5) $ 373,567 Interest Expense $ 165,766 $ 139,389 (6) $ 26,377 Change in Fair Value of Derivative Liability $ 303,210 $ 303,210 (7) $ - Net Loss $ 225,210 $ 121,980 $ 347,190 1) Change in current liabilities represents an increase in accrued liabilities of $175,806, a decrease in accrued payroll of $21,245, an increase in convertible debentures of $134,000, an increase in notes payable of $500,000, a decrease in notes payable of $50,000, and an increase in derivative liability of $306,819. 2) Common stock adjustment reflects adjustment to record a change in the number of shares issued on the conversion of debentures. 3) Change in additional paid-in capital from an increase of $3,750 results from an adjustment for recording the conversion of debentures payable, and a decrease of $499,750 from the reclassification of stock to be issued to notes payable in FY 2013. 4) Change in accumulated deficit reflects the combination of changes in the year ended November 30, 2014 plus changes of $2,005,554 in 2013 and $666,306 in 2012. 5) Change in operating expenses reflects and adjustment to general and administrative expenses. 6) Change in interest expense results from an increase in the amount of recorded debt outstanding during the year. 7) Change in derivative liability results from properly recording derivative liability expense for the year. 8) Change in other current assets results from an impairment on the value of the oil and gas lease. For the year ended November 30, 2013 - Balance Per Audited Balance Previously Statements Adjustments Reported Total Other Assets $ - $ 2,000,000 (1) $ 2,000,000 Total Current Liabilities $ 4,748,590 $ 1,167,360 (2) $ 3,581,230 Common Stock $ 15,885 $ 750 (3) $ 15,135 Additional Paid-in Capital $ 12,384,985 $ 496,000 (4) $ 12,880,985 Accumulated Deficit $ 17,149,549 $ 2,671,860 (5) $ 14,477,689 Operating Expenses $ 404,717 $ 16,143 (6) $ 420,860 Interest Expense $ 234,577 $ 77,332 (7) $ 157,245 Change in Fair Value of Derivative Liability $ 64,047 $ 64,047 (8) $ - Net Loss $ 2,575,247 $ 2,005,554 $ 569,693 1) Change in other current assets results from an impairment on the value of the oil and gas lease. 2) Change in current liabilities results from a decrease in accrued expenses of $16,338, a decrease in accrued payroll of $10,332, an increase in convertible debentures of $134,000, an increase in notes of $500,000 a decrease in notes payable of $50,000, and an increase in derivative liability of $610,030. 3) Common stock adjustment reflects adjustment to record a change in the number of shares issued on the conversion of debentures. 4) Change in additional paid-in capital from an increase of $3,750 results from an adjustment for recording the conversion of debentures payable, and a decrease of $499,750 from the reclassification of stock to be issued to notes payable. 5) Accumulated deficit adjustment results from the additive effects of a change in net loss for the year ended November 30, 2013 of $2,005,554 and $666,306 in 2012. 6) Change in operating expenses results from a decrease in reported general and administrative expenses. 7) Increase in interest expense results from properly calculating interest on debt outstanding. 8) Increase in change in derivative liability results from properly calculating derivative liability in the years presented. For the year ended November 30, 2012 - Balance Per Audited Balance Previously Statements Difference Reported Total Current Liabilities $ 2,193,367 $ 666,306 (1) $ 1,527,061 Accumulated Deficit $ 14,574,302 $ 666,306 (2) $ 13,907,996 Operating Expenses $ 366,566 $ 3,592 (3) $ 370,158 Change in Fair Value of Derivative Liability $ 381,370 $ 669,898 (4) $ (288,528) Net Loss $ 1,132,203 $ 666,306 $ 465,897 1) Change in current liabilities results from a decrease in accrued expenses of $3,792, a decrease in accrued payroll of $3,300, an increase in convertible debentures of $53,500, a decrease in notes payable of $50,000, and an increase in derivative liability of $669,898. 2) Accumulated deficit increased due to an increase in the net loss for the year. 3) Operating expenses decreased due to a reduction in recorded general and administrative expenses. 4) Change in fair value of derivative liability increased due to proper calculation of derivative expense for the period. The material changes to the financial statements focused primarily on two areas. First, the Company elected to record a reserve against the value of the oil and gas reserves in 2013, which impacted Current Assets, Net Loss, and Retained Deficit for both 2013 and 2014. Second, the Company recalculated the fair value of derivative liabilities, which resulted in changes to Liabilities, Net Loss, and Retained Deficit for all periods presented. The only other material change was to Interest Expense, which was recalculated based on current information, which also affected Net Loss and Retained Deficit. On a quarterly basis, for the year ended November 2012, the only material change would be to the change in value of the derivative liability, which also impacted Net Loss for the quarters. For the year ended November 30, 2013, the quarterly reports would only be affected by changes to derivative liability and interest expense, which also impacted the Net Loss and Retained Deficit. The reserve against the oil and gas assets was recorded during the fourth quarter of fiscal 2013. During the year ended November 30, 2014, the quarterly balances were affected by changes to interest expense and deferred liability, which were roughly evenly distributed across all quarters. These changes also impacted Net Loss and Retained Deficit. |