**U.S. SECURITIES AND EXCHANGE COMMISSION**

Washington, D.C. 20549

 

**Amendment No. 1**

**to**

**FORM 10-QSB**

(Mark One)

|   | x | **QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |
|--------|---|---------------------------------------------------------------------------------------|

 

For the quarterly period ended December 31, 2007

 

|   | o | **TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |
|--------|---|----------------------------------------------------------------------------------------|

 

For the transition period from _____ to ______

Commission file number 000-50929

|   | ** **

**Ignis Petroleum Group, Inc.
 

 

(Exact name of small business issuer as specified in its charter)

 

 

Nevada

 

 

(State or other jurisdiction of incorporation or organization)

 

 

16-1728419

 

 

(IRS Employer Identification No.)

 

 

One Legacy Town Center, 7160 Dallas Parkway, Suite 380,  Plano, Texas 75024

 

 

(Address of principal executive offices)

 

 

972-526-5250

 

 

(Issuer’s telephone number)

 

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes x No o

 

Indicate by check mark whether the registrant is a shell company (as defined in rule 12 b-2 of the Exchange Act).

 

Yes o No x

 

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date. As of  December 31, 2007, the registrant had issued and outstanding 57,841,982 shares of common stock. 

 

 

**EXPLANATORY NOTE**

 

We are filing this Amendment No.1 (“Amendment No.1”) to our Form 10-QSB for the quarter  ended December 31, 2007, to make corrections within the  restated consolidated statements of operations, for the quarter and six months ended December 31, 2006 to (1) reduce general and administrative expenses $178,280 in each period and increase interest expense in each period by the same amount; (2) reduce diluted weighted average shares by 5,313,593 shares and 5,690,931 shares in for the quarter and six months ended December  31, 2006, respectively and (3) increase the diluted earnings per share by $.01 for the six months ended December 31, 2006.  The corresponding corrections were made in Footnote 2 which describes the Restatement of the 2006 financials statements originally reported in the December 31, 2007 form 10-QSB.  The effects of these corrections are also  reflected in Item 2 Management’sDiscussion and Analysis of this Amendment No.1 to the Form 10-QSB. 

 

This Amendment No.1 has been signed as of a current date and all certifications of our Chief Executive Officer and Chief Financial Officer are given as of a current date. Accordingly, this Amendment No.1 should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the filing of the Original 10-QSB for the fiscal year ended June 30, 2007, including any amendments to those filings.

 

 

 

 

 

2

 

 

Page No.

PART I - FINANCIAL INFORMATION

 

 

 

Item 1. Financial Statements

 

 

 

Condensed Consolidated Balance Sheet at December 31, 2007 (unaudited)

4

 

 

Condensed Consolidated Statements of Operations for the Three andSix Months Ended December 31, 2007 and restated 2006 (unaudited)

5 

 

 

Condensed Consolidated Statements of Cash Flows for the  Six Months ended December 31, 2007 and restated 2006 (unaudited) 

6

 

 

Selected Notes to the Condensed Consolidated Financial Statements (unaudited)

7

 

 

Item 2. Management's Discussion and Analysis or Plan of Operation

15

 

 

Item 3. Controls and Procedures

22

 

 

PART II - OTHER INFORMATION

 

 

 

Item 1. Legal Proceedings 

23

 

 

Item 2. Unregistered Sale of Equity Securities and Use of Proceeds

23

 

 

Item 3. Defaults Upon Senior Securities

24

 

 

Item 4. Submission of Matters to a Vote of Security Holders 

24

 

 

Item 5. Other Information

24

 

 

Item 6. Exhibits 

24

 

 

SIGNATURES

26

 

 

 

 

 

3

 

**PART I – FINANCIAL INFORMATION**

***Item 1. Financial Statements.***

 

**Ignis Petroleum Group, Inc. and Subsidiary**

**Condensed Consolidated Balance Sheet**

**(unaudited)**

 

**ASSETS**

 

December 31, 2007

Current assets:

 

 

Cash and cash equivalents

$

41,559 

Accounts receivable

 

356,012 

Prepaid expenses and other current assets

 

19,229 

Total current assets

 

416,800 

 

 

 

Property and equipment:

 

 

Oil and Gas Properties, net (successful efforts method)

 

205,870 

 

 

 

Other assets 

 

484,203 

 

 

 

Total assets

$

1,106,874 

 

 

 

**LIABILITIES AND STOCKHOLDERS' DEFICIT**

 

 

 

 

 

Current liabilities:

 

 

Accounts payable and accrued expenses

$

230,755 

Accrued interest 

 

768,121 

Current portion of asset retirement obligation 

 

34,176 

Current portion of long-term debt 

 

4,787,000 

Current portion of debt discount 

 

(4,778,399)

Current portion of derivative liability

 

138,934 

Current portion of contingent liability 

 

1,600,000

Total current liabilities

 

2,780,587 

 

 

 

Long-term liabilities:

 

 

Long-term debt 

 

1,000,000 

Asset retirement obligation

 

21,988 

Total long-term liabilities 

 

1,021,988 

 

 

 

**COMMITMENTS AND CONTINGENCIES**(NOTE 10)

 

 

 

 

 

Stockholders' deficit:

 

 

Preferred stock, $0.001 par value, 5,000,000 shares authorized, none issued and outstanding 

 

 

Common stock, $0.001 par value, 300,000,000 shares authorized 57,841,982issued and 

 

 

outstanding, net of 18,250,000 shares held in escrow

 

57,842 

Additional paid-in capital

 

12,763,304 

Accumulated deficit 

 

(15,516,847)

Total stockholders' deficit

 

(2,695,701)

 

 

 

**TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT**

$

1,106,874 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statement

 

 

4

 

Ignis Petroleum Group, Inc. and Subsidiary

Condensed Consolidated Statement of Operations

for the Three and Six Months Ended December 31, 2007 and 2006

(unaudited)

 

 

 

 

For the

 

For the

 

 

Three  Months Ended

 

Six  Months Ended

 

 

December 31,

 

December 31,

 

 

 

 

 

(Restated)

 

 

 

(Restated)

 

 

2007

 

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas sales 

$

535,872 

 

$

234,909 

 

831,437 

 

722,030 

Management fees 

 

45,000 

 

 

22,500 

 

90,000 

 

22,500 

Total revenue

 

580,872 

 

 

257,409 

 

921,437 

 

744,530 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expense 

 

54,759 

 

 

9,325 

 

85,504 

 

13,904 

Production and ad valorem taxes 

 

27,125 

 

 

9,048 

 

41,674 

 

36,218 

Depreciation, depletion and amortization 

 

53,212 

 

 

244,677 

 

122,335 

 

611,425 

Accretion of asset retirement obligation 

 

3,783 

 

 

6,035 

 

7,566 

 

6,035 

Exploration expenses, including dry holes

 

-   

 

 

229,110 

 

-   

 

229,330 

General and administrative expenses

 

369,327 

 

 

582,318 

 

1,097,950 

 

1,065,333 

Total operating expenses

 

508,209 

 

 

1,080,514 

 

1,355,029 

 

1,962,245 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from operations 

 

72,664 

 

 

(823,105)

 

(433,592)

 

(1,217,715)

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Gain  from valuation of derivative liability

 

90,708 

 

 

2,493,828 

 

220,909 

 

4,605,254 

Interest expense

 

(197,102)

 

 

(577,110)

 

(370,734)

 

(836,976)

Gain on sales of oil and gas property

 

-   

 

 

-   

 

60,000 

 

-   

 

 

(106,394)

 

 

1,916,718 

 

(89,825)

 

3,768,278 

 

 

 

 

 

 

 

 

 

 

Net Income (loss)

 

(33,730)

 

 

1,093,613 

 

(523,417)

 

2,550,563 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per common share: 

$

(0.00)

 

$

0.02 

$

(0.01)

$

0.05 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding 

56,885,439 

 

 

50,490,557 

 

55,585,050 

 

50,286,091 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share: 

$

(0.00)

 

$

0.02 

$

(0.01)

$

0.05 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average number of common shares outstanding 

56,885,439

 

 

52,999,958

 

55,585,050

 

52,826,414

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements

 

 

5

 

Ignis Petroleum Group, Inc. and Subsidiary

Consolidated Statements of Cash Flows for the 

Six Months ended December 31, 2007 and 2006 

(unaudited)

 

 

 

 

For the  

 

 

For the 

 

 

Six  Months Ended  

 

 

Six  Months Ended  

 

 

December 31,  

 

 

December 31,  

 

 

2007 

 

 

2006 

 

 

 

 

 

(Restated)

 

 

 

 

 

Cash flow from operating activities 

 

 

 

 

 

Net income (loss) 

$ 

(523,417)

 

$ 

2,550,563 

 

 

 

 

 

 

Adjustments to reconcile net income (loss) to net cash used 

 

 

 

 

 

in operating activities 

 

 

 

 

 

Depreciation and depletion

 

122,335 

 

 

611,425 

Amortization of debt cost 

 

152,232 

 

 

-   

Loss from valuation adjustment of oil and gas properties 

 

-   

 

 

229,330 

Stock issued for compensation and services 

 

39,484 

 

 

240,425 

Amortization of discount of debentures 

 

6,732 

 

 

 

Accretion of asset retirement obligation expense 

 

7,566 

 

 

6,035 

Gain on derivative financial instrument  

 

(220,909)

 

 

(4,605,254)

Change in current assets and liabilities: 

 

 

 

 

 

Accounts receivable 

 

(193,701)

 

 

143,542 

Prepaid expenses and other current assets 

 

53,914 

 

 

172,440 

Accounts payable and accrued expenses

 

221,388 

 

 

220,973 

 

 

 

 

 

 

Cash used in operating activities 

 

(334,376)

 

 

(430,521)

 

 

 

 

 

 

Cash flow from investing activities 

 

 

 

 

 

Purchase of oil and gas properties 

 

-   

 

 

 

Sale of oil and gas property  

 

60,000 

 

 

91,353 

 

 

 

 

 

 

Cash provided by/(used) investing activities 

 

60,000 

 

 

91,353 

 

 

 

 

 

 

Cash flow from financing activities 

 

 

 

 

 

Proceeds from note payable 

 

-   

 

 

500,000 

 

 

 

 

 

 

Cash provided by financing activities 

 

-   

 

 

500,000 

 

 

 

 

 

 

Net increase(decrease) in cash 

 

(274,376)

 

 

160,832 

 

 

 

 

 

 

Cash at beginning of period 

 

315,935 

 

 

872,572 

 

 

 

 

 

 

Cash at end of period 

$ 

41,559 

 

$ 

1,033,404 

 

 

 

 

 

 

Supplemental non-cash financing transactions: 

 

 

 

 

 

Conversion of debenture into equity  

$ 

103,000 

 

$ 

-   

 

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements

 

 

6

 

**IGNIS PETROLEUM GROUP, INC. AND SUBSIDIARY**

**SELECTED NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)**

 

1.

BASIS OF PRESENTATION

 

The interim consolidated financial statements of Ignis Petroleum Group, Inc. are unaudited and in the opinion of management contain all adjustments (consisting primarily of normal recurring accruals) necessary for a fair statement of the results for the interim periods presented.  Results for interim periods are not necessarily indicative of results to be expected for a full year or for previously reported periods due in part to the volatility in prices for crude oil and natural gas, the timing of acquisitions, interruption in production and the success of drilling activity.   You should read these consolidated interim financial statements in conjunction with the audited consolidated financial statements and notes thereto included in Ignis Petroleum Group’s Form 10-KSB dated June 30, 2007.

 

2.

RESTATEMENT OF PRIOR FINANCIAL INFORMATION

 

We identified an error in recording depletion. We recorded a reduction of $63,246 and an increase of $39,838 in depletion expense under the units of production method for the six month and three month periods ended December 31, 2006 respectively, which has been corrected in this restatement.

 

We identified an error in exploration expense.  The North Wright Field should have been written off to expense at June 30, 2006.  We corrected this error in our Amendment No.2 to our Annual Report on Form 10-KSB, resulting in the decrease in exploration expense of $199,082  and $0.00 for the  six and three month periods ended December 31, 2006. 

 

The original presentation included amortization of debt discount in general and administrative expense. We reclassified amortization expense of $89,140 to interest expense for the six and three month periods.

 

We identified errors in our accounting for the warrant liability for warrants issued to Cornell Capital Partners, LP. The warrant liability error relates to adjusting the warrant liability for changes in fair market value on a quarterly basis.  We historically recorded the fair market value of the warrant liability at inception with no subsequent adjustments for changes in the market value.  As a result, we did not record the gain/loss on change in the warrant liability as of December 31, 2006.

 

The warrant liability error resulted in an overstatement of warrant liability and related gain of $2,695,667 and 2,135,825 for the six and three month periods ended December 31, 2006 respectively. These corrections had no effect on our revenue, total assets, cash flow or liquidity for any period. In the event of a default of our obligations under the registration rights agreement, including our agreement to file the registration statement no later than May 3, 2006, or if the registration statement is not declared effective by September 5, 2006 we are considered 

 

 

7

 

in default.  As of December 31, 2006 the registration statement had not been declared effective, therefore we are considered in default and accordingly we reclassified the warrant liability from long term to short term liabilities. 

 

We identified an error in our accounting for the derivative liability issued to Cornell Capital Partners LP.  Under the Secured Convertible Debenture, Section 3(b)(i) limits the number of shares issuable to Cornell Capital Partners, LP upon conversion to 4.99% of the outstanding stock at time of conversion. Under section 39(a)(ii) of the same agreement, we are required to pay cash in lieu of shares for the portion greater than 4.99%.  The amount of cash is determined by the number of shares issuable upon conversion and the current market price of our stock.  Since the number of shares issuable is calculated using 94% of the market price, the cash conversion results in approximately a 6% premium paid on conversion.  As a result, the value of the derivative liability related to the conversion in excess of 4.99% will be based on the conversion premium atthe end of the reporting period, the Cash Premium Method rather than using the Black-Scholes model.  We corrected the derivative liability for the period ended December 31, 2006 resulting in a decrease in the liability of $3,042,400 and $674,120 for the six and three months ended December 31, 2006 respectively. In the event of a default of our obligations under the registration rights agreement, including our agreement to file the registration statement no later than May 3, 2006, or if the registration statement is not declared effective by September 5, 2006 we are considered in default.  As of September   30, 2006 the registration statement had not been declared effective, therefore we are considered in default and accordingly we reclassified the derivative liability from long term to short term liabilities. 

 

We also identified an error in accounting for the amortization of the debt discount related to the $5,000,000 convertible debenture issued to Cornell Capital Partners, LP.  We calculated the amortization of the debt discount using an amortization method that is not in accordance with generally accepted accounting principles.  We corrected the calculation using the effective interest method, which results in near zero amortization in the first year and exponentially increasing in the later years because the debt balance (net of discount) is zero at inception. We corrected the method of amortization in this restatement resulting in a decrease to interest expense and increase to the debt discount of $1,266,331 and $642,942 for the six and three month periods ended December 31, 2006.  As of December 31, 2006 the registration statement had not been declared effective,therefore we are considered in default and accordingly we reclassified the debt and debt discount from long term to short term liabilities. 

 

The effects of these changes on the consolidated balance sheet as of December 31, 2006, and the statements of operations for the six and three month periods ended December 31, 2006 are summarized as follows: 

 

 

8

 

 

As Previously

 

 

 

 

 

Reported

 

 

 

As Restated 

 

As of December 31, 2006

 

Adjustments 

 

As of December 31, 2006

 

 

 

 

 

 

Property and equipment

2,608,174 

 

(19,940)

 

2,588,234 

Accumulated depletion 

(1,263,782)

 

(149,892)

 

(1,413,674)

Other assets

550,366 

 

(550,366)

 

0 

Other assets - loan fees net of amortization

0 

 

724,729 

 

724,729 

Current portion of long term debt 

360,000 

 

4,640,000 

 

5,000,000 

Less current portion of debt discount 

0 

 

(4,999,976)

 

(4,999,976)

Current portion of derivative liability

0 

 

519,560 

 

519,560 

Current portion of warrant liability

0 

 

998,626 

 

998,626 

Long term debt 

3,416,204 

 

(3,416,204)

 

-   

Derivative liability

3,561,860 

 

(3,561,860)

 

-   

Warrant liability

3,694,293 

 

(3,694,293)

 

-   

Accumulated deficit

(17,151,567)

 

8,672,809 

 

(8,478,758)

 

 

 

 

 

 

 

For The Six Months

 

 

 

For The Six Months

 

Ended December 31, 2006

 

 

 

Ended December 31, 2006

Oil and natural gas sales 

706,123 

 

15,907 

 

722,030 

Management Fees

0 

 

22,500 

 

22,500 

Lease operating expense 

(9,325)

 

(4,579)

 

(13,904)

Production and ad valorem taxes 

(9,048)

 

(27,170)

 

(36,218)

Depreciation, depletion and amortization 

(674,671)

 

63,246 

 

(611,425)

Exploration expenses, including dry holes

(428,412)

 

199,082 

 

(229,330)

General and administrativeexpenses

(1,154,473)

 

89,140 

 

(1,065,333)

Gain (loss) from valuation of derivative liability

(957,047)

 

5,562,301 

 

4,605,254 

Interest expense

(1,835,887)

 

998,911 

 

(836,976)

Net income (loss)

(4,362,740)

 

6,913,303 

 

2,550,563 

Basic and diluted income (loss) per common share

(0.09)

 

0.14 

 

0.05 

 

 

 

 

 

 

 

For The Three Months

 

 

 

For The Three Months

 

Ended December 31, 2006

 

 

 

Ended December 31, 2006

Management Fees

0 

 

22,500 

 

22,500 

Depreciation, depletion and amortization 

(204,839)

 

(39,838)

 

(244,677)

General and administrative expenses

(671,458)

 

89,140 

 

(582,318)

Gain (loss) from valuation of derivative liability

(316,117)

 

2,809,945 

 

2,493,828 

Interest expense

(952,632)

 

553,802 

 

(577,110)

Net income (loss)

(2,163,655)

 

3,257,268 

 

1,093,613 

Basic and diluted income (loss) per common share

(0.04)

 

0.06 

 

0.02 

 

 

3.

GOING CONCERN

 

The financial statements of the Company have been prepared on the basis of accounting principles applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.

 

 

9

 

Should the Company be unable to achieve profitable operations or raise additional capital to bring on new projects, it may not be able to continue operations. These factors raise substantial doubt concerning the ability of the Company to continue as a going concern. The accompanying financial statements do not purport to reflect or provide for the consequences of discontinuing operations. In particular, such financial statements do not purport to show: (a) as to assets, their realizable value on a liquidation basis or their availability to satisfy liabilities; (b) as to liabilities, the amount that may be allowed for claims and contingencies, or the status and priority thereof; (c) as to shareholder accounts, the effect of any changes that may be made in the capitalization of the Company; and (d) as to operations, the effect of any changes that may be made in its business.

 

If current market conditions and production levels of our existing oil and natural gas continues we have sufficient funds to conduct our operations for a limited amount of time.  We will need external funding to continue our planned operations for the next 12 months. Additional financing may not be available in amounts or on terms acceptable to us, if at all. If we are unable to secure additional capital, we will be forced to either slow or cease operations.

 

We presently do not have any available credit, bank financing or other external sources of liquidity. Due to our brief history and historical operating losses, our operations have not been a sufficient source of liquidity. We will need to obtain additional capital in order to expand operations and become profitable. In order to obtain capital, we may need to sell additional shares of our common stock or borrow funds from private lenders. We may not be successful in obtaining additional funding.

 

We will still need additional investments in order to continue operations to achieve cash flow break-even. Additional investments are being sought, but we cannot guarantee that we will be able to obtain such investments. Financing transactions may include the issuance of equity or debt securities, obtaining credit facilities, or other financing mechanisms. However, the trading price of our common stock could make it more difficult to obtain financing through the issuance of equity or debt securities. Even if we are able to raise the funds required, it is possible that we could incur unexpected costs and expenses or experience unexpected cash requirements that would force us to seek alternative financing. Further, if we issue additional equity or debt securities, stockholders may experience additional dilution or the new equity securities may have rights, preferences or privileges senior tothose of existing holders of our common stock. If additional financing is not available or is not available on acceptable terms, we will have to curtail or cease our operations.

 

 

4.

FINANCIAL OBLIGATIONS

 

In January 2006, we entered into a securities purchase agreement, as amended and restated, for the sale of $5,000,000 principal amount of secured convertible debentures. The secured convertible debentures are due and payable, with 7% interest, three years from the date of issuance, unless sooner converted into shares of our common stock. Any event of default such as our failure to repay the principal or interest when due, our failure to issue shares of common stock upon conversion by the holder, our failure to timely file a registration statement or have such registration statement declared effective, breach of any covenant, representation or warranty 

 

 

10

 

in the securities purchase agreement, as amended and restated, or related secured convertible debentures, the assignment or appointment of a receiver to control a substantial part of our property or business, the filing of a money judgment, writ or similar process against our company in excess of $50,000, the commencement of a bankruptcy, insolvency, reorganization or liquidation proceeding against us and the delisting of our common stock could require the early repayment of the secured convertible debentures, including default interest rate on the outstanding principal balance of the secured convertible debentures if the default is not cured with the specified grace period. We anticipate that the full amount of the secured convertible debentures will be converted into shares of our common stock, in accordance with the terms of the secured convertible debentures. If we were required to repay the securedconvertible debentures, we would be required to use our limited working capital and raise additional funds. If we were unable to repay the secured convertible debentures when required, the debenture holders could commence legal action against us and foreclose on all of our assets to recover the amounts due. Any such action would require us to curtail or cease operations. 

 

In connection with the second amended and restated securities purchase agreement, we also entered into a second amended and restated registration rights agreement providing for the filing, within five days of April 28, 2006, of a registration statement with the Securities and Exchange Commission registering the common stock issuable upon conversion of the secured convertible debentures and warrants. We are obligated to use our best efforts to cause the registration statement to be declared effective no later than 130 days after filing and to insure that the registration statement remains in effect until the earlier of (i) all of the shares of common stock issuable upon conversion of the secured convertible debentures have been sold or (ii) January 5, 2008. In the event of a default of our obligations under the registration rights agreement, which includes, among other things, our failure, tofile the registration statement no later than May 3, 2006, or the failure of our registration statement to be declared effective by September 5, 2006, we are required to pay Cornell Capital, as liquidated damages, for each month that the registration statement has not been filed or declared effective, as the case may be, either a cash amount or shares of our common stock equal to 2% of the liquidated value of the secured convertible debentures.  We have accrued a liability of $1,600,000 at December 31, 2007 in connection with this provision. The lender has not technically declared us in default of our amended and restated securities purchase agreement. Due to the failure of the registration statement to be declared effective we are considered in default and have recorded the debt as a current liability in these financial statements.

 

Convertible debentures payable

 

$

4,787,000

Less: unamortized discount on debentures

 

 

(4,778,399)

 

 

 

 

Convertible debentures, net

 

$

8,601

 

 

 

 

 

In December 2006, the FASB approved FASB Staff Position ("FSP") No. EITF 00-19-2, "Accounting for Registration Arrangements" (“FSP EITF 00-19-2”), which specifies that the contingent obligation to make future payments or otherwise transfer consideration under a registration payment arrangement, whether issued as a separate agreement or included as a provision of a financial instrument or other agreement, should be separately recognized and measured in accordance with SFAS No. 5, "Accounting for Contingencies".  FSP EITF 00-19-2 

 

 

11

 

also requires additional disclosure regarding the nature of any registration payment arrangements, alternative settlement methods, the maximum potential amount of consideration and the current carrying amount of the liability, if any. The guidance in FSP EITF 00-19-2 amends FASB Statements No. 133, " Accounting for Derivative Instruments and Hedging Activities", and No. 150, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others", to include scope exceptions for registration payment arrangement.

 

FSP EITF 00-19-2  is effective immediately for registration payment arrangements and the financial instruments subject to those arrangements that are entered into or modified subsequent to the issuance date (December 21, 2006) of this FSP, or for financial statements issued for fiscal years beginning after December 15, 2006, and interim periods within those fiscal years, for registration payment arrangements entered into prior to the issuance date of this FSP. We adopted FSP EITF 00-19-2 effective July 1, 2007 and recorded $600,000 to contingent liability for the remaining probable payments we will incur prior to expiration of the registration rights agreement in January 2008. We also reclassified accrued liquidated damages in the amount of $1,000,000 from accrued interest to contingent liabilities. In addition, the warrants issued in connection with the Convertible Debentures no longerqualify for liability treatment per EITF Issue No. 00-19, “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock” (“EITF 00-19”).  We have recorded the initial fair market value of the warrants totaling $4,343,959 to additional paid-in capital and eliminated the June 30, 2007 fair market value of the warrant liability totaling $627,387.  The net effect of the  changes in the contingent liability and warrant liability results in a cumulative change in accounting principle totaling $4,316,572 recorded to the opening balance of retained earnings.  

 

5.

ASSET RETIREMENT OBLIGATION

 

Our financial statements reflect the provisions of Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations.  Our asset retirement obligation primarily represents the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties at the end of their productive lives, in accordance with applicable state laws.  We determine our asset retirement obligation by calculating the present value of estimated cash flows related to the liability.  We elected not to recognize asset retirement obligation for the three month period ended December 31, 2006  as the amount was immaterial and did not materially affect our obligations or misstate income. At December 31, 2007 we have recorded a liability for asset retirement obligation of $56,164, of which $21,988 is considered long term. We recorded accretion expense of $3,783and $7,566 for the three and six month periods ended December 31, 2007 respectively. 

 

 

12

 

 

 

**2007**

 

 

 

Asset retirement obligation at June 30, 2007

 

48,598 

Liabilities incurred

 

-   

Liabilities settled

 

-   

Accretion expense 

 

3,783 

Cummulative effect adjustment

 

-   

 

 

 

Asset retirement obligation at September 30, 2007 

52,381 

 

 

 

Accretion expense 

 

3,783 

 

 

 

Asset retirement obligation at December 31, 2007 

 

56,164 

 

 

 

 

6.

NET INCOME (LOSS) PER COMMON SHARE

 

Basic net income (loss) per common share is computed by dividing the net income (loss) attributable to common shareholders by the weighted average number of shares of common stock outstanding during the period. Any stock options and conversion of debt were not considered for the calculation.

 

The weighted average shares used in the basic loss per common share computations for the three months ended December 31, 2007 and 2006 were 56,885,439 and 50,490,557 shares, respectively. For the six months ended December 31, 2007 and 2006, the weighted average shares used in basic loss per common share computations were 55,585,050 and 50,286,091 shares respectively.

 

Diluted net income (loss) per common share is computed in the same manner, but also considers the effect of the convertible debentures and warrants if their effect is dilutive.  For the three and six month periods ended December 31, 2006 dilutive earnings per share were $0.02 and $0.05 respectively.  For the three and six month periods ended December 31, 2006, the convertible debentures of 8,028,904 increased basic common share to 52,999,958 and 52,826,414 respectively. 

 

7.

SALE OF PROPERTY

 

We sold the Inglish Sisters #3 well located in Montague County, Texas for $60,000 effective September 30, 2007.  We recorded a gain on the transaction of $60,000 as the property had zero net book value at June 30, 2007 as the underlying value of the property was less than our reserve report dated July 1, 2007. 

 

8.

STOCKHOLDER EQUITY

 

On September 10, 2007, we issued 238,125 shares of common stock to our advisors for services to us as advisors at $0.10 per share or $20,813 for 208,125 shares and at $0.05 per share 

 

 

13

 

or $1,500 for 30,000 shares. No underwriters were used and the shares were issued in reliance upon exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act.

 

On September 7, 2007, Cornell Capital Partners LP executed a Notice of Conversion in accordance with and pursuant to their Securities Purchase Agreement. They elected to convert convertible debentures into shares of our common stock, for $100,000 of the principal amount of debentures dated January 5, 2006. The number of shares issued was 3,436,426 at a conversion price of $.0291. On September 10, 2007, Cornell Capital Partners LP executed a Notice of Conversion in accordance with and pursuant to their Securities Purchase Agreement.  They elected to convert convertible debentures into shares of common stock, for $3,000 of the principal amount of debentures dated January 5, 2006.  The number of shares issued was 103,093 at a conversion price of $.0291. 

 

On November 20, 2007, we issued 170,000 shares of common stock to Shawn Clift for services to us as Chief Financial Officer. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act. These shares were valued at $6,800 or $0.04 per share, the fair market value of the common stock at the date of grant.

 

On October 25, 2007, we issued an aggregate of 90,000 shares of common stock to our advisors for services to us as advisors. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act. These shares were valued at $4,500 or $0.05 per share, the fair market value of the common stock at the date of grant.

 

On November  9, 2007, we issued 500,000 shares of common stock to Michael P. Piazza for services to us as Chief Executive Officer. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act. These shares were valued at $20,000.00 or $0.04 per share, the fair market value of the common stock at the date of grant.

 

9.

COMMITMENTS AND CONTINGENCIES

 

Retention Bonus - On July 12, 2007, we entered into a retention bonus agreement (the “Agreement”) with Michael P. Piazza, our President and Chief Executive Officer and Shawn L. Clift, our Chief Financial Officer (each an “Executive”). Under the terms of the Agreement, we agreed to pay to the Executives beginning June 1, 2007 (the “Effective Date”), a retention bonus equal to the Executive’s monthly base salary in effect as of the Effective Date during the period we investigate restructuring options. On July 26, 2007, we entered into a retention bonus agreement with Lifestyles Integration, Inc., the company through which we receive the consulting services of Eric Hanlon.  Under the terms of the agreement, we will pay Lifestyles, effective June 1, 2007, a monthly retention bonus equal to Lifestyles’ monthly consulting fee of $12,500 during theperiod in which we consider restructuring alternatives.  

 

As of December 31, retention bonuses were paid  to Michael Piazza and  Shawn Clift for $78,750 and $65,625 respectively.  As of December 31, 2007, a retention bonus of $56,250 was 

 

 

14

 

paid to Lifestyles Integration, Inc.  Therefore, there is no accrual on the December 31, 2007 Balance Sheet for Retention Bonuses.  

 

Under our amended and restated securities purchase agreement with Cornell Capital, LP we are considered in default due to the failure of the registration statement to be declared effective.   The lender has not declared the company technically in default.  We have accrued liquidated damages in the amount of  $1,000,000 as of June 30, 2007. In accordance with FSP EITF 00-19-2 we recorded $600,000 to contingent liability for the remaining probable payments we will incur prior to expiration of the registration rights agreement in January 2008.  As of December 31, 2007, the contingent liability of $1,600,000 is classified as short term. 

 

Litigation**-**We are not aware of any pending or threatened litigation or legal proceedings.

 

Other - To date, our expenditures to comply with environmental or safety regulations have not been significant and are not expected to be significant in the future.  However, new regulations, enforcement policies, claims for damages or other events could result in significant future costs. 

 

***Item 2.  Management’s Discussion and Analysis or Plan of Operation.***

 

**Forward-Looking Statements**

 

We are including the following cautionary statement in this Form 10-QSB for any forward-looking statements made by, or on behalf of, us. Certain statements contained herein and other materials we file with the Securities and Exchange Commission are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Act of 1934, as amended and, accordingly, involve risks and uncertainties which could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements.  Forward-looking statements give our current expectations, plans, objectives, assumptions or forecasts of future events.  All statements other than statements of current or historical fact contained in this report, including statements regarding our future financial position, business strategy, budgets, projected costsand plans and objectives of management for future operations, are forward-looking statements.  In some cases, you can identify forward-looking statements by terminology such as “anticipate,” “estimate,” “plans,” “potential,” “projects,” “ongoing,” “expects,” “management believes,” “we believe,” “we intend,” and similar expressions.  These statements are based on our current plans and are subject to risks and uncertainties, and as such our actual future activities and results of operations may be materially different from those set forth in the forward-looking statements.  Any or all of the forward-looking statements in this periodic report may turn out to be inaccurate and as such, you should not place undue reliance on these forward-looking statements.  We have based these forward-looking statements largely on our current expectations and projections about future events and financialtrends that we believe may affect our financial condition, results of operations, business strategy and financial needs.

 

 

15

 

Factors that could cause actual results to differ materially from those in forward-looking statements include: the change of business focus; continued availability of capital and financing; general economic, market or business conditions; acquisition opportunities or lack of opportunities; changes in laws or regulations; risk factors listed from time to time in our reports filed with the Securities and Exchange Commission; and other factors.

 

These forward-looking statements speak only as of the date on which they are made, and except to the extent required by federal securities laws, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.  In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.  All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained in this periodic report. 

 

**Plan of Operations**

 

Overall Strategy

 

We believe opportunities exist primarily because the major energy companies continue to focus their attention and resources toward the discovery and development of large fields.  Moreover the major companies have higher internal overhead costs that prevent them from fully developing production from existing, mature fields.  And, the recent economics of the oil and gas market continues to hold high pricing.  These conditions provide ample opportunities for smaller independent companies to purchase and exploit mature U.S. fields.  We expect that there will be competition for such properties.

 

We will continue to target potential acquisition candidates in a disciplined manner.  By adhering to our disciplined approach, we expect to prevent overpaying for acquisition and development opportunities provided we can obtain financing for projects.

 

On September 27, 2006, through our wholly-owned subsidiary, Ignis Barnett Shale, LLC, we entered into a purchase and sale agreement with W.B. Osborn Oil & Gas Operations., Ltd. and St. Jo Pipeline, Limited to acquire 45% of W.B. Osborn Oil & Gas Operations and St. Jo Pipeline’s interest in the acreage, oil and natural gas producing properties, and natural gas gathering and treating system located in the St. Jo Ridge Field in the North Texas Fort Worth Basin. To fund Ignis Barnett Shale’s acquisition of the properties as contemplated by the Purchase Agreement, on November 15, 2006, we entered into an Amended and Restated Limited Liability Company Agreement of Ignis Barnett Shale with affiliates of Silver Point Capital, L.P. Under the terms of the LLC Agreement, we agreed to manage the day-to-day operations of Ignis Barnett Shale and the Silver Point affiliates agreed to fund100% of the purchase price of the transaction and 100% of future acreage acquisitions and development costs of Ignis Barnett Shale to the extent approved by Silver Point. Ignis Barnett Shale’s budget and generally all material decisions affecting Ignis Barnett Shale are subject to the approval of Silver Point. Distributions from Ignis Barnett Shale will be made first to Silver Point until Silver Point has received a return of its aggregate capital contributions and a specified return on such 

 

 

16

 

contributions. Thereafter, we can earn up to 50% of the cash distributions after Ignis Barnett Shale meets performance criteria specified in the LLC Agreement.

 

The effective date of the above transaction was June 1, 2006.  At June 1, 2006, there were 14 producing wells.   As of December 31, 2007, 26 wells are on production, one well is in completion, and one well is awaiting completion.  For the quarter ended December 31, 2007, net production to the Ignis Barnett Shale, LLC averaged 105 bopd and 905 mcfpd of gas.  Cumulative gross production through October 2007 from Osborn’s Barnett Shale wells has been in excess of 615,000 barrels of oil and 2.9 Bcf of gas.  Ignis Barnett Shale, LLC also derives revenue from joint ownership in a 26-mile gas gathering and treating system that transmits and processes third party gas in the area.  Our goal is to continue to expand this system to service not only our wells, but additional third parties, as well.  Five of our wells have been horizontally drilled. 

 

We will earn our share of equity upon Silver Point realizing a specified return under the terms of the Purchase and Sale Agreement. We have the opportunity to earn up to 50% equity in the partnership.  Until such time as we begin to earn our equity share, we are not allowed to consolidate the results of these operations into our own in accordance with EITF Abstracts, Issue No. 04-5, *Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights.* For the quarter ended December 31, 2007, we have not earned our share of equity and therefore we have not recorded any financial transactions relating to this venture. During the quarter and six month period ended  December 31, 2007, management fees were paid to us in the amount of $45,000, and$90,000 respectively.

 

On December 21, 2007, our Services Agreement, dated November 15, 2006, with Ignis Barnett Shale, LLC (“IBS”) was automatically terminated pursuant to its term upon our removal as the B Manager of the Amended and Restated Limited Liability Company Agreement of IBS, dated November 15, 2006 (the “LLC Agreement”), by Silver Point Capital L.P. (“Sliver Point”). The Services Agreement was entered into on November 15, 2006 for the purpose of providing management and administrative services to IBS in exchange for payment of $50,750 per month during the initial 12 months and $43,250 per month thereafter. The LLC Agreement remains in effect and unchanged.  

 

**Liquidity and Capital Resources**

 

As of December 31, 2007, we had a working capital deficit of $2,363,787. Excluding the reclassification of debt and derivative liability we had a working capital deficit of $616,252. For the six months ended December 31, 2007, we generated a net cash flow deficit from operating activities of $334,377. Cash from investing activities totaled $60,000, which was proceeds from the sale of an oil and gas well. No cash was  provided by financing activities.

 

We intend to finance acquisitions of oil and gas properties and drilling programs with access to capital markets, and cash flow from operations. We cannot guarantee that any additional equity financing will be available in sufficient amounts or on acceptable terms when needed.  If such financing is not available in sufficient amounts or on acceptable terms, our results of operations and financial condition may be adversely affected.  In addition, equity 

 

 

17

 

financing may result in dilution of existing stockholders and my involve securities that have rights, preferences, or privileges that are senior to our common stock.  

 

We do not expect capital expenditures during the current quarter. If current market conditions and production levels of our existing oil and natural gas continues, we have sufficient funds to conduct our operations for a limited amount of time which includes no capital expenditures. We will need external funding to continue our operations and any further growth. Additional financing may not be available in amounts or on terms acceptable to us, if at all. If we are unable to secure additional capital, we will be forced to either slow or cease operations.

 

We will still need additional investments in order to continue operations to achieve cash flow break-even. Additional investments are being sought, but we cannot guarantee that we will be able to obtain such investments. Financing transactions may include the issuance of equity or debt securities, obtaining credit facilities, or other financing mechanisms. However, the trading price of our common stock could make it more difficult to obtain financing through the issuance of equity or debt securities. Even if we are able to raise the funds required, it is possible that we could incur unexpected costs and expenses or experience unexpected cash requirements that would force us to seek alternative financing. Further, if we issue additional equity or debt securities, stockholders may experience additional dilution or the new equity securities may have rights, preferences or privileges senior tothose of existing holders of our common stock. If additional financing is not available or is not available on acceptable terms, we will have to curtail or cease our operations.

 

Management and our auditors have noted that there is substantial doubt about our ability to continue as a going concern. Our existence is dependent upon management funding operations and raising sufficient capital. At this point in time we are unable to predict if any additional funding will become available.

 

**Financing Activities**

 

On September 7, 2007, Cornell Capital Partners LP executed a Notice of Conversion in accordance with and pursuant to their Securities Purchase Agreement. They elected to convert convertible debentures into shares of our common stock, for $100,000 of the principal amount of debentures dated January 5, 2006. The number of shares issued was 3,436,426 at a conversion price of $.0291. On September 10, 2007, Cornell Capital Partners LP executed a Notice of Conversion in accordance with and pursuant to their Securities Purchase Agreement.  They elected to convert convertible debentures into share of common stock, for $3,000 of the principal amount of debentures dated January 5, 2006.  The number of shares issued was 103,093 at a conversion price of $.0291. There were no debentures converted in the three months ended December 31,2007.

 

**Operating Activities**

 

For the six months ended December 31, 2007, net cash used in operating activities was $334,376 compared to $430,521 used in operating activities for the six months ended December 31, 2006.  Cash from investing activities for the six months ended December 31, 2007 was 

 

 

18

 

$60,000 and cash from investing activities for the six months ended December 31, 2006 was $91,353. Cash provided by financing activities for the six months ended December 31, 2007 and 2006 was $0 and $500,000, respectively. Cash from investing activities resulted from the sale of the Inglish Sisters #3 well in Montague County, Texas. 

 

***Results of Operations***

 

For the three months ended December 31 , 2007, we had a loss on basic and diluted common shares of less than $(0.01) compared to the prior year quarter ended December 31, 2006 of $0.02 resulting primarily from a small gain of $90,708 on valuation of derivatives in the current three month period ended December 31, 2007 compared to a gain of $2,493,828in the prior three months period ended December 31, 2006. Interest expense of $197,102 was lower compared to the prior three month period amount of $577,110. 

 

For the six months ended December 31 , 2007, we had a loss on basic and diluted common shares of $(0.01) compared to the prior six months ended December 31, 2006 of $.05 for basic and diluted common shares, resulting primarily from a lower gain on valuation of derivatives in the amount of $220,909 in the current six month period ended December 31, 2007 compared to a gain of $4,605,254 in the prior six months period ended December 31, 2006. Interest expense of $370,734 was lower compared to the prior six month period amount of $836,976. 

 

***Overall***

 

The following table summarizes the differences between the three month periods, and the six month periods ended December 31, 2007 and 2006, respectively 

 

 

 

Three Months Ended December 31,

 

Increase (Decrease)

 

 

Six Months Ended December 31,

 

Increase (Decrease)

 

 

2007

 

2006

 

 

 

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Results of oil and gas 

 

 

 

 

 

 

 

 

 

 

 

 

 

producing operations 

$

441,992 

 

(240,787)

 

682,779 

 

$

664,358 

 

(152,382)

 

816,740 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General & administrative expense 

$

(369,327)

 

(582,318)

 

212,991 

 

$

(1,097,950)

 

(1,065,333)

 

(32,617)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain/(loss)  from valuation

 

 

 

 

 

 

 

 

 

 

 

 

 

of derivative liability 

$

90,708 

 

2,493,828 

 

(2,403,120)

 

$

220,909 

 

4,605,254 

 

(4,384,345)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

$

(197,102)

 

(577,110)

 

380,008 

 

 

(370,734)

 

(836,976)

 

466,242 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of property 

$

-   

 

-   

 

-   

 

$

60,000 

 

0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/ (loss)

$

(33,730)

 

1,093,613 

 

(1,127,343)

 

 

(523,417)

 

2,550,563 

 

(3,068,747)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Results of oil and gas producing operations consist of operating revenues less lease operating expenses, production taxes, accretion of asset retirement obligations, and depreciation and depletion, and exploration expenses.  

 

 

19

 

 

For the three month period ended December 31, 2007, the increase in results from oil and gas operations of $682,779 is primarily attributed to an increase in oil and gas prices and increase in production as discussed below. 

 

For the six month period ended December 31, 2007, the increase in results from oil and gas operations of $ 816,740 is primarily attributed to an increase in oil and gas prices and an increase in production as discussed below.

 

 

The other factors will be addressed in the following discussion:

 

***Operating revenues***

 

 

 

Three Months Ended 

 

Three Months Ended

 

Six Months Ended 

 

Six Months Ended

 

 

December 31, 2007

 

December 31, 2006

 

December 31, 2007

 

December 31, 2006

 

 

 

 

 

 

 

 

 

Operating revenues

$

535,872 

 

234,909

 

831,437 

 

722,030 

 

 

 

 

 

 

 

 

 

Sales 

 

 

 

 

 

 

 

 

Condensate (Mbbls) 

 

4.3 

 

3.4 

 

7.8 

 

8.2 

Natural Gas (MMcf)

 

14.9 

 

7.9 

 

23.5 

 

29.1 

Total (BOE)

 

6.8 

 

4.8

 

11.7 

 

13.1

 

 

 

 

 

 

 

 

 

Average price 

 

 

 

 

 

 

 

 

Condensate ($/Bbl)

$

91.38 

 

58.13

 

85.60 

 

63.54

Natural Gas ($/Mcf)

$

9.35 

 

6.84

 

8.33 

 

7.25

 

 

 

 

 

 

 

 

 

 

For the current three month period ended December 31, 2007, our operating revenues of $535,872 are representative of an increase in production compared to the prior three month period ended September 30, 2006. Condensate production increased as the price per Bbl increased by $33.25 and natural gas production substantially increased in addition to the average price increasing $2.51/Mcf. On a BOE equivalent basis our production increased by 42%.  The substantial increase in natural gas production and increase in condensate production is primarily attributed to the workover of the  Acom A-6 well in Chambers County, Texas in the three month period ended September, 2007. The average price we received for condensate sales is generally at market prices received at the wellhead.  The average price we receive for natural gas sales is approximately the market price at the wellhead less transportationand marketing expenses.

 

***Operating expenses***

 

For the three month periods ended December 31, 2007 and 2006, operating expense excluding general and administrative expense was $138,879 and $498,195, respectively. The overall decrease of $359,316 was primarily due to lower depreciation and depletion, as mentioned above, of $191,465 and lower exploration expense of $229,110,  

 

 

20

 

            Our general and administrative (G&A) expenses consist of support services to operate the company and investor relations costs. For the three months ended December 31, 2007 and 2006 G&A was $369,327 and $582,318, respectively The decrease in general and administrative expense for the three month period ended December 31, 2007 was primarily due to a decrease in the cost of professional services of $84,964, and elimination of costs associated with due diligence and deal costs for a failed acquisition and financing of the Liberty Hills project. 

 

For the six month periods ended December 31, 2007 and 2006, operating expense excluding general and administrative expense was $257,079 and $896,102 respectively. The overall decrease of $639,023 was primarily due to lower depreciation and depletion, as mentioned above, of $489,090 and lower exploration costs of $229,330.

 

Our general and administrative (G&A) expenses consist of support services to operate the company and investor relations costs. For the six months ended December 31, 2007 and 2006 G&A was $1,097,950 and $1,065,333 respectively. General and administrative expense for the three and six month periods ended December 31, 2007 and 2006 were $369,327 and $582,318 respectively. The decrease was primarily due to a decrease in salaries and professional services due to the reduction in staff. 

 

***Interest Expense***

 

For the three and six month periods ended December 31, 2007 and 2006, interest expense was $197,102 and $577,110, respectively for the three month period and 370,734 and $836,976 respectively for the six month period The decrease in interest expense compared to the prior three month period is a result of recording $100,000 monthly in liquidated damages as required under the amended and restated securities purchase agreement at December 31, 2006.  The decrease in interest expense compared with the prior six month period was similarly caused as a result of recording $100,000 monthly in liquidated damages as required under the amended and restated securities purchase agreement at December 31, 2006.  The liquidated damages began accruing in September 2006.

 

***Gain on valuation of derivative liability***

 

For the three and six month period ended December 31, 2007, the gain on valuation of derivatives is derived from Convertible Debentures and warrants in accordance with the Purchase Securities Agreement with Cornell Capital Partners, LP.  For the three month periods ended December 31, 2007 and 2006 we  recorded a gain on the valuation of derivatives of $90,708 and $2,493,828 respectively, or a $ 2,403,100 decrease compared to the prior three month period. For the six month period ended December 31 2007 and 2006 we recorded a gain of $220,909 and 4,605,254 respectively, or a $4,384,345 decrease compared to the prior six month period. Due to the decrease in our common stock price and the decrease in the remaining term of the convertible debentures, our liability has been reduced to $138,934 at December 31, 2007.  We use theBlack-Scholes method to account for the mark-to-market valuation except for the convertible debenture that requires we pay cash in lieu of shares for that portion greater than 4.99% which is valued using the cash premium method.

 

 

21

 

**Off Balance Sheet Arrangements**

 

We do not have any off balance sheet arrangements as of December 31, 2007 or as of the date of this report. 

 

**Item 3. Controls and Procedures.**

 

Our management, with the participation of our then chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2007. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act isaccumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

 

Disclosure controls and procedures are controls and other procedures that are designed to ensure that the information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions’ rules and forms. Disclosures controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the reports that a company files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its Principal Executive Officer and Principal Financial Officer as appropriate to allow timely decisions regarding required disclosure.

 

Our Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Exchange Act as of the end of the period covered by this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) were not effective as of December 31, 2007.

 

Our management has identified a material weakness in our internal control over financial reporting, as defined in the standards by the Public Company Accounting Oversight Board. The area of material weakness identified in our internal control over financial reporting is the lack of an adequate complement of staff to address technical accounting issues as well as a lack of sufficient personnel to maintain proper segregation of duties. Provided we obtain additional funding we may be able to hire additional qualified staff to address this weakness.

 

 

22

 

Except for the material weakness described above, there have been no significant changes in our internal controls or in the other factors since the date of the Chief Executive Officer’s and Chief Financial Officer’s evaluation that could significantly affect these internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

 

**PART II – OTHER INFORMATION**

 

***Item 1. Legal Proceedings.***

 

 

We are not aware of any pending or threatened litigation or legal proceedings.

 

***Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.***

 

On July 17, 2007, we issued 50,000 shares of common stock to members of our Board of Directors for services rendered as directors. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act.

 

On September 10, 2007, we issued 178,125 shares of common stock to our advisors for services to us as advisors. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act.

 

On September 7 and 10, 2007, we issued a total of 3,539,519 shares of common stock to Cornell Capital Partners, LP upon conversion of a portion of their Convertible Debenture Agreement.  No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act. These shares were valued at $103,000 or $0.0291 per share, the fair market value of the common stock at the date of conversion.

 

On November 20, 2007, we issued 170,000 shares of common stock to Shawn Clift for services to us as Chief Financial Officer. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act.  These shares were valued at $6,800.00 or $0.04 per share, the fair market value of the common stock at the date of grant.

 

On October 25, 2007, we issued an aggregate of 90,000 shares of common stock to our advisors for services to us as advisors.  No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act.  These shares were valued at $4,500 or $005 per share, the fair market value of the common stock at the date of grant

 

On November 9, 2007, we issued 500,000 shares of common stock to Michael P. Piazza for services to us as Chief Executive Officer. No underwriters were used and the shares were issued in reliance upon the exemptions contained in Rule 506 and/or Section 4(2) of the Securities Act. No underwriters were used. These shares were valued at $20,000.00or $0.04 per share, the fair market value of the common stock at the date of grant.

 

 

23

 

 

***Item 3. Defaults Upon Senior Securities***

 

In connection with the second amended and restated securities purchase agreement with Cornell Capital Partners, we also entered into a second amended and restated registration rights agreement with Cornell Capital providing for the filing, within five days of April 28, 2006, of a registration statement with the Securities and Exchange Commission registering the common stock issuable upon conversion of the secured convertible debentures and warrants. We are obligated to use our best efforts to cause the registration statement to be declared effective no later than 130 days after filing and to insure that the registration statement remains in effect until the earlier of (i) all of the shares of common stock issuable upon conversion of the secured convertible debentures have been sold or (ii) January 5, 2008. In the event of a default of our obligations under the registration rights agreement,which includes, among other things, our failure, to file the registration statement no later than May 3, 2006, or the failure of our registration statement to be declared effective by September 5, 2006, we are required to pay to Cornell Capital, as liquidated damages, for each month that the registration statement has not been filed or declared effective, as the case may be, either a cash amount or shares of our common stock equal to 2% of the liquidated value of the secured convertible debentures. We have accrued a liability at December 31, 2007 in connection with this provision. Due to the failure of the registration statement to be declared effective, we have recorded the debt as a current liability in our financial statements. The lender has not declared us in default of our amended and restated securities purchase agreement as of December 31, 2007.

 

***Item 4. Submission of Matters to a Vote of Security Holders.***

 

 

Not applicable.

 

***Item 5. Other Information.***

 

In December 2007, Geoff Long was appointed by the Board of Directors to serve as our Chief Financial Officer.

 

***Item 6. Exhibits.***

 

The following are exhibits to this report:

 

Exhibit No.

Description

 

 

*31.1

Certification by Chief Executive Officer, required by Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act, promulgated pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 

 

 

*31.2

Certification by Chief Financial Officer, required by Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act, promulgated pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

24

 

 

*32.1

Certification by Chief Executive Officer, required by Rule 13a-14(b) or Rule 15d-14(b) of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of the United States Code, promulgated pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 

 

 

*32.2

Certification by Chief Financial Officer, required by Rule 13a-14(b) or Rule 15d-14(b) of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of the United States Code, promulgated pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 

 

______________ 

*Filed herewith

 

 

 

 

25

 

**SIGNATURES**

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Ignis Petroleum Group, Inc. (Registrant)

 

 

 

 

Date: April 17, 2008

By:   

/s/ Geoff Evett

 

 

 

Geoff Evett

 

 

 

President and Chief Executive Officer

 

Date: April 17, 2008

By:   

/s/ Geoff Long

 

 

 

Geoff Long

 

 

 

Chief Financial Officer

 

 

 

 

 

 

 

26

 ** |
|--------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|