IMMATERIAL CORRECTION TO PRIOR PERIODS | 3. IMMATERIAL CORRECTION TO PRIOR PERIODS The Company changed the functional currency from Canadian dollars (“CAD”) to U.S. dollars in fiscal 2022. The change in functional currency from Canadian dollars to U.S. dollars is accounted for prospectively from October 1, 2021. The Company’s interim financial statements previously filed for quarter two and three of fiscal 2022 were based on Canadian dollars as its functional currency. The tables below represent the balances of the affected accounts for the effect of the change in functional currency as well as the adjustments of 2021 that affect 2022 on the Consolidated Balance Sheet as of March 31, 2022 and the Condensed Consolidated Statement of Loss and Comprehensive Loss for the three and six months ended March 31, 2022. Certain of the prior period figures have been reclassified to conform to the current financial statement presentation. PERMEX PETROLEUM CORPORATION NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS SIX MONTHS ENDED MARCH 31, 2022 (UNAUDITED) 3. IMMATERIAL CORRECTION TO PRIOR PERIODS Consolidated Balance Sheet as of March 31, 2022 SCHEDULE OF ERROR CORRECTIONS AND PRIOR PERIOD ADJUSTMENTS OF CONSOLIDATED FINANCIAL STATEMENTS Previously reported Adjustments As Revised Balance as March 31, 2022 Previously reported Adjustments As Revised Cash $ 6,727,758 $ - $ 6,727,758 Trade and other receivables 146,403 146,403 Prepaid expenses and deposits 81,236 81,236 Reclamation deposits 145,000 145,000 Property and equipment, net 7,967,249 (1,077,822 )(a) 6,639,233 (129,348 )(b) (120,846 )(c) Right of use asset 49,736 (541 )(c) 49,195 Total assets 15,117,382 (1,328,557 ) 13,788,825 Trade and other payables 581,772 581,772 Amounts due to related party 2,290 2,290 Convertible debentures 80,000 80,000 Lease liability 55,973 55,973 Loan payable 32,000 32,000 Warrant liability - 121,978 (c) 121,978 Asset retirement obligations 1,655,428 (1,074,871 )(a) 569,070 (11,487 )(c) Total liabilities 2,407,463 (964,380 ) 1,443,083 Common stock 14,399,373 (42,838 )(c) 14,356,535 Additional paid-in capital 4,615,869 (129,348 )(a) 4,571,535 222,960 (d) (137,946 )(c) Accumulated other comprehensive income (18,845 ) (108,568 )(c) (127,413 ) Deficit (6,286,478 ) (4,070 )(a) (6,454,915 ) (222,960 )(b) 58,593 (c) Total equity 12,709,919 (364,177 ) 12,345,742 Total liabilities and equity $ 15,117,382 $ (1,328,557 ) $ 13,788,825 Consolidated Statements of Loss and Comprehensive Loss for the three and six months ended March 31, 2022 For the three months ended For the six months ended March 31, 2022 March 31, 2022 Previously reported Adjustments As revised Previously reported Adjustments As revised Revenue $ 241,886 - $ 241,886 $ 348,335 $ 348,335 Operating expenses $ (391,241 ) 3,124 $ (388,117 ) $ (1,324,358 ) (478 )(c) $ (1,324,836 ) Other income (expense) $ 4,402 (16,099 )(c) $ (11,697 ) $ 8,314 $ 59,071 (c) $ 67,385 Net Loss $ (144,953 ) (12,975 ) $ (157,928 ) $ (967,709 ) $ 58,593 $ (909,116 ) Foreign currency translation adjustment $ 82,825 $ (82,825 )(c) $ - $ 109,687 $ (109,687 )(c) $ - Comprehensive loss $ (62,128 ) $ (95,800 ) $ (157,928 ) $ (858,022 ) (51,094 ) $ (909,116 ) Loss Per Share- basic and diluted $ (0.12 ) $ (0.01 ) $ (0.13 ) $ (0.84 ) $ 0.05 $ (0.79 ) (a) Adjustment of decommissioning liability (b) Adjustment for correction of warrant fair value (c) Adjustment for functional currency change (d) Adjustment for reclassification of option cancellation PERMEX PETROLEUM CORPORATION NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS SIX MONTHS ENDED MARCH 31, 2022 (UNAUDITED) 3. IMMATERIAL CORRECTION TO PRIOR PERIODS Consolidated Statements of Cash Flows Previously reported Adjustments As Revised For the six months ended March 31, 2022 Previously reported Adjustments As Revised Net loss $ (967,709 ) $ 58,593 $ (909,116 ) Net cash provided by (used in) operating activities $ (231,131 ) $ (40,766 ) $ (271,897 ) Net cash provided by (used in) investing activities $ (90,657 ) $ 438 $ (90,219 ) Net cash provided by (used in) financing activities $ 7,023,740 $ 40,328 $ 7,064,068 Change in cash during the period $ 6,701,952 $ - $ 6,701,952 Cash, beginning of the period $ 25,806 $ - $ 25,806 Cash, end of the period $ 6,727,758 $ - $ 6,727,758 | 3. IMMATERIAL CORRECTION TO PRIOR PERIODS The Company changed the functional currency from Canadian dollars (“CAD”) to U.S. dollars in fiscal 2022. The change in functional currency from Canadian dollars to U.S. dollars is accounted for prospectively from October 1, 2021. The Company’s interim financial statements previously filed for quarter two and three of fiscal 2022 were based on Canadian dollars as its functional currency. The tables below represent the balances of the affected accounts for the effect of the change in functional currency as well as the adjustments of 2021 that affect 2022 on the Consolidated Balance Sheets as of June 30, 2022 and the Condensed Consolidated Statements of Loss and Comprehensive Loss for the three and nine months ended June 30, 2022. Certain of the prior period figures have been reclassified to conform to the current financial statement presentation. Consolidated Balance Sheet as of June 30, 2022 SCHEDULE OF ERROR CORRECTIONS AND PRIOR PERIOD ADJUSTMENTS OF CONSOLIDATED FINANCIAL STATEMENTS Previously reported Adjustments As Revised Balance as June 30, 2022 Previously reported Adjustments As Revised Cash $ 5,366,789 $ - $ 5,366,789 Trade and other receivables 186,740 186,740 Prepaid expenses and deposits 878,119 878,119 Reclamation deposits 145,052 145,052 Property and equipment, net 7,838,520 (1,077,822 )(a) 6,703,910 (129,348 )(b) 72,560 (c) Right of use asset 37,369 153 (c) 37,522 Total assets 14,452,589 (1,134,457 ) 13,318,132 Trade and other payables 1,123,635 1,123,635 Amounts due to related party 8,687 8,687 Convertible debentures 77,600 77,600 Lease liability 42,806 42,806 Warrant liability - 49,140 (c) 49,140 Asset retirement obligations 1,645,171 (1,074,871 )(a) 577,308 7,008 (c) Total liabilities 2,897,899 (1,018,723 ) 1,879,176 Common stock 14,381,071 (42,838 )(c) 14,338,233 Additional paid-in capital 4,616,054 (129,348 )(a) 4,571,720 222,960 (d) (137,946) (c) Accumulated other comprehensive income (394,654 ) 267,241 (c) (127,413 ) Deficit (7,047,781 ) (4,070 )(a) (7,343,584 ) (222,960 )(b) (68,773 )(c) Total equity 11,554,690 (115,734 ) 11,438,956 Total liabilities and equity $ 14,452,589 $ (1,134,457 ) $ 13,318,132 PERMEX PETROLEUM CORPORATION NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS NINE MONTHS ENDED JUNE 30, 2022 (UNAUDITED) 3. IMMATERIAL CORRECTION TO PRIOR PERIODS Consolidated Statements of Loss and Comprehensive Loss for the three and nine months ended June 30, 2022 Previously reported Adjustments As revised Previously reported Adjustments As revised For the three months ended For the nine months ended June 30, 2022 June 30, 2022 Previously reported Adjustments As revised Previously reported Adjustments As revised Revenue $ 276,722 - $ 276,722 $ 625,057 $ 625,057 Operating expenses $ (1,053,115 ) $ (194,416 )(c) $ (1,247,531 ) $ (2,371,686 ) $ (200,681 )(c) $ (2,572,367 ) Other income (expense) $ 15,090 67,050 (c) $ 82,140 $ 17,617 $ 131,908 (c) $ 149,525 Net Loss $ (761,303 ) (127,366 ) $ (888,669 ) $ (1,729,012 ) $ (68,773 ) $ (1,797,785 ) Foreign currency translation adjustment $ (375,809 ) $ 375,809 (c) $ - $ (266,122 ) $ 266,122 (c) $ - Comprehensive loss $ (1,137,112 ) $ 248,443 $ (888,669 ) $ (1,995,134 ) 197,349 $ (1,797,785 ) Loss Per Share- basic and diluted $ (0.36 ) $ (0.10 ) $ (0.46 ) $ (1.22 ) $ (0.05 ) $ (1.27 ) (a) Adjustment of decommissioning liability (b) Adjustment for correction of warrant fair value (c) Adjustment for functional currency change (d) Adjustment for reclassification of option cancellation Consolidated Statements of Cash Flows Previously reported Adjustments As Revised For the nine months ended June 30, 2022 Previously reported Adjustments As Revised Net loss $ (1,729,012 ) $ (68,773 ) $ (1,797,785 ) Net cash provided by (used in) operating activities $ (1,420,285 ) $ (54,653 ) $ (1,474,938 ) Net cash provided by (used in) investing activities $ (202,136 ) $ 438 $ (201,698 ) Net cash provided by (used in) financing activities $ 6,963,404 $ 54,215 $ 7,017,619 Change in cash during the period $ 5,340,983 $ - $ 5,340,983 Cash, beginning of the period $ 25,806 $ - $ 25,806 Cash, end of the period $ 5,366,789 $ - $ 5,366,789 | 3. IMMATERIAL CORRECTION TO PRIOR PERIODS During fiscal 2022, The Company has discovered errors in prior years financial statements. The errors are as follows: (a) The Company had previously used the US Treasury bond rate in calculating its asset retirement obligations rather than an appropriate credit adjusted risk free rate. This caused the asset retirement obligations and related oil and gas properties in prior years to be overstated. (b) During fiscal 2021, the Company issued warrants for the acquisition of the Breedlove property. An incorrect volatility was used in the calculation of the fair value of the warrants causing an overstatement of oil and gas properties and equity. (c) The Company incorrectly reduced reserves and reduced accumulated deficit for cancellations of stock options on fully vested share-based compensation awards. (d) During 2021, payments on operating leases were accounted for as financing cash flows. These payments should have been operating cash flows. PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2021 AND 2020 3. IMMATERIAL CORRECTION TO PRIOR PERIODS The table below represents the balances of the affected accounts on the Consolidated Balance Sheet as of September 30, 2021, the Consolidated Statement of Loss and Comprehensive Loss for the year ended September 30, 2021, Consolidated Statement of Equity, and the Consolidated Statement of Cash Flows for the year ended September 30, 2021. Certain of the prior year figures have been reclassified to conform to the current financial statement presentation . Consolidated Balance Sheet SCHEDULE OF ERROR CORRECTIONS AND PRIOR PERIOD ADJUSTMENTS OF CONSOLIDATED FINANCIAL STATEMENTS Balance as reported on September 30, 2021 Adjustment of asset retirement obligations Adjustment for correction of warrant fair value Adjustment for reclassification of option cancellation Total Adjustments Balance as revised at September 30, 2021 Cash $ 25,806 $ 25,806 Trade and other receivables $ 12,984 $ 12,984 Prepaid expenses and deposits $ 46,151 $ 46,151 Reclamation deposits $ 144,847 $ 144,847 Property and equipment, net $ 7,846,145 $ (1,077,822 ) $ (129,348 ) $ (1,207,170 ) $ 6,638,975 Right of use asset $ 72,539 $ 72,539 Total assets $ 8,148,472 $ (1,077,822 ) $ (129,348 ) $ (1,207,170 ) $ 6,941,302 Trade and other payables $ 402,979 $ 402,979 Amounts due to related party $ 16,628 $ 16,628 Convertible debentures $ 78,500 $ 78,500 Lease liability $ 78,949 $ 78,949 Loan payable 31,400 $ 31,400 Asset retirement obligations $ 1,627,465 $ (1,074,871 ) $ (1,074,871 ) $ 552,594 Total liabilities $ 2,235,921 $ (1,074,871 ) $ (1,074,871 ) $ 1,161,050 Common stock $ 8,976,747 $ 8,976,747 Additional paid-in capital $ 2,383,105 $ (129,348 ) $ 222,960 $ 93,612 $ 2,476,717 Accumulated other comprehensive loss $ (128,532 ) 1,119 $ 1,119 $ (127,413) Deficit $ (5,318,769 ) $ (4,070 ) (222,960 ) $ (227,030 ) $ (5,545,799) Total equity $ 5,912,551 $ (2,951 ) $ (129,348 ) $ (132,299 ) $ 5,780,252 Total liabilities and equity $ 8,148,472 $ (1,077,822 ) $ (129,348 ) $ (1,207,170 ) $ 6,941,302 PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2021 AND 2020 3. IMMATERIAL CORRECTION TO PRIOR PERIODS Consolidated Statement of Loss and Comprehensive Loss For the year ended September 30, 2021 Previously reported Adjustments As Revised Revenue $ 84,625 $ - $ 84,625 Operating expenses $ (661,632 ) $ (8,185 ) $ (669,817 ) Other income (expense) $ (668,050 ) $ - $ (668,050 ) Net Loss $ (1,245,057 ) $ (8,185 ) $ (1,253,242 ) Foreign currency translation adjustment $ 141,703 $ 1,186 $ 142,889 Comprehensive loss $ (1,102,709 ) $ (6,999 ) $ (1,109,708 ) Loss Per Share- basic and diluted $ (1.83 ) $ (0.01 ) $ (1.84 ) Consolidated Statement of Equity For the year ended September 30, 2021 Previously reported Adjustments As Revised Deficit at September 30, 2020 $ (4,096,774 ) $ (195,783 ) $ (4,292,557 ) Adjustment on cancelation of stock options $ (23,062 ) $ 23,062 $ - Deficit at September 30, 2021 $ (5,318,769 ) $ (227,030 ) $ (5,545,799 ) Reserve at September 30, 2020 $ 1,192,123 $ 199,898 $ 1,392,021 Acquisition of property - warrants $ 1,180,718 $ (129,348 ) $ 1,051,370 Reserve at September 30, 2021 $ 2,383,105 $ 93,612 $ 2,446,261 Net Loss $ (1,245,057 ) $ (8,185 ) $ (1,253,242 ) Accumulated other comprehensive income at September 30, 2020 $ (270,235 ) $ (67 ) $ (270,302 ) Other comprehensive loss $ 141,703 $ 1,186 $ 142,889 Accumulated other comprehensive income at September 30, 2021 $ (128,532 ) $ 1,119 $ (127,413 ) Consolidated Statement of Cash Flows For the year ended September 30, 2021 Previously reported Adjustments As Revised Net loss $ (1,245,057 ) $ (8,185 ) $ (1,253,242 ) Net cash provided by (used in) operating activities $ (705,851 ) $ (35,747 ) $ (749,783 ) Net cash provided by (used in) investing activities $ 857,527 $ - $ 857,527 Net cash provided by (used in) financing activities $ (131,387 ) $ 43,932 $ (87,455 ) Change in cash during the year $ 20,289 $ - $ 20,289 Cash, beginning of the year $ 5,517 $ - $ 5,517 Cash, end of the year $ 25,806 $ - $ 25,806 PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2021 AND 2020 3. IMMATERIAL CORRECTION TO PRIOR PERIODS The table below represents the balances of the affected accounts on the Consolidated Balance Sheet as of September 30, 2020, the Consolidated Statement of Loss and Comprehensive Loss for the year ended September 30, 2020, Consolidated Statement of Equity, and the Consolidated Statement of Cash Flows for the year ended September 30, 2020. Certain of the prior year figures have been reclassified to conform to the current financial statement presentation . Consolidated Balance Sheet Balance as reported on September 30, 2020 Adjustment of asset retirement obligations Adjustment for correction of warrant fair value Adjustment for reclassification of option cancellation Total Adjustments Balance as revised at September 30, 2020 Cash $ 5,517 $ 5,517 Trade and other receivables $ 44,702 $ 44,702 Prepaid expenses and deposits $ 15,603 - $ 15,603 Assets held for sale $ 2,924,465 $ (210,124 ) $ (210,124 ) $ 2,714,341 Reclamation deposits $ 194,750 $ 194,750 Property and equipment, net $ 3,765,914 $ (517,364 ) $ (517,364 ) $ 3,248,550 Right of use asset $ 49,870 $ 49,870 Total assets $ 7,000,821 $ (727,488 ) - $ (727,488 ) $ 6,273,333 Trade and other payables $ 713,696 $ 713,696 Amounts due to related party $ 151,353 $ 151,353 Convertible debentures $ 150,000 $ 150,000 Liabilities held for sale $ 1,801,221 $ (210,124 ) $ (210,124 ) $ 1,591,097 Lease liability $ 53,128 $ 53,128 Loan payable 30,000 $ 30,000 Asset retirement obligations $ 792,814 $ (521,412 ) $ (521,412 ) $ 271,402 Total liabilities $ 3,692,212 $ (731,536 ) - $ (731,536 ) $ 2,960,676 Common stock $ 6,453,039 $ 6,453,039 Additional paid-in capital $ 1,222,579 $ 199,898 $ 199,898 $ 1,422,477 Accumulated other comprehensive loss $ (270,235 ) (67 ) $ (67 ) $ (270,302) Deficit $ (4,096,774 ) $ 4,115 - (199,898 ) $ (195,783 ) $ (4,292,557) Total equity $ 3,308,609 $ 4,048 - $ 4,048 $ 3,312,657 Total liabilities and equity $ 7,000,821 $ (727,488 ) - $ (727,488 ) $ 6,273,333 PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2021 AND 2020 3. IMMATERIAL CORRECTION TO PRIOR PERIODS Consolidated Statement of Loss and Comprehensive Loss For the year ended September 30, 2020 Previously reported Adjustments As Revised Revenue $ 682,786 $ - $ 682,786 Operating expenses $ (1,101,747 ) $ (4,329 ) $ (1,106,076 ) Other income (expense) $ (830,241 ) $ - $ (830,241 ) Net Loss $ (1,249,202 ) $ (4,329 ) $ (1,253,531 ) Foreign currency translation adjustment $ (39,084 ) $ 8,377 $ (30,707 ) Comprehensive loss $ (270,235 ) $ (67 ) $ (270,302 ) Loss Per Share- basic and diluted $ (1.87 ) $ (0.01 ) $ (1.88 ) Consolidated Statement of Equity For the year ended September 30, 2020 Previously reported Adjustments As Revised Deficit at September 30, 2019 $ (3,047,470 ) $ 8,444 $ (3,039,026 ) Adjustment on cancelation of stock options $ (199,898 ) $ 199,898 $ - Deficit at September 30, 2020 $ (4,096,774 ) $ (195,783 ) $ (4,292,557 ) Reserve at September 30, 2020 $ 1,192,123 $ 199,898 $ 1,392,021 Net Loss $ (1,249,202 ) $ (4,329 ) $ (1,253,531 ) Accumulated other comprehensive income at September 30, 2019 $ (231,151 ) $ (8,444 ) $ (239,595 ) Other comprehensive loss $ (39,084 ) $ 8,377 $ (30,707 ) Accumulated other comprehensive income at September 30, 2020 $ (270,235 ) $ (67 ) $ (270,302 ) Consolidated Statement of Cash Flows For the year ended September 30, 2020 Previously reported Adjustments As Revised Net loss $ (1,249,202 ) $ (4,329 ) $ (1,253,531 ) Net cash provided by (used in) operating activities $ 22,766 $ (20,962 ) $ 1,804 Net cash provided by (used in) investing activities $ (128,752 ) $ - $ (128,752 ) Net cash provided by (used in) financing activities $ 108,805 $ 20,962 $ 129,767 Change in cash during the year $ 2,819 $ - $ 2,819 Cash, beginning of the year $ 2,698 $ - $ 2,698 Cash, end of the year $ 5,517 $ - $ 5,517 PERMEX PETROLEUM CORPORATION NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2021 AND 2020 |