UNITED
STATES SECURITIES AND EXCHANGE COMMISSION


Washington, D.C. 20549





Form 10-Q





x
            
            QUARTERLY
      REPORT UNDER SECTION 13 OR 15(d)
              OF
      THE SECURITIES EXCHANGE ACT OF 1934FOR
      THE QUARTERLY PERIOD ENDED June 30, 2008ORo
            
            TRANSITION
      REPORT UNDER SECTION 13 OR 15(d)
              OF
      THE SECURITIES EXCHANGE ACT OF 1934




Commission
File Number 000-50842









Earth
Biofuels, Inc.


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





Delaware
            
            71-0915825(State
      or other jurisdiction of
              incorporation
      or organization)
            
            (IRS
      Employer
              Identification
      Number)




3001
Knox Street, Suite 403


Dallas,
TX 75205


(Address
of principal executive offices)




(214) 389-9800


(Issuer’s
telephone number)






Indicate
by check mark whether the registrant (1) has filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 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.xYes   oNo









Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company.  See the definitions of “large accelerated filer,”
“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the
Exchange Act.




Large
accelerated filer Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See the definitions of “large accelerated filer,”
“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the
Exchange Act.




Large
accelerated filer  oAccelerated
filer o




Non-accelerated
filer  o (Do
not check if a smaller reporting company)     Smaller
reporting company x




I       Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange
Act).                         Yes
o No
x




As
of July 2, 2008 there were 375,076,314 shares of common stock of the registrant
outstanding.




















EARTH BIOFUELS, INC.




FORM 10-Q QUARTERLY REPORT




PART I
FINANCIAL INFORMATION




Item
      1.
            Financial
      Statements
            3Consolidated Balance Sheets at
      June 30, 2008 (unaudited), and December 31, 2007
            3Consolidated Statements of
      Operations for the Six Months EndedJune 30, 2008and 2007
      (unaudited)
            4Consolidated Statement of
      Stockholders’ Equity for theSix Months Ended June 30,
      2008and 2007
      (unaudited)
            5Consolidated Statements of Cash
      Flows for theSix
      Months Ended June 30, 2008and 2007
      (unaudited)
            6Notes to Consolidated Financial
      Statements (unaudited)
            7Item
      2.
            Management’s Discussion and
      Analysis of Financial Condition and Results of
      Operations
            21Item
      3.
            Quantitative and Qualitative
      Disclosures About Market Risk
            29Item4.
            Controls and
      Procedures
            29PART
      II OTHER INFORMATIONItem
      1.
            Legal
      Proceedings
            30Item 1A.
            Risk
    FactorsItem
      2.
            Unregistered Sales of Equity
      Securities and Use of Proceeds
            35Item
      3.
            Defaults upon Senior
      Securities
            36Item
      4.
            Submission of Matters to a Vote
      of Security Holders
            36Item
      5.
            Other
      Information
            36Item
      6.
            Exhibits
            36Signatures
            
            38Certification
      of Chief Executive OfficerCertification
      of Chief Financial OfficerCertification
      of Chief Executive OfficerCertification
      of Chief Financial Officer












































































Item 1.


PART I FINANCIAL INFORMATION


EARTH
BIOFUELS, INC.


CONSOLIDATED BALANCE SHEETS


(Unaudited)


($ in
thousands except share amounts)


June
      30, 2008
            
            
            December
      31, 2007Current
      AssetsCash
      and cash equivalents
            
            $
            48
            
            
            $
            42Investments
      in equity securities
            
            
            39
            
            
            
            73Trade
      accounts receivable, net of allowances totaling $0 and $30
            
            
            —
            
            
            
            2,545Inventory
            
            
            110
            
            
            
            159Prepaid
      expenses and other current assets
            
            
            203
            
            
            
            2,417Total
      Current Assets
            
            
            400
            
            
            
            5,236Property,
      Plant and equipment, net of accumulated depreciation
            
            
            2,673
            
            
            
            25,078Investments
      and advances
            
            
            11,366
            
            
            
            11,740Prepaid
      and other long term assets
            
            
            365
            
            
            
            222Deferred
      financing fees
            
            
            
            
            
            
            2,036Goodwill
            
            
            
            
            
            
            35,533Total
      Assets
            
            $
            14,804
            
            
            $
            79,845Current
      LiabilitiesAccounts
      payable
            
            $
            10,923
            
            
            $
            12,754Accrued
      interest payable
            
            
            48,151
            
            
            
            48,151Payables
      to related parties
            
            
            707
            
            
            
            253Demand
      Notes
            
            
            801
            
            
            
            679Note
      payable
            
            
            —
            
            
            
            1,508Convertible
      promissory notes, net of discount
            
            
            52,500
            
            
            
            24,711Term
      debt facilities
            
            
            5,000
            
            
            
            28,700Accrued
      income taxes
            
            
            17,610
            
            
            
            17,233Total
      Current Liabilities
            
            
            135,692
            
            
            
            133,989Commitments
      and contingencies (Note 14)Redeemable
      preferred stock, $.001 par value, 15,000,000 shares authorized
      100,000 and 0 shares issued and outstanding at June 30, 2008 and
      December 31, 2007, respectively
            
            
            —
            
            
            
            —Redeemable
      preferred stock, $5.00 par value, 2,000,000 shares authorized,
      243,000 and 0 shares issued and outstanding at June 30, 2008 and
      December 31, 2007, respectively
            
            
            1,215
            
            
            
            —Stockholders’
      Equity (Deficiency)Common
      stock, $.001 par value, 400,000,000 shares authorized,
      364,576,314 and 364,442,180 shares issued and outstanding, and
      278,389,134 issued and 276,554,134 shares outstanding as of December 31,
      2007
            
            
            365
            
            
            
            278Additional
      paid-in capital
            
            
            157,100
            
            
            
            154,122Accumulated
      deficit
            
            
            (279,343
            )
            
            
            (204,277
            )Notes
      receivable from parent
            
            
            —
            
            
            
            (4,111
            )Treasury
      stock at cost (2,855,000 shares)
            
            
            (226
            )
            
            
            (156
            )Total
      Stockholders’ Equity (Deficiency)
            
            
            (122,103
            )
            
            
            (54,144
            )Total
      Liabilities and Stockholders’ Equity
            
            $
            14,804
            
            
            $
            79,845





See
accompanying notes to consolidated financial statements








3








EARTH
BIOFUELS, INC.


Statements of Operations


(Unaudited)


(Amounts
in 000’s)





Three
      Months Ended June 30,
            
            
            Six
      Months Ended June 30,2008
            
            
            2007
            
            
            2008
            
            
            2007(Restated)Sales
      revenue
            
            $
            7,383
            
            
            $
            6,742
            
            
            $
            14,804
            
            
            $
            13,387Cost
      of sales
            
            
            7,275
            
            
            
            5,794
            
            
            
            13,259
            
            
            
            12,086Gross
      profit
            
            
            108
            
            
            
            948
            
            
            
            1,545
            
            
            
            1,301Compensation
            
            
            917
            
            
            
            1,407
            
            
            
            2,896
            
            
            
            6,521Other
      selling, general and administrative
            
            
            5,319
            
            
            
            3,462
            
            
            
            8,564
            
            
            
            6,818Depreciation
      and amortization
            
            
            672
            
            
            
            1,243
            
            
            
            1,349
            
            
            
            2,195Net
      loss from operations
            
            
            (6,800
            )
            
            
            (5,164
            )
            
            
            (11,264
            )
            
            
            (14,233
            )Other
      income (expense)Interest
      income
            
            
            56
            
            
            
            208
            
            
            
            66
            
            
            
            205Loss
      on sale of fixed assets
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (121Interest
      expense
            
            
            (27,087
            )
            
            
            (13,551
            )
            
            
            (32,305
            )
            
            
            (29,674
            )Loss
      on equity investments
            
            
            —
            
            
            
            (4,192
            )
            
            
            —
            )
            
            
            (4,192
            )Impairment
      losses
            
            
            —
            
            
            
            (10,623
            )
            
            
            —
            
            
            
            (10,938
            )Fixed
      asset impairment
            
            
            (12,774
            )
            
            
            —
            
            
            
            (12,774
            )
            
            
            —Loss
      on marketable securities
            
            
            —
            
            
            
            (852
            )
            
            
            —
            
            
            
            (852
            )Loss
      on sale of subsidiary
            
            
            (18,787
            )
            
            
            —
            
            
            
            (18,787
            )
            
            
            —
            )Other
      expenses
            
            
            
            
            
            
            (508
            )
            
            
            
            
            
            
            (405
            )Total
      other income (expense)
            
            
            (58,592
            )
            
            
            (29,518
            )
            
            
            (63,802
            )
            
            
            (45,977
            )Net
      loss
            
            $
            (65,392
            )
            
            $
            (34,682
            )
            
            $
            (75,066
            )
            
            $
            (60,210
            )Net
      loss per common shareBasic
      and diluted net loss
            
            $
            (0.27
            )
            
            $
            (0.17
            )
            
            $
            (0.31
            )
            
            $
            (0.29
            )Weighted
      average shares
            
            
            235,749
            
            
            
            204,160
            
            
            
            235,749
            
            
            
            204,160





See accompanying
notes to consolidated financial statements











4







EARTH
BIOFUELS, INC.


CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY


For
the SixMonths Ended June 30, 2008 and For The Year Ended December 31,
2007


(Unaudited)


(Amounts
in 000’s)





Common
      Stock Shares
            
            
            Common
      Stock at Par
            
            
            Additional
      Paid in Capital
            
            
            Other
      Comprehensive Income (Loss)
            
            
            Treasury
      Stock
            
            
            Accumulated
      Deficit
            
            
            Note
      Receivable
              from
      Parent
            
            
            TotalsBalance
      December 31, 2006 (restated)
            
            
            233,047
            
            
            
            233
            
            
            
            145,555
            
            
            
            (570
            )
            
            
            (463
            )
            
            
            (79,572
            )
            
            
            —
            
            
            
            65,183Cumulative
      adjustment for the implementation of FIN 48
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (2,225
            )
            
            
            
            
            
            
            (2,225
            )Adjusted
      Balance, January 1, 2007
            
            
            233,047
            
            
            
            233
            
            
            
            145,555
            
            
            
            (570
            )
            
            
            (463
            )
            
            
            (81,797
            )
            
            
            —
            
            
            
            62,958Parent
      and affiliate note receivable
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (4,111
            )
            
            
            (4,111
            )Shares
      issued for cash
            
            
            7,872
            
            
            
            8
            
            
            
            1,522
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            1,530Shares
      issued for services
            
            
            7,800
            
            
            
            8
            
            
            
            3,991
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            3,999Shares
      forfeited
            
            
            (6,000
            )
            
            
            (6
            )
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (6
            )Shares
      issued for related parties
            
            
            8,219
            
            
            
            8
            
            
            
            1,801
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            1,809Shares
      issued for converted debt
            
            
            16,922
            
            
            
            17
            
            
            
            102
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            119Exercise
      of warrants
            
            
            250
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —Unrealized
      losses on marketable securities
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (127
            )
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (127
            )Reclassification
      adjustment for losses
              included
      in net income, net of $0 tax effect
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            697
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            697Treasury
      stock, net of sales and purchases
            
            
            (1,556
            )
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            307
            
            
            
            —
            
            
            
            —
            
            
            
            307Share
      issued in connection with demand notes
            
            
            10,000
            
            
            
            10
            
            
            
            286
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            296Net
      changes in discounts on convertible debts
            
            
            —
            
            
            
            —
            
            
            
            865
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            865Net
      loss
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (122,480
            )
            
            
            —
            
            
            
            (122,480
            )Balance
      December 31, 2007
            
            
            276,554
            
            
            $
            278
            
            
            $
            154,122
            
            
            $
            —
            
            
            $
            (156
            )
            
            $
            (204,278
            )
            
            $
            (4,111
            )
            
            $
            (54,145
            )Shares
      issued for services
            
            
            30,578
            
            
            
            32
            
            
            
            1,150
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            1,182Shares
      issued in connection with   preferred stock including,
      common stock warrants  and beneficial conversion
      feature
            
            
            55,000
            
            
            
            55
            
            
            
            1,807
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            1,862Shares
      issued for investments
            
            
            609
            
            
            
            1
            
            
            
            23
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            24Treasury
      Stock
            
            
            (1,299
            )
            
            
            (1
            )
            
            
            —
            
            
            
            —
            
            
            
            (70
            )
            
            
            —
            
            
            
            —
            
            
            
            (71
            )Parent
      and affiliate note receivable
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            
            4,111
            
            
            
            4,111Net
      loss
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            —
            
            
            
            (75,066
            )
            
            
            
            
            
            
            (75,066
            )Balance
              June
      30, 2008
            
            
            361,442
            
            
            $
            365
            
            
            $
            157,100
            
            
            $
            —
            
            
            $
            (226
            ))
            
            $
            (279,343
            )
            
            
            —
            
            
            $
            (122,103
            )








See
accompanying notes to consolidated financial statements






5
















EARTH BIOFUELS,
INC


CONSOLIDATED
STATEMENTS OF CASH FLOWS


For the Six Month Periods Ended
June 30, 2008 and 2007


(Unaudited)


2008
            
            
            2007Cash
      Flows from Operating Activities:Net
      Loss
            
            $
            (75,066
            )
            
            $
            (60,210
            )Loss
      on sales of fixed assets
            
            
            —
            
            
            
            121Losses
      on marketable securities
            
            
            —
            
            
            
            697Depreciation
            
            
            1,349
            
            
            
            1,635Amortization
      of debt issuance costs
            
            
            —
            
            
            
            561Impairment
      of investments
            
            
            —
            
            
            
            4,192Goodwill
      impairment
            
            
            35,533
            
            
            
            10,938Fixed
      asset impairment
            
            
            12,774
            
            
            
            —Share-based
      compensation expense
            
            
            1,217
            
            
            
            3,875Debt
      discount amortization
            
            
            27,273
            
            
            
            5,410Changes
      in assets and liabilities:Decrease
      (increase) in:Trade
      accounts receivable
            
            
            (2,545
            )
            
            
            (268
            )Inventory
            
            
            (49
            )
            
            
            45Prepaid
      expenses & other current assets
            
            
            1,088
            
            
            
            (3,224
            )Advances
      to related parties
            
            
            —
            
            
            
            (1,310
            )Notes
      receivable from related party
            
            
            —
            
            
            
            (1,847
            )Increase
      (decrease) in:Accounts
      payable and accrued expenses
            
            
            (1,682
            )
            
            
            (149
            )Accrued
      interest payable
            
            
            —
            
            
            
            18,982Other
            
            
            216
            
            
            
            —Net
      cash provided by (used in) operating activities
            
            
            108
            
            
            
            (20,555
            )Cash
      Flows From Investing Activities:Cash
      paid for investment
            
            
            —
            
            
            
            (91
            )Advances
      on payments to related parties
            
            
            (400
            )
            
            
            (1,779
            )Cash
      paid for advances on investments
            
            
            —
            
            
            
            —Repayments
      from investments and advances
            
            
            —
            
            
            
            2,355Cash
      paid for purchases of fixed assets
            
            
            —
            
            
            
            (2,558
            )Net
      cash used in investing activities
            
            
            (400
            )
            
            
            (2,073
            )Cash
      Flows From Financing Activities:Proceeds
      from issuance of common stock
            
            
            
            
            
            
            1,534Proceeds
      from long term debt and line of credit
            
            
            (132
            )
            
            
            30,036Repayments
      of long term debt and line of credit
            
            
            
            
            
            
            (8,653
            )Proceeds
      from sale of treasury stock
            
            
            (70
            )
            
            
            463Proceeds
      from issuance of preferred stock
            
            
            500Cash
      paid for debt issuance cost
            
            
            
            
            
            
            (509
            )Net
      cash provided by financing activities
            
            
            298
            
            
            
            22,871Net
      increase in cash
            
            
            6
            
            
            
            243Cash
      and cash equivalentsBeginning
      of period
            
            
            42
            
            
            
            291End
      of period
            
            $
            48
            
            
            $
            534Supplemental
      Cash Flow Disclosures:Cash
      paid for income taxes
            
            $
            
            
            
            $
            —Cash
      paid for interest
            
            $
            3,147
            
            
            $
            2,904


See
accompanying notes to consolidated financial statements




6















EARTH
BIOFUELS, INC.




NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS


(UNAUDITED)








NOTE 1 — ORGANIZATION AND
MANAGEMENT’S PLANS





Organization





Earth
Biofuels, Inc., (“Earth” or “EBOF”) was incorporated in the state of Nevada on
July 15, 2002. On September 13, 2005, Earth issued
146,100,000 shares of common stock to Apollo Resources International, Inc.,
a Utah corporation, (“Apollo”) in exchange for 80% of the outstanding shares of
common stock of Earth Biofuels, Inc., a Mississippi corporation. With the
acquisition, Apollo (“the parent”) owned approximately 88% of the issued and
outstanding shares of Earth. This transaction has been accounted for as a
recapitalization effected through a reverse merger, such that Earth Biofuels
Operating, Inc. is the “accounting acquirer” for financial reporting purposes.
On October 7, 2005, Earth Biofuels, Inc. (the Mississippi Company) changed
its name to Earth Biofuels Operating, Inc. Effective November 14, 2005; the
domicile of Earth was moved to Delaware by means of a merger of Earth with and
into Earth Biofuels, Inc., a Delaware corporation. As of March 31, 2008, Apollo
Resources International, Inc owned 20% of the outstanding shares, however, due
to the company’s ability to exercise significant influence over EBOF’s operating
and financial policies, and has indirect controlling financial interest, Apollo
is still considered the “Parent of EBOF”.





The
principal business of Earth has been the domestic production, supply and
distribution of petroleum diesel-based alternative fuels consisting of pure
biodiesel fuel (B100) for sale directly to wholesalers, and to be used as a
blend stock to make B20. Earth’s primary bio-diesel operations are located in
Oklahoma and Texas.    Plant has been inactive since the May
2007 due to the cost of feed stock.





On June
30, 2008, the Company sold its wholly owned subsidiary New ELNG to PNG Ventures
Inc. (“PNG”) via a Share Exchange Agreement (the “Exchange Agreement”), in
exchange for the issuance of 7,000,000 shares of the of common stock of the PNG.
Prior to the completion of the Share Exchange, Earth LNG, Inc, a Texas
corporation (“ELNG”) had transferred to New ELNG all right and marketable title
to the member interests of Applied LNG Technologies USA, LLC and Arizona LNG,
L.L.C. and all their other assets (other than receivables from EBOF and
other subsidiaries of EBOF) that, together, comprise the  LNG
business, resulting in the characterization of the transfer as an asset sale of
EBOF’s subsidiary.  The investors holding $52.5 million in senior
unsecured notes were granted an irrevocable proxy regarding the 7 million shares
EBOF received in the exchange. In addition, the notes to the investors were
amended with new conversion rates to EBOF shares, and/or are exchangeable into
the PNG shares with limitations on the exchanges.





Accordingly,
EBOF does not have voting control over the 7,000,000 shares of PNG Ventures,
Inc. which is held by its majority debt holders in settlement of its workout
plans.  As a result, a change of control has occurred with regard to
the LNG business and the related balance sheet has not been consolidated
herein.  Earnings from the LNG business have been included in the
Company financials statements through the effective date of the
sale.





Going
Concern





Earth has
incurred significant losses from operations through June 30, 2008 and has
limited financial resources. The Company also has an accumulated deficit of
$279,343, negative current ratios and negative tangible net worth at June 30,
2008. These factors raise substantial doubt about our ability to continue as a
going concern. In addition, investors holding $52.5 million in senior unsecured
notes filed with the bankruptcy courts a Chapter 7 – Involuntary
Liquidation against EBOF during the second quarter of 2007. However, on November
14, 2007, EBOF negotiated and executed a settlement agreement (the “Agreement”)
with the above note holders.  The Agreement required the creditors to
dismiss their petition of bankruptcy.





Earth’s
management is attempting to seek strategic alternatives, including the pursuit
of additional financing for strategic acquisitions or a merger with other
businesses. Management intends to raise capital through other offerings, secure
collateralized debt financing and use these sources of capital to grow and
enhance its alternative fuel production and distribution operations. If
additional funds are raised by issuing debt, we may be subject to restrictive
covenants that could limit our operating flexibility. Earth’s performance will
also be affected by prevailing economic conditions. Many of these factors are
beyond Earth’s control. There can be no assurance that adequate funds will be
available when needed and on acceptable terms, or that a strategic alternative
can be arranged. The accompanying financial statements do not reflect any
adjustments that might result from the outcome of this
uncertainty.








These
items, among others, raise substantial doubt about the Company’s ability to
continue as a going concern. The consolidated financial statements do not
include any adjustments to reflect the possible future effects on the
recoverability and classification of assets or the amount and classification of
liabilities that may result from the outcome of this uncertainty.





There can
be no assurance that any of management’s plans as described above will be
successfully implemented or that the Company will continue as a going
concern.




NOTE 2  — SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES





The
accompanying consolidated financial statements and the supporting and
supplemental material are the responsibility of the management of Earth
Biofuels, Inc.





Principles of
Consolidation  — Earth’s consolidated financial statements include
the accounts of Earth and it’s wholly and majority owned subsidiaries. All
significant intercompany accounts and transactions have been eliminated in
consolidation.





Use of Estimates  — The
preparation of consolidated financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.





Cash Equivalents  —
Earth considers all highly liquid investments with an original maturity of three
months or less to be cash equivalents.





Accounts Receivable  —
Earth uses the allowance method of accounting for doubtful accounts.
The balance is based on historical collections and management’s review of
the current status of existing receivables and estimate as to their
collectibility.





Accounts Receivable  — Tax
Credits  —   Earth files federal excise tax returns each
quarter, claiming refundable biodiesel mixture tax credits. These credits are
accounted for on a gross basis and included as part of sales revenues when
earned.




Marketable Securities — In
accordance with SFAS  No.  115, “Accounting for Certain Investments in
Debt and Equity Securities”, securities are marked to market with gains and
losses being reflected as unrealized for “available for sale” securities, and
realized gains or losses for “trading securities”. At December 31, 2007 the
market value of investments in equity securities was approximately $73,000. The
change in fair value during the period has been determined to be other than
temporary based on the deteriorations in the credit ratings of the investee, and
the related losses on the investment totaling $1,071,000 are included in
earnings as of December 31, 2007.  Realized losses totaling
approximately $25,000 were recorded as of the three months ended June 30,
2008.





Inventory — Inventories
of fuel purchased and processed are stated at the lower of cost (on a first-in,
first-out, moving-average basis) or market.





Notes Receivable from Parent
and Affiliates  — Notes receivable from Parent and Affiliates
consist of advances made to Apollo Resources pursuant to inter-company credit
agreements. The notes are due upon demand and consist of market interest rates
ranging from 6% to 15%. Amounts advanced to related parties were used to fund
operations and investments.. The amounts due from the parent totaled
approximately $700,000 as of June 30, 2008.  Additionally, there were
advances made from a former subsidiary totaling $6 million which was previously
reflected as a reduction in equity in conformity with the EITF 85-1 and SAB
Topic 4-G, which requires that notes or other receivables from a parent or
another affiliate be treated as a deduction from stockholders’ equity in the
balance sheet. As a result of the sale of the subsidiary these receivables were
recorded as a gain, and netted with losses on the sale of the
subsidiary.





Property, Plant and
Equipment  — Property, plant and equipment are carried at cost.
Depreciation of property, plant and equipment is provided using the straight
line method at rates based on the following estimated useful lives:


Asset
            LifeBuildings
      and improvements
            8 -
      39  yearsFixtures
      and equipment
            4 -
      20  years








The cost
of asset additions and improvements that extend the useful lives of property and
equipment are capitalized. Routine maintenance and repairs items are charged to
current operations. The original cost and accumulated depreciation of asset
dispositions are removed from the accounts and any gain or loss is reflected in
the statement of operations in the period of disposition.





Impairment of Long-Lived
Assets  — In accordance with Statement of Financial Accounting
Standards No.  144 “Accounting for the Impairment or Disposal of Long-Lived
Assets”, Earth reviews the carrying value of its long-lived assets annually or
whenever events or changes in circumstances indicate that the historical
cost-carrying value of an asset may no longer be appropriate. Earth assesses
recoverability of the carrying value of the asset by estimating the future net
cash flows expected to result from the asset, including eventual disposition. If
the future net cash flows are less than the carrying value of the asset, an
impairment loss is recorded equal to the difference between the asset’s carrying
value and fair value.





Goodwill and Other Intangible
Assets  — Earth accounts for goodwill and other intangible assets in
accordance with SFAS  No.  142, “Goodwill and Other Intangible
Assets.” Goodwill and other intangible assets are periodically tested for
impairment. Earth assesses goodwill for impairment by periodically comparing the
fair value of its reporting units to their carrying amounts to determine if
there is potential impairment. Fair values for reporting units are determined
based on discounted cash flows, market multiples or appraised values as
appropriate. The fair value of definite lived intangible assets is determined by
using a “relief from royalty” approach.





Revenue  — Sales are
recorded at net realizable value, net of allowances for returns, upon shipment
of products to customers. Earth records revenue from federal incentive programs
related to the production of biodiesel when Earth has produced and sold the
biodiesel and completed all the requirements of the applicable incentive
program.  Revenues also consist of liquefied natural gas which is sold to
end users, and is recognized based on actual volumes of lng sold.  Revenue
is recognized in accordance with SEC Staff Accounting Bulletin (SAB) No. 
104 “Revenue Recognition” (“SAB  104”), when persuasive evidence of an
arrangement exists, the fee is fixed or determinable, collectibility is
probable, delivery of a product has occurred and title and risk of loss has
transferred or services have been rendered. Revenues include shipping and
handling costs billed to the customers.





Cost of Product Sales  —
   Cost of sales consists primarily of raw materials costs
incurred to produce or process our product. Shipping and handling costs are
included as a component of costs of product sales in our consolidated statements
of operations because we include in revenue the related costs that we bill our
customers.





Accounting for Share-Based
Compensation  — Earth measures all share-based payments, including
grants of employee stock options, using a fair-value based method in accordance
with Statement of Financial Accounting Standards No.  123R, “Share-Based
Payments.” The cost of services received in exchange for awards of equity
instruments is recognized in the statement of operations based on the grant date
fair value of those awards amortized over the requisite service period. Earth
utilizes a standard option pricing model, the Black-Scholes model, to measure
the fair value of stock options granted.





Earth
determines the measurement date for share-based transactions with non-employees
according to the terms of EITF  96-18, “Accounting for Equity Instruments
That Are Issued to Other Than Employees for Acquiring, or in Conjunction with
Selling, Goods or Services”. Earth measures fair value of equity instruments
using the stock price and other measurement assumptions as of the earlier of
either of the date at which a commitment for performance by the counterparty to
earn the equity instruments is, or the date at which the counterparty’s
performance is complete.





Income Taxes  — Earth
and its subsidiaries file a consolidated federal tax return. Income taxes are
provided based upon the asset and liability method of accounting. Deferred tax
assets and liabilities are recognized for temporary differences between
financial statement carrying amounts and the tax bases of assets and
liabilities, and are measured using the tax rates expected to be in effect when
the differences reverse. Deferred tax assets are also recognized for operating
loss and tax credit carryforwards. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in the results of operations
in the period that includes the enactment date. A valuation allowance is used to
reduce deferred tax assets when uncertainty exists regarding their
realization.





Net Loss Per Common
Share  — Basic and diluted net loss per common share are presented
in conformity with the SFAS  No.  128, “Earnings Per Share”. Diluted
net loss per share is the same as basic net loss per share as the inclusion of
outstanding options and warrants until their exercise would be anti-dilutive.
Share and per-share data presented throughout the financial statements and notes
reflect a 6-for-1 forward split that Earth declared in November, 2005. Basic net
income per share is computed by dividing net income available to common
shareholders (numerator) by the weighted average number of common shares
outstanding during the year (denominator). Diluted net income per share is
computed using the weighted average number of common shares





and
dilutive potential common shares outstanding during the year. Outstanding
options and warrants were not included in the computation of diluted loss per
share for the three months ended March 31, 2008 and 2007 because
their inclusion would be anti-dilutive.





Treasury Stock  — The
Company accounts for treasury stock using the cost method. Under the cost
method, the gross cost of the shares reacquired is charged to a contra equity
account. The stock was acquired for reasons other than its retirement, however,
its ultimate disposition has not yet been decided.





Registration Payments— In
December 2006, The FASB issued No. EITF 00-19-2 “Accounting for Registration
Payment Arrangements”.   The Company adopted EITF 00-19-2 for the year
ended December 31, 2006.  In connection with the Securities Purchase
Agreements and the related Registration Agreements of the company, registration
penalties were incurred for non timely filing of a registration statement, and
effectiveness of a registration statement, equal to 2.5% per month with a
maximum penalty of 12.5%.   As of June 30, 2008 and December 31, 2007
these penalties total $13.4 million and are being classified as accrued interest
with a related charge to interest expense.





NOTE 
3  — INVENTORIES





At June
30, 2008 and year ended December 31, 2007, respectively, inventories consisted
of the following:





June
      30,
              2008
            
            
            December
      31, 2007Description
            
            ($
      in 000’s)
            
            
            ($
      in 000’s)Biodiesel
      inventory, finished goods
            
            $
            110
            
            
            $
            127Liquid
      Natural Gas, finished goods
            
            
            —
            
            
            
            32Total
            
            $
            110
            
            
            $
            159





NOTE 
4  — PREPAID EXPENSES AND OTHER ASSETS





Prepaid
expenses and other assets consist of the following at June 30, 2008 and year
ended December 31, 2007:




June
      30,
              2008
            
            
            December
      31,
              2007Description
            
            ($
      in 000’s)
            
            
            ($
      in 000’s)Deposits
      on business related assets and office spaces
            
            
            193
            
            
            
            1,193Escrowed
      interest related to term debt facilities
            
            $
            —
            
            
            $
            1,205Other
      prepaid assets
            
            
            375
            
            
            
            241Total
            
            
            568
            
            
            
            2,639Less
      current portion
            
            
            (203
            )
            
            
            (2,417
            )Long
      term prepaid expenses and other assets
            
            $
            365
            
            
            $
            222








NOTE  5 
— PROPERTY, PLANT AND EQUIPMENT





Property,
plant and equipment as of June 30, 2008 and year ended December 31, 2007 consist
of the following:








June
      30, 2008
            
            
            December
      31, 2007Property, Plant and
      Equipment
            
            ($
      in 000’s)
            
            
            ($
      in 000’s)Land
            
            $
            681
            
            
            $
            681Buildings
      and improvements
            
            
            16,290
            
            
            
            24,882Fixtures
      and equipment
            
            
            712
            
            
            
            10,494Total
      cost
            
            
            17,683
            
            
            
            36,057Fixed
      asset impairment
            
            
            (12,773
            )Accumulated
      Depreciation
            
            
            (2,237
            )
            
            
            (10,979
            )Net
      property, plant and equipment
            
            $
            2,673
            
            
            $
            25,078





As part
of the share exchange, $6,950,000 of the debt related to the Durant plant
facility was transferred as part of the sale of the subsidiary, and amended into
the new debt on the LNG plant.  As a result, the Durant plant was
deemed impaired and is recorded at net realizable value, with a charge to
earning for plant impairment of $12,773,000.





Depreciation
expense for the six months ended June 30, 2008 was $1,349,000.










NOTE 6 —
INVESTMENTS, ADVANCES AND NOTES RECEIVABLE FROM RELATED
PARTIES





Amounts
representing the Corporation’s percentage interest in the underlying net assets
of other significant subsidiaries, and less-than-majority-owned companies in
which a significant ownership percentage interest is held, are included in
“Investments and advances”; there were no significant operations during 2007 or
for the three months ended June 30, 2008, and as such Earth’s share of the net
losses of these companies is $0 in the consolidated statement of income.
Evidence of loss in value that might indicate impairment of investments in
companies accounted for on the equity method is assessed to determine if such
evidence represents a loss in value of the Company’s investment that is other
than temporary. Examples of key indicators include a history of operating
losses, negative earnings and cash flow outlook, and the financial condition and
prospects for the investee’s business segment or geographic region. If evidence
of another than temporary loss in fair value below carrying amount is
determined, impairment is recognized. In the absence of market prices for the
investment, discounted cash flows are used to assess fair value.





Investments
and advances and impairment amounts consist of the following entities and
amounts as of and for the three months ended June 30, 2008 and year ended
December 31, 2007:


June
      30, 2008
            
            
            
            
            
            TotalDescription
            Method
            
            %
      Ownership
            
            
            Investments
      and Advance
              (Amounts
      in 000’s)
            
            
            Impairment
      Amount
              (Amounts
      in 000’s)Truckers
      Corner, Hillsboro, Texas
            Equity
            
            
            49
            %
            
            $
            6,711
            
            
            $
            —Biodiesel
      Investment Group, Danville, Illinois
            Cost
            
            
            10
            %
            
            
            3,639
            
            
            
            —Miscellaneous
      investments-Cellulonsic
            Cost
            
            Advances
      on letters of Intent
            
            
            
            289
            
            
            
            —PNG
      Ventures, Inc.
            Cost-due
      to voting proxy of investors
            
            Notes
      receivable related to letter of intent
            
            
            
            697
            
            
            
            —Blue
      Wireless
            Cost
            
            Investment
      in related party 5%
            
            
            
            30
            
            
            
            —Total
            
            
            
            
            
            
            $
            11,366
            
            
            
            —December
      31, 2007
            
            
            
            
            
            
            TotalDescription
            Method
            
            %
      Ownership
            
            
            Investments
      and Advance
              (Amounts
      in 000’s)
            
            
            Impairment
      Amount
              (Amounts
      in 000’s)Truckers
      Corner, Hillsboro, Texas
            Equity
            
            
            49
            %
            
            $
            6,445
            
            
            $
            —American
      Earth
            Equity
            
            
            100
            %
            
            
            —
            
            
            
            (77
            )Systems
      Management, San Antonio, Texas
            Cost
            
            Advances
      on letter of intent
            
            
            
            —
            
            
            
            (832
            )Vertex
      Processing, LP, Houston, Texas
            Cost
            
            Advances
      on letter of intent
            
            
            
            —
            
            
            
            (2,542
            )Biodiesel
      Investment Group, Danville, Illinois
            Cost
            
            
            10
            %
            
            
            4,976
            
            
            
            —Miscellaneous
      investments-Cellulonsic
            Cost
            
            Advances
      on letters of Intent
            
            
            
            289
            
            
            
            —Earth
      Ethanol -Liquification, Moses Lake
            Cost
            
            Advances
      on letter of Intent
            
            
            
            —
            
            
            
            (750
            )HPS
      Development, L.L.C., Louisiana
            Cost
            
            Impairment
      related to exchange of investment for Note receivable
            
            
            
            —
            
            
            
            (17,823
            )DFI-Albemarle
      Bio-Refinery, Inc., North Carolina
            Cost
            
            Notes
      receivable related to letter of intent
            
            
            
            —
            
            
            (Amount
      included below in bad debt expense for $5,525)Blue
      Wireless
            Cost
            
            Investment
      in related party 5%
            
            
            
            30
            
            
            
            —Total
            
            
            
            
            
            
            $
            11,740
            
            
            $
            (22,024
            )





Investments 
—







Trucker’s Corner  — On
April  20, 2006, Earth acquired a 25% limited partnership interest in
Trucker’s Corner, L.P. in exchange for a capital contribution of $1.1 
million in cash, 125,000  shares of Earth’s common stock valued at
$1,120,000, and 250,000  shares of Apollo Resources (Earth’s parent) common
stock. During 2007 Earth increased it’s investment to 50% upon the additional
advances of monies for construction of the related facility.. In February 2008
the company completed the  financing needed to finish the construction
of “Willie’s Place at Carl’s Corner” truck stop located 70 miles south of Dallas
on Interstate 35E. the construction on the remaining final phase of the project
has already begun and management expects the truck stop to open this summer,
2008. This new roadside destination will feature 13 Ultra-High Flow
Master/Satellite dispensers for fueling twelve trucks at a time including a wide
load island. There will also be 4 standard-sized fueling stations with 8 pumps.
All fuel sold at “Willie’s Place” will have some percentage of biofuels,
including “BioWillie®” Premium Biodiesel and ethanol, enabling more drivers to
participate in the green movement in the United States. In addition to the truck
stop fueling facilities, “Willie's Place at Carl’s Corner” will feature two
restaurants, a convenience store, saloon, gift shop featuring official Willie
Nelson merchandise and memorabilia, and the 750 seat performance hall which
still remains from the original “Carl’s Corner” truck stop. Additionally, this
destination for travelers will feature wireless internet access, clean
restrooms, hot showers, laundry facilities, plenty of parking, and a video game
and TV entertainment area. XM radio will also broadcast during live performances
from their studio located within the theater.







American Earth Fuels
Company  — Earth had planned to begin acquiring and operating retail
service stations through its majority-owned subsidiary, American Earth Fuels
Company (AEFC). Upon further analysis it was determined not to be profitable
business venture and the company was dissolved in 2007.





Biodiesel Investment
Group  — On September  21, 2006, Earth invested approximately
$5  million for an equity interest in a newly-formed company named
“Biodiesel Investment Group”. Biodiesel Investment Group and Bunge North
America, Inc. (“Bunge”), one of the nation’s leading agribusiness firms, have
partnered to start the construction of a biodiesel plant with an annual capacity
of 45 million gallons. Once completed, the plant will be Illinois’ largest
biodiesel production plant. It is anticipated that Earth will enter into an
off-take agreement with the new Illinois LLC for some portion of the biodiesel
production output of the plant. Earth plans to market its share of the new
plant’s production to local and other new markets under its “BioWillie” brand
name.  On March 14, 2008, The Company sold its investment for approximately
$5 million dollars with no gain or loss recorded.  Per the agreement, The
Company will receive cash and stock payments over the next two
years.





Earth Biofuels Technologies—
 During 2006, Earth signed an agreement to become the exclusive
licensor in the United States for the proprietary biodiesel production
technology of Biodiesel Brazil, a company owned by the renowned Dr. Miquel J.
Dabdoub.  A professor from the University of São Paulo in Brazil, Dr.
Dabdoub is founder and chairman of Biodiesel Brazil and a world authority on the
production of biodiesel. Dr. Dabdoub holds a number of patents and proprietary
technologies relating to the production and usage of biodiesel fuel. As a
world-renowned biodiesel authority and the holder of proprietary technologies
relating to the construction of biodiesel facilities, he is an expert in the
efficiencies, output capacities, and quality control measures relating to
biodiesel production and processing. Earth holds the exclusive rights to
Dr. Dabdoub’s technologies throughout North America, and together in 2006,
a new entity was formed.. Accordingly, the purpose of the entity is to utilize
Dr. Dabdoub’s proprietary technologies, to design and construct biodiesel
production facilities, both for us directly and for third
parties.  Additionally, we will use Mr. Dabdoub’s expertise to assess
potential acquisitions of biodiesel production facilities, and to assist in the
due diligence process for our other business opportunities. This company is to
be funded from construction contracts obtained. There were no properties
under construction as of the six months ended June 30, 2008. The operations of
this entity are consolidated with Earth.





PNG
Ventures, Inc.





As part
of the sale of the subsidiary, EBOF received 7 million shares of PNG common
stock.  The shares were valued at the fair value of net assets sold
times the % interest acquired in the exchange, totaling approximately
$697,000.





Advances on Letters of
Intent  —





During
2006, Earth signed a letter of intent to acquire a biodiesel production facility
from Systems Management Solutions, Inc. This agreement was terminated in
2007.





In 2006,
Earth entered into a letter of intent with Vertex Energy, L.P., which
contemplated a joint venture in which a newly created company would own and
operate a biodiesel production facility on the Houston Ship Channel in Houston,
Texas. As contemplated by the letter of intent, Vertex Energy would acquire a
49% interest in the newly created company in exchange for contributing to the
new operating company real property and improvements, including an existing
chemical processing facility. Earth would acquire a 51% interest in the
operating company in exchange for the payment of $2,500,000 and the issuance of
1,500,000 shares of its common stock to Vertex Energy. These shares were
issued in October, 2006 and had a fair market value of $4,320,000. Advances
totaling $658,000 had also been made towards this investment. On
February 5, 2007, Vertex Energy, LP & Benjamin P. Cowart alleged breach
of contract and a motion for new trial was granted. We believe these allegations
are substantively without merit, and are vigorously contesting the claims
brought by the plaintiff, and are exercising all available rights and remedies
against them; however, the ultimate outcome of this matter is uncertain. Due to
the lack of continuing operations at this location the investment amount is
deemed impaired. The company has recorded losses of $2,435,000 during 2006, and
$2,542,000 during 2007, resulting in total estimated impairments of $4,978,000.
Should Vertex prevail in the above proceedings Earth would receive the facility
in question.





On August
31, 2006, Earth entered into letters of intent with HPS Development, L.L.C.
("HPS") which contemplated a joint venture in which a newly created limited
liability company (the "LLC") would own and operate a fuel ethanol distillery
located on the Mississippi River in Plaquemines Parish, Louisiana (the
"Agreement"). As contemplated by the Agreement, HPS was to contribute real
property and improvements in an ethanol distillery for a 50% interest in
LLC.  Earth was to contribute cash totaling $50 million and issue
5,829,005 shares of common stock to HPS as well as the assumption of $40.0
million in debt obligation to be incurred by the operating company in connection
with the renovation of the facility.  We anticipated
the





renovation
of this facility would take 12 to 14 months, after which time we estimated the
plant would have an ethanol production capacity of 60-80 MMGPY.





Through
June 2007, Earth had invested $27 million in the joint venture without a
security interest.  The Agreement between the parties was disputed and
in June 2007 a settlement agreement was reached whereby HPS would return $4
million in cash and provide an $18 million note to Earth.  In
addition, HPS signed an agreement not to compete valued at $5 million. At of
December 31, 2007, the $18 million note was considered to be impaired and
accordingly, Earth has provided a reserve against this note.  As a
result, Earth recorded a $23 million loss on the LLC investment for the year
ended December 31, 2007, and $0 for the six months ended June 30,
2008.





The
Company’s investment in an Ethanol production facility located
in Albemarle, North Carolina was converted to promissory notes and
subsequently deemed impaired due to lack of activity. The investment totaling
$5,525,000 was written off during 2007 and is included in bad debt
expense.





Notes receivable from
related parties  —





Notes
receivable from related parties consists of advances made to the parent Apollo,
and other related parties pursuant to intercompany credit agreements and notes
related to investments bearing market rates and terms. Total notes receivable as
of June 30, 2008 and year ended December 31, 2007 are as follows:





June
      30, 2008
            
            
            December
      31, 2007Description
            
            ($
      in 000’s)
            
            
            ($
      in 000’s)DFI
            
            $
            —
            
            
            $
            5,525AIRO
            
            
            —
            
            
            
            930Other
      related parties
            
            
            —
            
            
            
            370Total
            
            
            —
            
            
            
            6,825Less
      amounts written off to bad debt expense
            
            
            —
            
            
            
            (6,825
            )Long
      term notes receivable from related parties
            
            $
            —
            
            
            $
            0





Investment  — related
party  —





This
consists of an equity investment with less than 5% ownership interest in Blue
Wireless, a publicly traded company. The Chief Executive Officer of Earth is
also the Chairman of the Board for the related investment. Earth will account
for this investment using the cost method.







NOTE 7 —
INTANGIBLE ASSETS




Goodwill
recorded on Earth’s balance sheet reflects the purchase price of Earth’s
acquisitions exceeding the fair market value of the net assets. At December 31,
2007, Earth had recorded approximately $35,533,000 in goodwill related to its
acquisition of its LNG businesses. This was written off as a result of the asset
sale and included in the net loss on sale of subsidiary.





Earth
determined that, based on the impairment tests performed on Earth as a separate
business unit from the LNG business, the intangible assets related to goodwill
from the acquisition of Distribution Drive totaling $3,981,280 and the $2
million license for the brand name of biodiesel products have been impaired
totaling approximately $6 million.  As such the carrying amounts of
these assets have been written down to zero and charged against earnings. In
addition, a non-compete agreement had been obtained as a result of the
settlement with the HPS investment above.   This intangible was also
deemed to be impaired and $5,000,000 was charged against
earnings.  Total impairments as of June 30, 2008, and December 31,
2007 were $0 and approximately $11million, respectively.





NOTE 8 —
DEMAND NOTES —




Earth has
several other demand notes net of discounts totaling $801,000 as of June 30,
2008. The notes are un-collateralized, with interest at 8%, all of which is due
upon demand.





NOTE 9 —
LINE OF CREDIT







As of
June 30, 2008 the Company no longer has a line of credit related to the Durant
facility.  On March 23, 2007, Earth had obtained a $9 million
term loan facility, and a $2.5 million letter of credit secured by the Durant,
Oklahoma biodiesel plant. The line of credit balance as of June 30, 2008, and
December 31, 2007 was $0.





NOTE 
10  — CONVERTIBLE DEBT





Convertible
debt consists of the following as of June 30, 2008 and year ended
December 31, 2007:





Description
            
            June
      30, 2008
            
            
            December
      31,
              2007($
      in 000’s)
            
            
            ($
      in 000’s)Amended
      and Restated convertible/exchangeable promissory notes
            
            $
            52,500
            
            
            $
            52,500Discount
      on convertible promissory notes
            
            
            -
            
            
            
            (27,789
            )Current
      portion of convertible promissory notes
            
            $
            52,500
            
            
            $
            24,711





In
connection with sale of the subsidiary, an amended Securities Purchase agreement
with investors was executed, of which, the original conversion terms were
amended to $.09 per share, or the notes are exchangeable into $10 per share of
PNG stock.  As a result of this amendment the original discount
discussed below, net of amortization as of June 30, 2008, was reversed to
interest expense totaling approximately $24 million.





On
July 24, 2006, Earth entered into a securities purchase agreement pursuant
to which Earth issued $52.5 million aggregate senior convertible notes that
were due in 2011 to eight institutional investors. The notes initially carry an
8% coupon, payable quarterly, and are convertible into shares of common stock at
$2.90 per share. In connection with the issuance of the notes, Earth also issued
five-year warrants to purchase 9,051,725  shares of common stock to the
investors and five-year warrants to purchase 1,357,759  shares of common
stock to Earth’s placement agent, at $2.90  per share.





On
August 11, 2006, Earth entered into a securities purchase agreement
pursuant to which Earth issued $1.1 million aggregate senior convertible
notes that are due in 2011 to two institutional investors. The notes initially
carry an 8% coupon, payable quarterly, and are convertible into shares of common
stock at $2.90 per share.   In connection with the issuance of the
notes, Earth also issued five-year warrants to purchase 232,759 shares of common
stock to the investors at $2.90 per share.





At the
date of original issuance the warrants had a relative fair value of $18,808,359,
and intrinsic value of the beneficial conversion feature of
$24,098,240, to arrive at a total debt discount of $42,906,599. Included in
interest expense is $10,770,000 of discount amortization in 2007 related to this
debt.





Due to
ongoing renegotiations with the above investors, Earth did not make the first
quarterly interest payments due October  1, 2006, or register the
underlying securities within 30  days from closing in accordance with the
original securities purchase agreement dated July 24, 2006 and August 11,
2006. As such, penalties and interest have accrued at the default rate of 15%
interest, plus 1.5% for the amount outstanding for registration penalties, and
an 18% late charge. Additionally there is a redemption penalty of 20% due upon
settlement of the notes.





Subsequent
to the second quarter of 2007, certain of the note holders above, filed with the
bankruptcy courts a Chapter 7 - Involuntary Liquidation against the
company.   On November 14, 2007, Earth Biofuels, Inc. (the “Company”)
negotiated and executed a settlement agreement (the “Agreement”) with the group
of creditors who had petitioned for an involuntary bankruptcy against the
company on July 11 of this year.    The Agreement requires
the creditors to dismiss their petition of bankruptcy. Under the terms of the
Agreement, the Company will grant certain security interests to the creditors
and will execute a restructuring plan within 120 days. A confession of judgment
was signed by the company noting the entire amount of debt and penalties due
under the original notes was $100,651,173. Total accrued interest and penalties
were approximately $48,151,000 as of December 31, 2007 and June 30,
2008.





On
November 29, 2007, certain of there note holders converted the $1.1 million in
aggregate senior notes to common stock of Earth.   The notes, interest
and penalties were settled through the issuance of 16,818,155 shares valued at
approximately $1,210,000.  A gain on the conversion was recorded
totaling approximately $454,000 was recorded for the year ended December 31,
2007.





Accrued
unpaid penalties and interest related to the above judgment for June 30, 2008
and year ended December 31, 2007 is as follows:





Accrued
      interest payable on convertible debts
            
            2008Interest
            
            $
            9,148Late
      charges
            
            
            15,120Redemption
      fee
            
            
            10,500Registration
      penalties
            
            
            13,383Total
      interest expense
            
            $
            48,151





In
connection with the 8% senior convertible notes issued on July 24,
2006, Earth incurred loan costs in the amount of $3,452,000, of which the
unamortized balance as of December 31, 2007 totaling $2,620,000 was charged
against earnings due to the above proceedings.








NOTE 11 —
TERM DEBT FACILITIES




As part
of the sale of the LNG subsidiary, on June 30, 2008, $6,950 million dollars
secured by the Durant plant was transferred to the LNG business, and sold as
part of the “Share Exchange” agreement with PNG.  In addition the $15
million term debt facility related to the LNG plant was also transferred to PNG
as part of the share exchange. As of June 30, 2008, the debt totaled $5 million
related to the Durant plant.





On
February 28, 2007, our LNG subsidiary obtained a term note totaling $15
million. The $15 million term loan is due and payable in 3 years, with
interest accruing at LIBOR plus 1,000 basis points and payable monthly in
advance. The loan is secured by the LNG plant facility in Topock, Arizona. In
connection with this facility Warrant Purchase and Registration Right agreements
were issued to purchase 13,549,816 of the Company’s common stock at
$.36 per share for 10  years. At the date of original issuance the
warrants had a relative fair value of $3,674,702.




In
addition, on March 23, 2007, Earth obtained a $9 million term loan facility
secured by the Durant, Oklahoma biodiesel plant. The principal amount is due in
3 years with interest payable at LIBOR plus 1,000 basis points. In connection
with this facility, Warrant Purchase and Registration Right agreements were
issued to purchase 6,774,908 of the Company’s common stock at $.36 per share for
10 years. At the date of original issuance the warrants had a relative fair
value of $1,654,643.





In June
2007, the lender on the above term loan facilities totaling $15 million and $9
million, respectively, exchanged their rights to purchase the warrants in lieu
of additional financing fees totaling $5.4 million. These financing fees are
payable at maturity of the debt and are being accrued monthly.  
Accrued financing fees of approximately $1,414,000 are included in accounts
payable at June 30, 2008.




The
Company has not met underlying debt covenants related to fixed charge ratios and
advances to subsidiaries.   The debtor has noted these defaults and
has not relinquished their rights per the underlying debt agreements.  As a
result, the notes are included in current liabilities.




Subsequent
to default, the Company received additional funding in the fourth quarter of
2007 from the lender in the amount of $4.7 million.  Notes payable for
both term notes totaled $28,700,000 at December 31, 2007, and June 30,
2008.  In connection with the above term notes interest
reserves were escrowed totaling $1,205,000 for interest payments due the next
twelve months. These facilities are also cross-collaterized.  In
addition, Earth incurred loan costs





NOTE 12 —
CONVERTIBLE PREFERRED SHARES





Preferred
Stock issuances




As of
June 30, 2008, we entered into a private financing transaction (“financing
transaction”) pursuant to a Securities Purchase Agreement (the “Purchase
Agreement”).  Pursuant to the Purchase Agreement we issued to the investors
(i) 535,000 shares of our newly authorized Series A Convertible
Preferred Stock, $.001 par value (the “convertible preferred stock”),
(ii) Stock Purchase Warrants to purchase an additional 2,000,000 shares of
common stock at an initial exercise price of $.0375 per share, and (iii) we
issued 5,000,000 shares of common stock. We received $500,000 in gross proceeds
in the initial closing. Holders of the Series A Preferred Stock shall be
entitled to receive dividends or other distributions with the holders of the
Corporation’s common stock, par value $.001 (the “Common Stock”) on an as
converted basis when, as, and if declared by the Directors of





the
Corporation. In addition, the share were redeemable at 1.35 times the original
amount, and were secured by 50,000,000 freely tradeable common shares of the
company.





EBOF
defaulted on the redemption date for the preferred shares, however, as part of
the Share Exchange, discussed in footnote 1 above, the PNG investors agreed to
repay the redemption liability of EBOF.  As a result, this gain is
included in the net losses from the sale of the subsidiary. In addition, the
50,000,000 common shares of EBOF were issued to the Preferred stockholder’s.
Also, the investors purchased an additional 100,000 shares of preferred stock as
part of the option contract.





During
the second quarter of 2008, the Company issued 243,000 shares of our newly
authorized Series B Convertible Preferred Stock, $5 par value.





NOTE 13 —
STOCKHOLDERS’ EQUITY





Warrants—





Warrants
granted by the Company consisted of the following for the sixmonths ended June
30, 2008.





Description
            Remaining
      Life
            
            Exercise
      Price
            
            
            2007
      WarrantsMay
      4, 2006 convertible debt-(debt repaid), warrants issued to
      investor
            8 -
      9 years
            
            $
            2.00
            
            
            
            920,810May
      26, 2006 convertible debt-(debt repaid), warrants issued to investor and
      placement agent
            8 -
      9 years
            
            $
            3.84
            
            
            
            768,750June
      7, 2006 convertible debt-(debt repaid), warrants issued to investor and
      placement agent
            8 -
      9 years
            
            $
            2.93
            
            
            
            1,545,000July 10,
      2006 convertible debt (debt repaid), warrants issued to investor and
      placement agent
            9-10
      years
            
            $
            2.50
            
            
            
            1,515,000July 21,
      2006 warrants issued for consulting fees
            9-10
      years
            
            $
            0.25
            
            
            
            4,000,000July 24,
      2006 convertible debt, warrants issued to investors
            9-10
      years
            
            $
            2.90
            
            
            
            9,051,725January
      19, 2007 notes payable, warrants issued to noteholders
            10
      years
            
            $
            .01
            
            
            
            375,000February
      , 2008 warrants issued to investor
            10
      years
            
            $
            .10
            
            
            
            1,000,000March
      28, 2008 Preferred share issuance
            5
      years
            
            $
            .0375
            
            
            
            2,000,000




A summary
of the Company’s stock warrant activity and related information at March 31,
2008 and December 31, 2007 is as follows:


Number
      of Shares Under Warrant
            
            
            Exercise
      Price
            
            
            Weighted
      Average Exercise PriceWarrants
      outstanding at December 31, 2006
            
            
            17,990,940
            
            
            $
            .25
      - 3.84
            
            
            $
            2.27Issued
            
            
            20,699,724
            
            
            $
            .01
      - .36
            
            
            $
            . 25Exercised
            
            
            (439,655
            )
            
            $
            .01
            
            
            $
            (1.26
            )Repurchased
            
            
            (20,324,724
            )
            
            $
            .30-.3
      6
            
            
            $
            (.25
            )Warrants
      outstanding and exercisable atDecember
      31, 2007
            
            
            17,926,285
            
            
            $
            .01
      - $3.84
            
            
            $
            2.25Issued
            
            
            3,000,000
            
            
            $
            .0375-.10
            
            
            $
            .06Cancelled
      due to Amended debt agreements
            
            
            (11,051,725
            )
            
            
            .0375-2.90
            
            
            $
            (2.38
            )Warrants
      outstanding and exercisable atJune
      30, 2008
            
            
            9,874,560
            
            
            $
            .01
      - $3.84
            
            
            $
            1.43





The
weighted average exercise price for all warrants outstanding as of
December 31, 2007 was $2.25 per share. During the year ended December 31,
2007, 20,324,724 shares were repurchased, and 439,635 shares were exercised. The
weighted average exercise price for all warrants outstanding as of June 30, 2008
was $1.43 per share.





All
warrants have a five-year or ten year expiration. The warrant fair value was
determined by using the Black Scholes option pricing model. Variables used in
the Black-Scholes option-pricing model include (1) risk-free interest rate,
(2) expected warrant life is the actual remaining life of the warrants as
of the year end, (3) expected volatility was 100%-400%, and (4)  zero
expected dividends.





Due to
net losses or anti-dilutive features these warrants and conversion options were
not presented on the Consolidated Statement of Operations.








Share
based Compensation  —





During
the six months ended June 30, 2008, Earth issued 30,578,000 common shares,
valued at approximately $1.2 million million of Earth’s common stock to
employees for services rendered, of which all shares were
restricted.





NOTE 14 —
COMMITMENTS AND CONTINGENCIES





Royalties 
—





As part
of the “BioWillie” license agreement, Earth pays $25,000 in monthly advances on
biodiesel royalty amounts payable equal to two cents per gallon of fuel sold
under the BioWillie trademark. The contract is renewable every 2 years. For the
six months ended June 30, 2008, royalty payments totaled $0.





Leases 
—





At
December 31, 2005, Earth held non cancelable operating leases covering
properties with minimum lease commitments as indicated below.





On
October 17, 2005, EBO leased a truck stop in Grenada, Mississippi from RBB
Properties, LLC which is controlled by R. Bruce Blackwell, a shareholder and
Director of Earth. The lease agreement provides for monthly payments of $10,000
over a five year term. EBO is responsible for operations and repair and
maintenance of the facility.





Minimum
lease payments for the next five years are approximately $120,000.





Total
rent expense for the six months ended June 30, 2008 was approximately
$55,623.





Litigation 
—





On May 2,
2006, Earth entered into a letter of intent with Vertex Energy, L.P., which
contemplated a joint venture in which a newly created company would own and
operate a biodiesel production facility on the Houston Ship Channel in Houston,
Texas. As contemplated by the letter of intent, Vertex Energy would acquire a
49% interest in the newly created company in exchange for contributing to the
new operating company real property and improvements, including an existing
chemical processing facility. Earth would acquire a 51% interest in the
operating company in exchange for the payment of $2,500,000 and the issuance of
1,500,000 shares of its common stock to Vertex Energy. In Harris County
District Court, Vertex Energy, LP & Benjamin P. Cowart alleged breach of
contract on January 26, 2007, and a motion for new trial was granted. We believe
these allegations are substantively without merit, and are vigorously contesting
the claims brought by the plaintiff, and are exercising all available rights and
remedies against them; however, the ultimate outcome of this matter is
uncertain. Vertex Energy filed its First Amended Petition on February 8,
2008, enjoining Jason Gehrig to the case. Earth is currently in the discovery
motion stage with Vertex Energy regarding disclosures, interrogatories, and
requests for production. The investment in this company and related plant was
deemed impaired due to lack of operations and was charged to earnings totaling
$$2,435,000 during 2006, and $2,543,000 during 2007, resulting in total
estimated impairments of $4,978,000. Should Vertex prevail in the above
proceedings Earth would receive the facility in question.





In April
2007, JM Allen & Associates, Inc. filed a civil action in the District
Court of Rusk County, Texas for the 4th Judicial District of Texas,
entitled JM Allen & Associates, Inc. v. Earth Biofuels, Inc., Case
No.  2007-160, alleging fraudulent inducement and non-performance under a
series of oral alleged agreements to provide labor and materials in the
aggregate amount of $1,900,000; and also filed a request for disclosure,
admissions, interrogatories, and request for production of documents. On
February 1, 2008, Earth entered into a settlement agreement with JM Allen for
$410,000. This amount has been included in accounts payable and accrued
expenses.





On May
22, 2007, Pacific Biodiesel Texas, LP filed a Demand for Arbitration with the
American Arbitration Association claiming $513,309 is due them do to a breach of
their Sales and Purchase Agreement with Earth to purchase all Claimant’s
biodiesel output for a 12 month period. Pacific Biodiesel Texas, LP filed their
First Amended Demand for Arbitration on January 24, 2008 increasing their claim
to $1,225,765. Both parties executed an award agreement dated April 1, 2008,
whereby Earth will pay $552,800 to Pacific Biodiesel in full settlement of their
claim. Accordingly, $552,800 has been included in accounts payable and accrued
expenses.





On July
24, 2006, Earth entered into a securities purchase agreement pursuant to which
Earth issued $52.5 million aggregate senior convertible notes that were due
in 2011 to eight institutional investors.   Due to ongoing renegotiations
with the above investors, Earth did not make the first quarterly interest
payments due





October
1, 2006, or register the underlying securities within 30  days from closing
in accordance with the original securities purchase agreement. Subsequent to the
second quarter of 2007, certain of the note holders, filed with the bankruptcy
courts a Chapter 7 - Involuntary Liquidation against the company.   On
November 14, 2007, Earth Biofuels, Inc. (the “Company”) negotiated and executed
a settlement agreement (the “Agreement”).  The Agreement required the
creditors to dismiss their petition of bankruptcy. Under the terms of the
Agreement, the Company will grant certain security interests to the creditors
and will execute a restructuring plan within 160 days. A confession of judgment
was signed by the company noting the entire amount of debt and penalties due
under the original notes of $100,651,173. Total accrued penalties were
approximately $48,151,000 as of March 31, 2008.





Earth has
become subject to various claims and other legal matters in the course of
conducting its business. No material individual claims are currently pending;
however, the company has recorded approximately $1,000,000 in regards to claims
deemed likely in accounts payable and accrued expenses as of June 30,
2008.





We may
become party to various legal actions that arise in the ordinary course of our
business. During the course of our operations, we are also subject to audit by
tax authorities for varying periods in various federal, state, local, and
foreign tax jurisdictions. Disputes may arise during the course of such audits
as to facts and matters of law. It is impossible at this time to determine the
ultimate liabilities that we may incur resulting from any lawsuits, claims and
proceedings, audits, commitments, contingencies and related matters or the
timing of these liabilities, if any. If these matters were to be ultimately
resolved unfavorably, an outcome not currently anticipated, it is possible that
such outcome could have a material adverse effect upon our consolidated
financial position or results of operations. However, we believe that the
ultimate resolution of such actions will not have a material adverse affect on
our consolidated financial position, results of operations, or
liquidity.





NOTE 
16  — INCOME TAXES





In 2007,
the Company adopted Financial Accounting Standards Board Interpretation
No. 48, Accounting for Uncertainty in Income Taxes (“FIN
48”).  As such, the Company has determined that certain tax
liabilities relating to a supply contract relating to the Apollo Resources
purchase of the LNG Business in December 2005 should be recorded in the
accompanying financial statements totaling $17,233,000 of which $11,550,000 was
recorded as an addition to goodwill, $1,641,000 represents interest, and
$2,225,000 represents prior periods estimated penalties and
interest.  The outcome of this tax estimate is uncertain at this time.
The Company recorded an adjustment to retained earning of $2,225,000 as a part
of the transitional accounting promulgated by FIN 48 at December 31, 2007. In
addition, additional interest has been accrued totaling approximately $229,000
as of March 31, 2008.  The Company will adjust the accrual for this tax
contingency in the period that the facts and circumstances warrant or the
liability is settled with taxing authorities. The Company's tax years for 2005
through 2006 are subject to examination by various tax authorities. A number of
years may elapse before an uncertain tax position is finally resolved. It is
often difficult to predict the final outcome or the timing of resolution of any
particular uncertain tax position, but the Company believes that its reserves
for income taxes reflect the most probable outcomes. The Company adjusts the
reserve, as well as the related interest, in light of changing facts and
circumstances. Settlement of any particular position would usually require the
use of cash and result in the reduction of the related reserve. The resolution
of a matter would be recognized as an adjustment to the provision for income
taxes and the effective tax rate in the period of resolution. As of June
30, 2008, it is possible that the Company's liability for uncertain tax
positions will be reduced by as much as $17.6 million during the year ended
December 31, 2012 as a result of the settlement of tax positions with
various tax authorities.





In
addition to the above FIN 48 income tax liabilities, the Company has net
deferred tax assets calculated at an expected rate of 35% of approximately $48.4
million and $46.6 million as of June 30, 2008 and December 31, 2007,
respectively. As the ultimate realization of this net tax asset is uncertain,
the Company has provided a valuation allowance for the entire amount at June 30,
2008 and December 31, 2007, respectively.





The net
deferred tax assets generated by loss carry-forwards has been fully reserved.
The cumulative net operating loss carry-forward is approximately $155.7 million
as of June 30, 2008, and will expire in the years 2024 through
2027.  The valuation allowance for deferred tax assets was increased
by approximately $12.2 million and $27.3 million for the six months ended June
30, 2008 and for the year ended December 31, 2007, respectively.





Deferred
tax assets and liabilities result from differences between the financial
statement carrying amounts and the tax bases of existing assets and liabilities.
The tax effect of temporary differences that give rise to deferred tax assets
and liabilities as of June 30, 2008 and year ended December 31, 2007 are as
follows:





March
      31, 2008
            
            
            December
      31, 2007Deferred
      tax assets:
            
            (in
      000’s)
            
            
            (in
      000’s)Impairment
      of investments and intangibles
            
            $
            4,870
            
            
            $
            4,870Net
      operating loss carryforwards
            
            
            58,079
            
            
            
            43,618Deferred
      tax assets
            
            
            62,949
            
            
            
            48,488Less
      valuation allowance
            
            
            (62,909
            )
            
            
            (48,448
            )Total
      deferred tax assets
            
            
            40
            
            
            
            39Deferred
      tax liabilities:Depreciation
      and amortization
            
            
            (40
            )
            
            
            (39
            )Total
      deferred tax liabilities
            
            
            (40
            )
            
            
            (39
            )Net
      deferred tax assets (liabilities)
            
            $
            —
            
            
            $
            —








NOTE 17 —
SEGMENT INFORMATION




Earth
maintains one operating segment whose business is conducted through a separate
legal entity that is wholly owned by Earth. This segment is Earth LNG, Inc. LNG
is managed separately, as this business has distinct customer base and requires
different strategic and marketing efforts. The accounting policies of the
segment are the same as those described in the summary of significant accounting
policies. The segment company contains liquefied natural gas production,
distribution and marketing operations. The subsidiary revenues are in excess of
10% of consolidated revenues. There are no inter-segment revenues or
expenses.





Certain
segment data is included in the table below as follows:





LNG
            
            
            Earth
      Biofuels
            
            
            Consolidated($
      in 000’s)
            
            
            ($
      in 000’s)
            
            
            ($
      in 000’s)Six
      months ended June 30, 2008Revenue
            
            $
            14,804
            
            
            $
            —
            
            
            $
            14,804Income
      (Loss) from operations
            
            $
            (2,885)
            
            
            $
            (8,379
            )
            
            $
            (11,264
            )Interest
      Expense
            
            $
            3,147
            
            
            $
            29,158
            
            
            $
            32,305Property,
      plant and equipment, net
            
            $
            —
            
            
            $
            2,673
            
            
            $
            2,673Total
      Assets
            
            $
            —
            
            
            $
            14,805
            
            
            $
            14,805Current
      Liabilities
            
            $
            —
            
            
            $
            110,849
            
            
            $
            110,849Year
      Ended December  31, 2007Revenue
            
            $
            26,068
            
            
            $
            1,018
            
            
            $
            27,086Income
      (Loss) from operations
            
            $
            102
            
            
            $
            (32,215
            )
            
            $
            (32,113
            )Interest
      Expense
            
            $
            (2,671
            )
            
            $
            (56,215
            )
            
            $
            (58,886
            )Net
      Loss for the twelve months ended December 30, 2007
            
            $
            (5,296
            )
            
            $
            (117,184
            )
            
            $
            (122,480
            )Property,
      plant and equipment, net
            
            $
            9,033
            
            
            $
            16,045
            
            
            $
            25,078Total
      Assets
            
            $
            50,846
            
            
            $
            28,999
            
            
            $
            7
      9,845Current
      Liabilities
            
            $
            40,750
            
            
            $
            93,239
            
            
            $
            133,989





ITEM
2.                   Management’sDiscussion and
Analysis





Forward Looking
Statements




This
Annual Report on Form 10-KSB and all other reports filed by Earth Biofuels, Inc
, a  Delaware corporation (“EARTH”), from time to time with the
Securities and Exchange Commission (collectively the “Filings”) contain or may
contain forward looking statements and information that are based upon beliefs
of, and information currently available to, the management of EARTH as well as
estimates and assumptions made by EARTH management. When used in the filings the
words “may”, “will”, “should”, “estimates”,  “anticipate”, “believe”,
“estimate”, “expect”, “future”, “intend”, “plan” or the negative of these terms
and similar expressions as they relate to EARTH or its management, identify
forward looking statements. Such statements reflect the current view of EARTH
and with respect to future events and are subject to risks, uncertainties,
assumptions and other factors relating to EARTH, its ability to raise capital,
its ability to market to biodegradable diesel fuel and other risk factors.
Should one or more of these risks or uncertainties materialize, or should the
underlying assumptions prove incorrect, actual results may differ significantly
from those anticipated, believed, estimated, expected, intended or
planned.




Although
EARTH believes that the expectations reflected in the forward looking statements
are reasonable, we cannot guarantee future results, levels of activity,
performance or achievements. Except as required by applicable law, including the
securities laws of the United States, management does not intend to update any
of





the
forward-looking statements to conform these statements to actual results. The
following discussion should be read in conjunction with EARTH’s consolidated
financial statements and the related notes filed herewith.





The
following discussion and analysis should be read in conjunction with Earth’s
Financial Statements, together with the notes to those statements, included in
Item  7 of this Annual Report on Form  10-KSB.





Overview





The
principal business of Earth is the domestic production, supply and distribution
of alternative based fuels consisting of biodiesel and previously liquid natural
gas and ethanol. Earth’s primary bio-diesel operations are located in Oklahoma
and Texas. Earth sold it subsidiary which produced liquefied natural gas, or
LNG, at the end of the second quarter 2008, and restructured its debts with
significant investors.





Our
primary sources of revenue for the years ended 2008 and 2007 are from the sale
of biodiesel fuels and LNG. Our sales revenue is a function of the volume we
sell and the price at which we sell. The volume of our sales is largely
dependent upon demand and our ability to distribute the product. The selling
prices we realize for our products are largely determined by the market supply
and demand, which in turn, is influenced by industry factors over which we have
little, if any, control, such as the price of gasoline and other alternative
energy sources. We blend and market our biodiesel directly to fuel stations. For
our biodiesel products the distribution strategy includes supplying B100 for
storage and blending terminals, controlling the blending point, and obtaining
exclusive agreements with terminal chains throughout the United States. For our
LNG products the production facility is located in Topock, AZ, which is just one
mile east of the Arizona-California border. The plant has a maximum capacity of
95,000 gallons per day, and is currently running at approximately 94%
efficiency. The facility is strategically located in close proximity to its
primary metropolitan markets along the west coast to minimize transportation
costs.





Our gross
profit is derived from our total revenues less our cost of sales. Our cost of
sales is affected by the price of our purchases of biodiesel and natural gas on
the open market, which are also affected by supply and demand, and the cost of
raw materials used in the production process, such as soy oil and natural gas.
As we implement our facility construction and expansion strategy, we expect our
cost of sales to be impacted by our cost of raw materials used in
production.





Continuing
Losses.   We have had net losses from operations each year
since inception in 2005, and there can be no assurance that we will be
profitable in the future. Our financial results depend upon many factors that
impact our results of operations including sales prices of natural gas, soy oil
and corn, the volume of sales of liquefied natural gas, biodiesel and ethanol,
availability and the level and success of production, development and
distribution activities and financial resources to meet cash flow needs. In
addition, investors holding $52.5 million in senior unsecured notes filed with
the bankruptcy courts a Chapter 7 – Involuntary Liquidation against EBOF
during the second quarter of 2007. However, on November 14, 2007, EBOF
negotiated and executed a settlement agreement (the “Agreement”) with the above
note holders.  The Agreement required the creditors to dismiss their
petition of bankruptcy.





As of the
end of June 30, 2008, the Company sold its subsidiary in the LNG business in
exchange for 7 million shares of PNG, however, a irrevocable voting proxy was
given to the note holders as part of the restructuring discussed
above.





These
factors raise substantial doubt about our ability to continue as a going
concern. Management intends to raise capital through other offerings, secure
collateralized debt financing and use these sources of capital to grow and
enhance its alternative fuel production and distribution operations. If
additional funds are raised by issuing debt, we may be subject to restrictive
covenants that could limit our operating flexibility. Earth’s performance will
also be affected by prevailing economic conditions. Many of these factors are
beyond Earth’s control. There can be no assurance that adequate funds will be
available when needed and on acceptable terms, or that a strategic alternative
can be arranged. The accompanying financial statements do not reflect any
adjustments that might result from the outcome of this uncertainty.





Results
of Operations





Comparison
of Six Months Ended June 30, 2008 to the Six Months Ended June 30,
2007


The
following table sets forth selected data as a percentage of total revenues
(unless otherwise noted) for the periods indicated. All information is derived
from the accompanying consolidated statements of operations.





Six
      Months EndedJune
      30,2008
            
            
            2007Revenues:Sales
      revenue
            
            
            100
            %
            
            
            100
            %Cost
      of sales
            
            
            90
            %
            
            
            90
            %Gross
      profit
            
            
            10
            %
            
            
            10
            %Compensation
            
            
            20
            %
            
            
            49
            %Other
      selling, general and administrative
            
            
            58
            %
            
            
            51
            %Depreciation
      and amortization
            
            
            9
            %
            
            
            16
            %Net
      loss from operations
            
            
            (87
            )%
            
            
            (106
            )%Impairments
            
            
            (86
            )%
            
            
            (113
            )%Loss
      on sale of subsidiary
            
            
            (127
            )%
            
            
            —
            %Interest
      expense
            
            
            218
            %
            
            
            222
            %Net
      (loss)
            
            
            (507
            )%
            
            
            (350
            )%









Revenue.Total revenue for
the six months ended June 30, 2008 increased $1.4 million, or 11%,
primarily as a result of increased sales of LNG, due to new contracts obtained
during 2007.


Cost of Sales.The types of
expenses included in the cost of sales line item include the cost of raw
materials, inbound freight charges, purchasing and receiving costs, terminal
fees for storage and loading of biodiesal, petro fees, chemicals, and related
costs of production.




Cost of
sales for six months ended June 30, 2008 increased $1.2 million, or
10%, primarily as a result of increased sales of LNG, due to new contracts
obtained during 2007.


Compensation.Compensation
for six months ended June 30, 2008 decreased approximately $3.6 million and
related primarily to shares issued to consultants for employees and consulting
services issued in 2007. The shares issued as share based compensation were
valued at market consistent with SFAS No. 123(R), “Share-Based Payment”(“SFAS
No. 123(R)”).




Other Selling, General and
Administrative Expenses.The types of expenses included in the selling,
general and administrative expenses line item include salaries and benefits,
office expenses, insurance, professional services, travel and other
miscellaneous expenses.




Other
selling, general and administrative expenses for six months ended June 30,
2008 increased approximately $1.7million consisting primarily of legal fees and
law suit settlements in 2008 incurred.





Comparison
of Six Months Ended June 30, 2007 To Six Months Ended June 30,
2006


The
following table sets forth selected data as a percentage of total revenues
(unless otherwise noted) for the periods indicated. All information is derived
from the accompanying consolidated statements of operations.





Six
      Months EndedJune
      30,2007
            
            2006Revenues:Sales
      revenue
            
            
            100
            %
            
            
            100
            %Cost
      of sales
            
            
            90
            %
            
            
            99
            %Gross
      profit
            
            
            10
            %
            
            
            1
            %Compensation
            
            
            49
            %
            
            
            66
            %Other
      selling, general and administrative
            
            
            51
            %
            
            
            49
            %Depreciation
      and amortization
            
            
            16
            %
            
            
            4
            %Net
      loss from operations
            
            
            (106
            )%
            
            
            (118
            )%Interest
      expense
            
            
            222
            %
            
            
            18
            %Impairments
            
            
            113
            %
            
            
            0
            %Net
      (loss)
            
            
            (450
            )%
            
            
            (138
            )%


Revenue.Total revenue for
the six months ended June 30, 2007 decreased $4.2 million, or 24%, to
approximately $13.3 million from approximately $17.6 million in 2006.
The decrease in total revenue is primarily the result of decreased sales of
biodiesel.


Cost of Sales.The types of
expenses included in the cost of sales line item include the cost of raw
materials, inbound freight charges, purchasing and receiving costs, terminal
fees for storage and loading of biodiesal, petro fees, chemicals, and related
costs of production.


Cost of
sales for six months ended June 30, 2007 decreased $5.3 million, or
31%, to approximately $12.1 million from approximately $17.4 million
for 2006. Our cost of goods sold is mainly affected by the cost of biodiesel,
vegetable oil, and other raw materials. The decrease in cost of sales is
primarily the result of decreased sales of biodiesel.


Compensation.Compensation
for six months ended June 30, 2007 decreased approximately $5.1 million and
related primarily to shares issued to consultants for employees and consulting
services issued in 2006. The shares issued as share based compensation were
valued at market consistent with SFAS No. 123(R), “Share-Based Payment”(“SFAS
No. 123(R)”).


Other Selling, General and
Administrative Expenses.The types of expenses included in the selling,
general and administrative expenses line item include salaries and benefits,
office expenses, insurance, professional services, travel and other
miscellaneous expenses.


Other
selling, general and administrative expenses for six months ended June 30,
2007 decreased approximately





$1.8million
from approximately $8.6 million for the same period in 2006. The 2007 costs
decrease consists of reductions in consulting, marketing, professional,
administrative and travel expenses.


Depreciation and Amortization.Depreciation and amortization for the six months ended June 30, 2007
increased to approximately $2.2 million from $754,000 for the same period
in 2006. The increase in depreciation and amortization is related primarily to
purchases of plant and equipment.


Interest Expense.Interest
expense related primarily to short term convertible debts and long term debts
for the six months ended June 30, 2007was approximately $29.7 million
from $3.1 million for the same period in 2006. Interest expense consisted
primarily of interest fees, late charges and registration penalties related to
defaults on agreements in late 2006 and 2007.





Liquidity
and Capital Resources





Overview.   Our
principal sources of liquidity consist of cash and cash equivalents, cash
provided by operations and issuances of debt and equity securities. In addition
to funding operations, our principal short-term and long


term
liquidity needs have been, and are expected to be, the debt service requirements
of our senior convertible notes, the acquisition and construction of new
facilities, capital expenditures and general corporate purposes. For the six
month period ending June 30, 2008 our cash and cash equivalents increased by
approximately $6,000 from December 31, 2007. Net cash provided by operating
activities was $108,000 in 2008 compared to net cash used by operating
activities of $20.5 million for the six month period ending June 30,
2007.   The increase in net cash provided by operating activities
relates primarily to increased sales of lng products
during  2008.





Net cash
used in investing activities was $400,000 for the six month period ending June
30, 2008, compared to net cash used in investing activities of $2.1 million for
the same period in 2007. The decrease in net cash used in investing activities
relates to the completion of the Durant facility in 2007, and thus reduced
purchases of fixed assets in 2008.  In addition, notes receivable and
advances and investments in 2007 totaling approximately $1.8 million, as opposed
to increases for the same of $361,000 for the same period in 2008.





Net cash
provided by financing activities was $298 million for the six month period
ending June 30, 2008, compared to net cash used by financing activities of $22.8
million for the same period in 2007. Cash flows provided by financing activities
during 2007 relate primarily to the issuance of term debt facilities and lines
of credit totaling $29 million, less the repayment of prior debts of
$8.7 million.  In addition, $1.5 million relates to proceeds from
the issuance of common stock in 2007.





We
incurred net losses and positive cash flows from operations of approximately
$(75) million and $6,000 respectively, for the six month period ending June 30,
2008. Of the net losses approximately $18 million relates to the losses on sale
of our LNG subsidiary, and approximately $13 million relates to fixed asset
impairments on our Durant plant. We had approximately $48,000 in cash and cash
equivalents at June 30, 2008. Our working capital deficit at June 30, 2008 was
approximately $135.3 million.





Current
and Future Financing Needs—





The
success of our operations and business growth and expansion strategy depends
upon our ability to raise additional equity and debt financing and our ability
to generate sufficient cash flow from operations. We expect to continue to
devote capital resources to fund our business plan. In order to support the
initiatives envisioned in our business plan, we intend to raise additional funds
through the sale of equity, debt or a combination of the two. Our operating
performance and ability to raise additional financing depends on many factors
beyond our control, including the prevailing economic conditions, state of the
capital markets, the market price of our common stock and other risks and
uncertainties including the prices of various commodities, particularly the
prices of ethanol, soybean, corn, natural gas and unleaded gasoline, our
dependence on key suppliers and adverse changes in governmental incentives and
governmental regulation. We might not have access to the funding required for
the expansion of our business or such funding might not be available to us on
acceptable terms. We might finance the expansion of our business with additional
indebtedness or by issuing additional equity securities. The amount of any
additional indebtedness could be substantial. We could face financial risks
associated with incurring additional indebtedness, such as reducing our
liquidity and access to financial markets and increasing the amount of cash flow
required to service our debt, or associated with issuing additional stock, such
as dilution of ownership and earnings. An increase in our debt would decrease
the amount of funds available for our growth strategy, thereby making it more
challenging to implement our strategy in a timely manner, or at all. If future
cash flows and capital resources are insufficient to meet our debt obligations
and commitments, we may be forced to reduce or delay activities and capital
expenditures, obtain additional equity capital or debt financing. In the event
that we are unable to do so, we may be left without sufficient liquidity and we
may not be able to continue operations.





On June
30, 2008, the Company sold its wholly owned subsidiary New ELNG to PNG Ventures
Inc. (“PNG”) via a Share Exchange Agreement (the “Exchange Agreement”), in
exchange for the issuance of 7,000,000 shares of the of common stock of the PNG.
Prior to the completion of the Share Exchange, Earth LNG, Inc,
a





Texas
corporation (“ELNG”) had transferred to New ELNG all right and marketable title
to the member interests of Applied LNG Technologies USA, LLC and Arizona LNG,
L.L.C. and all their other assets (other than receivables from EBOF and
other subsidiaries of EBOF) that, together, comprise the  LNG
business, resulting in the characterization of the transfer as an asset sale of
EBOF’s subsidiary.  The investors holding $52.5 million in senior
unsecured notes were granted an irrevocable proxy regarding the 7 million shares
EBOF received in the exchange. In addition, the notes to the investors were
amended with new conversion rates to EBOF shares, and/or are exchangeable into
the PNG shares with limitations on the exchanges.





Earth’s
management is attempting to seek strategic alternatives, including the pursuit
of additional financing for strategic acquisitions or a merger with other
businesses. Management intends to raise capital through other offerings, secure
collateralized debt financing and use these sources of capital to grow and
enhance its alternative fuel production and distribution operations. If
additional funds are raised by issuing debt, we may be subject to restrictive
covenants that could limit our operating flexibility. Earth’s performance will
also be affected by prevailing economic conditions. Many of these factors are
beyond Earth’s control. There can be no assurance that adequate funds will be
available when needed and on acceptable terms, or that a strategic alternative
can be arranged. The accompanying financial statements do not reflect any
adjustments that might result from the outcome of this uncertainty.





These
items, among others, raise substantial doubt about the Company’s ability to
continue as a going concern. The consolidated financial statements do not
include any adjustments to reflect the possible future effects on the
recoverability and classification of assets or the amount and classification of
liabilities that may result from the outcome of this uncertainty.








Critical
Accounting Policies and Estimates





Our
discussion and analysis of our financial condition and results of operations is
based upon our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States,
requires management to make estimates and assumptions that affect the amounts
reported in the accompanying financial statements and related
footnotes.





Management
bases its estimates and assumptions on historical experience, observance of
industry trends and various other sources of information and factors. Estimates
are based on information available as of the date of the financial statements
and, accordingly, actual results could differ from these estimates, sometimes
materially. Critical accounting policies are defined as those that are
reflective of significant judgments and uncertainties, and potentially could
result in materially different results under different assumptions and
conditions. The most critical accounting policies and estimates are described
below.





Revenue Recognition  —
The geographic location of our customer base is primarily in the Texas and
California markets, although management intends to expand operations throughout
the Southeastern and Southwestern United States. Sales are recorded at net
realizable value, net of allowances for returns, upon shipment of products to
customers. We record revenue from federal incentive programs related to the
production of biodiesel when we have produced, sold, blended the biodiesel, and
completed all the requirements of the applicable incentive program. The Company
enters into contracts with various customers, primarily municipalities, to sell
LNG at index-plus basis market prices (primarily the prevailing index price of
natural gas at that time plus basis). The contracts generally range from two to
five years. The most significant cost component of LNG is the price of natural
gas.





Business Combinations  —
Business combinations are accounted for using the purchase method. Under the
purchase method, we report the acquired entities’ assets and liabilities at fair
market value as of the date of purchase. Any excess of the fair market value of
the consideration given over the fair market value of the net assets acquired is
reported as goodwill. If the fair market value of the consideration given is
less than the fair market value of the net assets acquired, the resulting excess
of fair value of acquired net assets over the cost of the acquired entity is
allocated, on a pro rata basis, against certain assets acquired in the business
combination. If any excess over cost remains after reducing certain assets to
zero, the remaining excess is recognized as an extraordinary gain.





Accounting for Stock Based
Compensation  — We use the principles defined in SFAS  123,
“Accounting for Stock-Based Compensation,” to account for stock options, awards
and warrants. Under this pronouncement, we determine the fair value of awards,
options and warrants using the Black-Scholes Option Price Calculation model, and
recognize the fair market value of the options, awards and warrants when granted
or vested.





Accounting for Derivatives —
Statement of Financial Accounting Standards (“SFAS”) No.  133, “Accounting
for Derivative Instruments and Hedging Activities” (“SFAS 133”), as
amended, requires all derivatives to be recorded on the balance sheet at fair
value. These derivatives, including embedded derivatives in our structured
borrowings, are separately valued and accounted for on our balance sheet. Fair
values for exchange-traded





securities
and derivatives are based on quoted market prices. Where market prices are not
readily available, fair values are determined using market based pricing models
incorporating readily observable market data and requiring judgment and
estimates.





In
September 2000, the Emerging Issues Task Force (“EITF”) issued EITF Issue 00-19,
“Accounting for Derivative Financial Instruments Indexed to and Potentially
Settled in, a Company’s Own Stock,” (“EITF 00-19”) which requires freestanding
contracts that are settled in a company’s own stock, including common stock
warrants, to be designated as an equity instrument, asset or a liability. Under
the provisions of EITF 00-19, a contract designated as an asset or a liability
must be carried at fair value on a company’s balance sheet, with any changes in
fair value recorded in earnings. A contract designated as an equity instrument
must be included within equity, and no fair value adjustments are required. In
accordance with SFAS  133 and EITF 00-19, we determined that several of the
outstanding warrants to purchase our common stock and the embedded conversion
feature and certain other features of several of our financial instruments
should be separately accounted for as assets or liabilities. Our financial
statements reflect the fair value of these warrants and the conversion and other
embedded derivatives features on our balance sheet and the unrealized changes in
the values of these derivatives in our consolidated statements of operations as
“Gain (loss) on derivative liability.”





As the
notes which included derivatives were paid or converted during the quarter,
there is no derivative liability at December 31, 2006.





Net Loss Per Share Data 
— Basic and diluted net loss per common share are presented in conformity with
the SFAS  No.  128, “Earnings Per Share”. Diluted net loss per share
is the same as basic net loss per share as the inclusion of outstanding warrants
until their exercise would be anti-dilutive. Share and per-share data presented
throughout the financial statements and notes reflect a 6-for-1 forward split
that Earth declared in November, 2005.





Reclassifications  —
Certain previously reported amounts have been reclassified to conform to the
current presentation.





Use of Estimates  — The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make certain estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those
estimates.





Recent
Accounting Pronouncements





On
February  16, 2006 the FASB issued SFAS  155, “Accounting for Certain
Hybrid Instruments,” which amends SFAS  133, “Accounting for Derivative
Instruments and Hedging Activities,” and SFAS  140, “Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.”
SFAS 155 allows financial instruments that have embedded derivatives to be
accounted for as a whole eliminating the need to bifurcate the derivative from
its host) if the holder elects to account for the whole instrument on a fair
value basis. SFAS 155 also clarifies and amends certain other provisions of
SFAS 133 and SFAS 140. This statement is effective for all financial
instruments acquired or issued in fiscal years beginning after
September 15, 2006. The adoption of this new standard did not have a
material impact on the Company’s financial position, results of operations or
cash flows.





The
Financial Accounting Standards Board (FASB) issued interpretation no. 48,
Accounting for Uncertainty in Income Taxes- an interpretation of FASB Statement
No. 109 (FIN 48). FIN 48 clarifies the accounting for uncertainty in income
taxes recognized in an enterprise’s financial statements in accordance with FASB
Statement No. 109, Accounting for Income Taxes (SFAS 109). This Interpretation
prescribes a recognition threshold and measurement attribute for the financial
statement recognition and measurement of a tax position taken or expected to be
taken in a tax return. This Interpretation also provides guidance on
derecognition, classification, interest and penalties, accounting in interim
periods, disclosure, and transition. FIN 48 is effective for fiscal years
beginning after December 15, 2006.  The adoption of this new standard
had a material impact on its financial position and results of operations, which
are more accurately described under Item 7-Financial Statements and footnotes
related to income taxes and intangible assets, such as goodwill.





Off-Balance
Sheet Arrangements





As of
March 31, 2008, Earth had no obligations that would qualify to be disclosed as
off-balance sheet arrangements.





Contractual
obligations





Current Debt Obligations—





On
July 24, 2006, Earth entered into a securities purchase agreement pursuant
to which Earth issued $52.5 million aggregate senior convertible notes that were
due in 2011 to eight institutional investors. The notes carried an 8% coupon,
payable quarterly, and are convertible into shares of common stock at
$2.90 per share. In connection with the issuance of the notes, Earth also
issued five-year warrants to purchase 9,051,725  shares of common stock to
the investors and five-year warrants to purchase 1,357,759  shares of
common stock to Earth’s placement agent, at $2.90  per share. Due to
ongoing renegotiations with the above investors, Earth did not make the first
quarterly interest payments due October 1, 2006, or register the underlying
securities within 30 days from closing in accordance with the original
securities purchase agreements.  Subsequent to year end, Earth brought
all coupon rate interest current totaling $1,574,222, plus the second interest
payments due.





However, 
subsequent interest and principal payments due under the notes were not made and
as such, penalties and interest totaling approximately $48 million have accrued
at the default rate of 15% interest, plus 1.5% for the amount outstanding for
registration penalties, and an 18% late charge.  Subsequent to the quarter
ended June 30, 2007, the note holders of our $52.5 million in private
placement offerings dated July 24, 2006, filed with the bankruptcy courts a
Chapter 7 - Involuntary Liquidation against the company. On November 14,
2007, Earth Biofuels, Inc .negotiated and executed a settlement agreement with
the group of creditors who had petitioned for an involuntary bankruptcy against
the company on July 11 of this year. The Agreement requires the creditors to
dismiss their petition of bankruptcy. Under the terms of the Agreement, the
Company will grant certain security interests to the creditors and will execute
a restructuring plan within 160 days. A confession of judgment was signed by the
company noting the entire amount of debt and penalties due under the original
notes was $100,651,173. Total accrued penalties were approximately $48,151,000
as of December 31, 2007and at March 31, 2008.





On
February 28, 2007, our LNG subsidiary obtained a term note totaling $15 million,
and line of credit facility totaling $5 million. The $15  million term
loan is due and payable in 3  years, with interest accruing at LIBOR plus
1,000  basis points and payable monthly in advance. The loan is secured by
the LNG plant facility in Topock, Arizona. In connection with this facility
Warrant Purchase and Registration Right agreements were issued to purchase
13,549,816 of the Company’s common stock at $.36  per share for 10 
years. At the date of original issuance the warrants had a relative fair value
of $3,674,702. Amortization on the related debt discount totaled $202,560 for
the year ended December 31, 2007. The line of credit was used to repay a former
line of credit due in 2006.  The balance on the new line of credit as
of December 31, 2007 was approximately $1.5 million.





In
addition, on March 23, 2007, Earth obtained a $9  million term loan
facility, and a $2 million letter of credit secured by the Durant, Oklahoma
biodiesel plant. The principal amount is due in 3  years with interest
payable at LIBOR plus 1,000 basis points. In connection with this facility,
Warrant Purchase and Registration Right agreements were issued to purchase
6,774,908 of the Company’s common stock at $.36  per share for 10 years. At
the date of original issuance the warrants had a relative fair value of
$1,654,643. Amortization on the related debt discount totaled $95,888 for the
year ended December 31, 2007. The line of credit balance as of December 31, 2007
was approximately $0.





In June
2007, the lender on the above term loan facilities totaling $15 million and $9
million respectively, exchanged their rights to purchase the warrants in lieu of
additional financing fees totaling $5.4 million. These financing fees are
payable at maturity of the debt and are being accrued monthly.   In
addition the Company has not met underlying debt covenants related to fixed
charge ratios and advances to subsidiaries.   The debtor has noted
these defaults and has not relinquished their rights per the underlying debt
agreements. However, subsequent to default, the Company received additional
funding in the fourth quarter of 2007 from the debtor in the amount of $4.7
million, which increased the above amount of the existing term loan
facilities.





In
connection with the above facilities interest reserves were escrowed as of
December 31, 2007 totaling $1,205,000 for interest payments due the next twelve
months. These facilities are also cross-collaterized. In addition, Earth
incurred loan costs in the amount of $2,854,443 which will be amortized over the
term of the notes.





On
December 13, 2007, Earth entered into a loan agreement to which Earth issued
10,000,000 shares of common stock in connection with proceeds received of
$550,000. The note and interest of 10% is due at maturity on March 15,
2008. These shares were issued in reliance upon the exemption from registration
afforded by Section  4(2) of the Securities Act. The value of the shares
totaling approximately $286,000 was allocated as a discount on the
note.





Earth has
several other demand notes totaling $415,000 as of December 31,
2007.  The notes are un-collateralized, with interest at 8%, all of
which is due upon demand.





On March
28, 2008, the Company entered into a private financing transaction (“financing
transaction”) pursuant to a Securities Purchase Agreement (the “Purchase
Agreement”).  Pursuant to the Purchase Agreement we issued to the investors
(i) 500,000 shares of our newly authorized Series A Convertible
Preferred Stock, $.001





par value
(the “convertible preferred stock”), (ii) Stock Purchase Warrants to
purchase an additional 5,000,000 shares of common stock at an initial exercise
price of $.0375 per share, and (iii) we issued 2,000,000 shares of common
stock. We received $500,000 in gross proceeds in the initial closing. Holders of
the Series A Preferred Stock shall be entitled to receive dividends or other
distributions with the holders of the Corporation’s common stock, par value
$.001 (the “Common
Stock”) on an as converted basis when, as, and if declared by the
Directors of the Corporation.





In
connection with the sale of the securities to the investors, we entered into a
Registration Rights Agreement with the investors dated as of March 28, 2008 (the
“Registration Rights Agreement”), which requires us to use our best efforts to
register under the Securities Act of 1933, as amended (the “Securities Act”),
the shares of common stock issued and issuable upon conversion of the
convertible preferred stock. The Registration Rights Agreement also provides the
investors with demand and piggyback registration rights under the Securities Act
for shares of common stock issuable upon conversion of the convertible preferred
stock.





Due to
certain rights granted to its holders, the convertible redeemable preferred
stock is classified as non-permanent equity in the Consolidated Balance Sheets,
pursuant to Rule 5-02.28 of the Securities and Exchange Commission’s
Regulation S-X and as further clarified by the Emerging Issues Task Force Issue
No. D-98, Classification
and Measurement of Redeemable Securities. Pursuant to FASB Staff Position
FAS 150-5, Issuer’s Accounting
Under FAS 150 for Freestanding Warrants and Other Similar Instruments That Are
Redeemable, the redeemable preferred shares are classified as liabilities
also due to certain rights granted to its holders.  The shares were
redeemable at any time after April 27, 2008 at 1.35 times the original amount or
$722,500.




At the
initial conversion price, the 100,000 shares of convertible preferred stock
currently outstanding are convertible into an aggregate of 5,000,000 shares of
our common stock. The convertible preferred stock is convertible into shares of
our common stock at an initial conversion price of $.02 per
share.





Leases —





On
October  17, 2005, Earth leased a truck stop in Grenada, Mississippi from
RBB Properties, LLC which is controlled by R. Bruce Blackwell, a shareholder and
director of Earth. The lease agreement provides for monthly payments of $10,000
over a five year term. EBO is responsible for operations and repair and
maintenance of the facility.




Minimum
lease payments for the next five years are approximately $120,000.





Total
rent expense for the three months ended March 31, 2008 was approximately
$55,623.





Forward
Looking Statements





Certain
disclosure and analysis in this report, including information incorporated by
reference, includes forward-looking statements that are subject to various risks
and uncertainties. In addition to statements of historical fact, this Quarterly
Report on Form 10-Q contains forward-looking statements. The presentation
of future aspects of Earth’s business found in these statements is subject to a
number of risks and uncertainties that could cause actual results to differ
materially from those reflected in such statements. Readers are cautioned not to
place undue reliance on these forward-looking statements, which reflect
management’s analysis only as of the date hereof. Without limiting the
generality of the foregoing words such as “may,” “will,” “expect,” “believe,”
“anticipate,” “intend,” or “could” or the negative variations thereof or
comparable terminology are intended to identify forward-looking
statements.





These
forward-looking statements are subject to certain events, circumstances,
assumptions, risks and uncertainties that may cause Earth’s actual results to be
materially different from any future results expressed or implied by Earth in
those statements. Some of these risks might include, but are not limited to, the
following:




·
            Volatility
      or decline of Earth’s stock price;





·
            Potential
      fluctuation in quarterly results;





·
            Ability
      of Earth to earn revenues or
profits;





·
            Sufficiency
      of revenues to cover operating
costs;





·
            Availability
      and cost of raw materials;





·
            Any
      impact of competition, competitive products, and
  pricing;








Adequacy
of capital to continue or expand its business, inability to raise additional
capital or financing to implement its business plans;





·
            Ability
      to commercialize its technology or to make
  sales;





·
            Overall
      expected growth in the alternative fuels
  industry;





·
            Changes
      in interest rates and capital market
conditions;





·
            Changes
      in laws and other regulatory
actions;





·
            Acquisitions
      of business enterprises, including the ability to integrate acquired
      businesses effectively;





·
            Litigation
      with or legal claims and allegations by outside parties; 
      and





·
            Other
      assumptions described in this report, as well as other reports filed with
      the United States Securities and Exchange Commission, underlying such
      forward-looking statements.





There is
no assurance that Earth will be profitable, Earth may not be able to
successfully develop, manage or market its products and services, Earth may not
be able to attract or retain qualified executives and technology personnel,
Earth’s products and services may become obsolete, government regulation may
hinder Earth’s business, and additional dilution in outstanding stock ownership
may be incurred due to the issuance of more shares, warrants and stock options,
or the exercise of warrants and stock options, and other risks inherent in
Earth’s businesses.





Earth
undertakes no obligation to publicly revise these forward-looking statements to
reflect events or circumstances that arise after the date hereof. Readers should
carefully review the factors described in other documents Earth files from time
to time with the Securities and Exchange Commission, including the Quarterly
Reports on Form  10-QSB and Annual Report on Form  10-KSB filed by
Earth and any Current Reports on Form 8-K filed by Earth.








ITEM
3.              Quantitativeand
Qualitative Disclosures About Market Risk




ITEM
4.            Controlsand
Procedures





Disclosure
Controls and Procedures





We
maintain disclosure controls and procedures and internal controls that are
designed to provide reasonable, but not absolute, assurance that information
required to be disclosed in our Exchange Act reports is recorded, processed,
summarized and reported within the time periods specified in the Securities and
ExchangeCommission's rules and forms and that such information is accumulated
and communicated to our management, including our  Chief Executive Officer
and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required disclosure. We carried out an evaluation, under the supervision of and
with the participation of our management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of the design and operation of
our disclosure controls and procedures as of the end of the period covered by
this report. Based on the foregoing, our Chief Executive Officer and Chief
Financial Officer concluded that our disclosure controls and procedures were not
effective.





The
Company did not maintain a sufficient complement of personnel with an
appropriate level of technical accounting knowledge, experience, and training in
the application of generally accepted accounting principles commensurate with
the Company’s complex financial accounting and reporting requirements and low
materiality thresholds. This was evidenced by a significant number of out-of
period adjustments noted during the year-end closing process related to deferred
income taxes, impairment on notes receivable and accruals of contingent
liabilities. This material weakness also contributed to the restatement of the
financial statements for the three month periods ended March 31, 2007 and June
30, 2007, respectively, related to contingent liabilities, interest accruals and
impairments of receivables.





A
material weakness in the period-end financial reporting process could result in
the Company not being able to meet its regulatory filing deadlines and, if not
remediated, has the potential to cause a material misstatement or to miss a
filing deadline in the future. Because of the inherent limitations in a
cost-effective control system, misstatements due to error or fraud may occur and
not be detected.





Our
management, including our CEO and CFO, does not expect that our Disclosure
Controls or our internal controls will prevent or detect all errors and all
fraud. A control system, no matter how well designed and operated, can provide
only reasonable, not absolute, assurance that the control system’s objectives
will be met.





Further,
the design of a control system must reflect the fact that there are resource
constraints, and the benefits of controls must be considered relative to their
costs. Because of the inherent limitations in all control systems, no evaluation
of controls can provide absolute assurance that all control issues and instances
of fraud, if any, within the company have been detected. These inherent
limitations include the realities that judgments in decision-making can be
faulty, and that breakdowns can occur because of simple error or mistake.
Controls can also be circumvented by the individual acts of some persons, by
collusion of two or more people, or by management override of the controls. The
design of any system of controls is based in part upon certain assumptions about
the likelihood of future events, and there can be no assurance that any design
will succeed in achieving its stated goals under all potential future
conditions. Over time, controls may become inadequate because of changes in
conditions or deterioration in the degree of compliance.





The
Company has developed and implemented remediation plans to address our material
weaknesses.  Management took the following actions during the last
quarter of 2006 and the first two quarters of 2007 to improve the internal
controls over financial reporting.





1.   Reorganize
and restructure the Accounting department by (a)  revising the reporting
structure and establishing clear roles, responsibilities, and accountability,
(b)  hiring additional technical accounting personnel to address Earth’s
complex accounting and financial reporting requirements, and (c)  assessing
the technical accounting capabilities in the operating units to ensure the right
complement of knowledge, skills, and training.





2.  Improve
period-end closing procedures by (a)  requiring all significant non-routine
transactions to be reviewed by Corporate Accounting, (b)  ensuring that
account reconciliations and analyses for significant financial statement
accounts are reviewed for completeness and accuracy by qualified accounting
personnel, (c)  implementing a process that ensures the timely review and
approval of complex accounting estimates by qualified accounting personnel and
subject matter experts, where appropriate, and (d)  developing better
monitoring controls.





In light
of this, management has augmented the resources in Accounting by utilizing
external resources in technical accounting areas and implemented additional
closing procedures for the year ended December 31, 2007, and for the six
months ended June 30, 2008. As a result, management believes that there are no
material inaccuracies or omissions of material fact and, to the best of its
knowledge, believes that the consolidated financial statements for the six
months ended June 30, 2008 fairly present in all material respects the
financial condition and results of operations for the Company in conformity with
accounting principles generally accepted in the United States of
America.





There
were no changes in our internal controls (except as noted above) that have
materially affected, or are reasonably likely to materially affect these
controls subsequent to the date of their evaluation, including any corrective
actions with regard to significant deficiencies and material
weaknesses.








PART II
OTHER INFORMATION




Item 1.Legal
Proceedings




On
May 2, 2006, Earth entered into a letter of intent with Vertex Energy, L.P.,
which contemplated a joint venture in which a newly created company would own
and operate a biodiesel production facility on the Houston Ship Channel in
Houston, Texas. As contemplated by the letter of intent, Vertex Energy would
acquire a 49% interest in the newly created company in exchange for contributing
to the new operating company real property and improvements, including an
existing chemical processing facility. Earth would acquire a 51% interest in the
operating company in exchange for the payment of $2,500,000 and the issuance of
1,500,000 shares of its common stock to Vertex Energy. In Harris County
District Court, Vertex Energy, LP & Benjamin P. Cowart alleged breach
of contract on January 26, 2007, and a motion for new trial was granted. We
believe these allegations are substantively without merit, and are vigorously
contesting the claims brought by the plaintiff, and are exercising all available
rights and remedies against them; however, the ultimate outcome of this matter
is uncertain. Vertex Energy filed its First Amended Petition on February 8,
2008, enjoining Jason Gehrig to the case. Earth is currently in the discovery
motion stage with Vertex Energy regarding disclosures, interrogatories, and
requests for production. The investment in this company and related plant was
deemed impaired due to lack of operations and was charged to earnings totaling
$$2,435,000 during 2006, and $2,543,000 during 2007, resulting in total
estimated impairments of $4,978,000. Should Vertex prevail in the above
proceedings Earth would receive the facility in question.





In April
2007, JM Allen & Associates, Inc. filed a civil action in the District Court
of Rusk County, Texas for the 4th Judicial District of Texas, entitled JM
Allen & Associates, Inc. v. Earth Biofuels, Inc., Case No. 
2007-160, alleging fraudulent inducement and non-performance under a series of
oral alleged agreements to provide labor and materials in the aggregate amount
of $1,900,000; and also filed a request for disclosure,
admissions,





interrogatories,
and request for production of documents. On February 1, 2008, Earth entered into
a settlement agreement with JM Allen for $410,000. This amount has been included
in accounts payable and accrued expenses.





On May
22, 2007, Pacific Biodiesel Texas, LP filed a Demand for Arbitration with the
American Arbitration Association claiming $513,309 is due them do to a breach of
their Sales and Purchase Agreement with Earth to purchase all Claimant’s
biodiesel output for a 12 month period. Pacific Biodiesel Texas, LP filed their
First Amended Demand for Arbitration on January 24, 2008 increasing their claim
to $1,225,765. Both parties executed a settlement agreement dated April 1, 2008,
whereby Earth will pay $552,800 to Pacific Biodiesel in full settlement of their
claim. Accordingly, $552,800 has been included in accounts payable and accrued
expenses.





On
July 24, 2006, Earth entered into a securities purchase agreement pursuant
to which Earth issued $52.5 million aggregate senior convertible notes that
were due in 2011 to eight institutional investors.   Due to ongoing
renegotiations with the above investors, Earth did not make the first quarterly
interest payments due October 1, 2006, or register the underlying
securities within 30 days from closing in accordance with the original
securities purchase agreement. Subsequent to the second quarter of 2007, certain
of the note holders, filed with the bankruptcy courts a Chapter 7 -
Involuntary Liquidation against the company.   On November 14, 2007,
Earth Biofuels, Inc. (the “Company”) negotiated and executed a settlement
agreement (the “Agreement”).  The Agreement required the creditors to
dismiss their petition of bankruptcy. Under the terms of the Agreement, the
Company will grant certain security interests to the creditors and will execute
a restructuring plan within 180 days. A confession of judgment was signed by the
company noting the entire amount of debt and penalties due under the original
notes of $100,651,173. Total accrued penalties were approximately
$48,151,000 as of December 31, 2007.





Earth has
become subject to various claims and other legal matters in the course of
conducting its business. No material individual claims are currently pending;
however, the company has recorded approximately $1,000,000 in regards to claims
deemed probable to occur in accounts payable and accrued expenses as of June 30,
2008.





We may
become party to various legal actions that arise in the ordinary course of our
business. During the course of our operations, we are also subject to audit by
tax authorities for varying periods in various federal, state, local, and
foreign tax jurisdictions. Disputes may arise during the course of such audits
as to facts and matters of law. It is impossible at this time to determine the
ultimate liabilities that we may incur resulting from any lawsuits, claims and
proceedings, audits, commitments, contingencies and related matters or the
timing of these liabilities, if any. If these matters were to be ultimately
resolved unfavorably, an outcome not currently anticipated, it is possible that
such outcome could have a material adverse effect upon our consolidated
financial position or results of operations. However, we believe that the
ultimate resolution of such actions will not have a material adverse affect on
our consolidated financial position, results of operations, or
liquidity.





Item 1A.Risk
Factors




Feed
stocks, natural gas, petroleum products and chemical prices have fluctuated in
response to changing market forces. The impacts of these price fluctuations on
earnings have varied. For any given period, the extent of actual benefit or
detriment will be dependent on the price movements of individual types of feed
stocks, taxes and other government impacts, price adjustment lags in long-term
contracts, and natural gas production volumes. Accordingly, changes in benchmark
prices for these raw materials only provide a broad indicator of changes in the
earnings experienced in any particular period. In these very competitive
environments, earnings are primarily determined by margin capture rather than
absolute price levels of products sold. Operating margins are a function of the
difference between what a produces pays for its raw materials and the market
prices for the range of products produced. These prices in turn depend on global
and regional supply/demand balances, inventory levels, plant operations,
import/export balances and weather. Such conditions, along with the
capital-intensive nature of the industry and very long lead times associated
with many of our projects, underscore the importance of obtaining a strong
financial position.





Our
business is highly dependent on commodity prices, which are subject to
significant volatility and uncertainty, and on the availability of raw materials
supplies, so our results of operations, financial condition and business outlook
may fluctuate substantially. Our results of operations depend substantially on
the prices of various commodities, particularly the prices for biodiesel,
feedstock, such as soybean, corn, natural gas and unleaded gasoline. The prices
of these commodities are volatile and beyond our control. As a result of the
volatility of the prices for these items, our results may fluctuate
substantially. We may experience periods during which the prices of our products
decline and the costs of our raw materials increase, which in turn may result in
operating losses and adversely affect our financial condition. We may attempt to
offset a portion of the effects of such fluctuations by entering into forward
contracts to supply biodiesel, corn, feedstock, such as soybean, natural gas or
other items or by engaging in transactions involving exchange-traded futures
contracts, but these activities involve substantial costs, substantial risks and
may be ineffective to mitigate these fluctuations. If a substantial imbalance
occurs, our results of operations, financial conditions and
business





outlook
could be negatively impacted. Our ability to operate at a profit is largely
dependent on market prices for biodiesel, and the value of your investment in us
may be directly affected by these market prices.





Earth’s
revenue and operating results may vary significantly from quarter-to-quarter due
to a number of factors. In future quarters, operating results may be below the
expectations of public market analysis or investors, and the price of its common
stock may decline.





Factors
that could cause quarterly fluctuations include:


·
            The
      ability to quickly bring new production capacity on
  stream;·
            the
      fluctuating prices of feed stocks and natural
  gas;





·
            the
      ability to raise the necessary capital to fund working capital, execute
      mergers, acquisitions and asset purchases; The market in which Earth
      competes is intensely competitive and actions by competitors could render
      its services less competitive, causing revenue and income to decline; The
      ability to compete depends on a number of factors outside of Earth’s
      control, including:o
            the
      prices at which others offer competitive services, including aggressive
      price competition and discounting;





o
            actions
      taken by the Federal Government or State Governments to remove subsidies
      and tax credits associated with the biodiesel business;o
            large
      swings in the price of oil which will affect the price at which Earth can
      purchase fuel supplies;





o
            the
      ability of competitors to undertake more extensive marketing
      campaigns;o
            the
      extent, if any, to which competitors develop proprietary tools that
      improve their ability to compete;
and





o
            the
      extent of competitors’ responsiveness to customer
  needs.





Earth may
not be able to compete effectively on these or other factors. If Earth is unable
to compete effectively, market position, and therefore revenue and
profitability, would decline. Earth must continually enhance its services to
meet the changing needs of its customers or face the possibility of losing
future business to competitors.





Changes
in production technology could require us to commit resources to updating our
biodiesel plants or could otherwise hinder our ability to compete in the
biodiesel industry or to operate at a profit. Advances and changes in the
technology of biodiesel production are expected to occur.   Such
advances and changes may make our biodiesel production technology less desirable
or obsolete.





Our
expansion plans, including with respect to the sites in Texas, Oklahoma,
Tennessee, Kentucky, Illinois and Mississippi, are subject to significant risks
and uncertainties with respect to timing of completion, financing of
construction costs and our ability to timely realize the benefits we anticipate
of these additional sites. Accordingly, investors should not place undue
reliance on our statements about our expansion plans or their feasibility in the
timeframe anticipated or at all.





Our
construction costs could increase to levels that would make construction of new
facilities too expensive to complete or unprofitable. Our construction costs
could materially exceed budgets, which may adversely affect our financial
condition and our anticipated operating results. We believe that contractors,
engineering firms, construction firms and equipment suppliers increasingly are
receiving requests and orders from other biodiesel/ethanol companies and,
therefore, we may not be able to secure their services or products on a timely
basis or on acceptable financial or commercial terms. We may suffer significant
delays or cost overruns as a result of a variety of factors, such as shortages
of workers or materials, transportation constraints, adverse weather, unforeseen
difficulties or labor issues, any of which could prevent us from commencing
operations as expected at our facilities. Any new facility that we may complete
may not operate as planned.





We may
not be able to protect and enforce our intellectual property rights, which could
result in the loss of our rights or increased costs. Our future success depends
to a significant degree upon the protection of our proprietary technology. 
The misappropriation of our proprietary technology would enable third parties to
benefit from our technology without paying us for it.   Although we
have taken steps to protect our proprietary technology, they may be inadequate
and the unauthorized use thereof could have a material adverse effect on our
business.    If we resort to legal proceedings to enforce
our intellectual property rights, the proceedings could be burdensome and
expensive, even if we were to prevail.





Our gross
margins will be principally dependent on the spread between ethanol and corn
prices. The current spread between ethanol and corn prices is currently at a
historically high level, driven in large part by high oil prices. We do not
expect the spread between ethanol and corn prices to continue at the current
level. Any reduction in the spread between ethanol and corn prices, whether as a
result of an increase in corn prices or a reduction in ethanol prices, would
adversely affect our financial performance.





Our
profit margins may be adversely affected by fluctuations in the selling price
and production cost of gasoline. Ethanol is marketed both as a fuel additive to
reduce vehicle emissions from gasoline and as an octane enhancer to improve the
octane rating of the gasoline with which it is blended. As a result, ethanol
prices are influenced by the supply of and demand for gasoline. Our results of
operations may be materially adversely affected if the demand for or the price
of gasoline decreases. Conversely, a prolonged increase in the price of or
demand for gasoline could lead the U.S. government to relax import restrictions
on foreign ethanol that currently benefit us.





Future
success will depend upon Earth’s ability to enhance existing products and to
introduce new products to meet the requirements of customers in a rapidly
developing and evolving market. Present or future products may not satisfy the
needs of the market. If Earth is unable to anticipate or respond adequately to
its customers’ needs, lost business may result and financial performance will
suffer.





Earth is
dependent on a limited number of key personnel, and the loss of these
individuals could harm its competitive position and financial performance. Our
future success depends, to a significant extent, on the continued services of
our key personnel, including plant managers.  Competition for personnel
throughout the industry is intense and we may be unable to retain our current
management and staff or attract, integrate or retain other highly qualified
personnel in the future. If we do not succeed in retaining our current
management and our staff or in attracting and motivating new personnel and plant
managers, our business could be materially adversely affected.





We
will be highly dependent upon an engineering and construction firm or firms to
design and build the plants and train our personnel to operate the plants, but
we currently have no binding agreement with any such firm. Various firms have
indicated an interest in negotiating a design-build contract which would provide
for the firm to serve as our general contractor and would provide or engage
another firm to supply essential design and engineering services and would set
forth the terms on which the firm would design and build our plant. However, the
leading ethanol plant contracting firms are engaged in many other projects and
we may have difficulty obtaining these services on a satisfactory timeline.
Thus, there is no assurance that we will be able to identify a satisfactory
contractor or to negotiate and execute a satisfactory design-build contract. If
we are unable to execute a design-build contact or if the contractor terminates
its relationship with us, we could be forced to abandon our project. Any delay
in the construction of our plant or commencement of our operations would delay
our ability to generate revenue, service our debt, compete effectively and make
distributions to our shareholders.





Earth’s
business consists of the production, marketing, distribution and sale of
biodiesel fuel through Earth’s network of wholesale and retail outlets and,
accordingly, its success depends upon the efforts, abilities,
business


generation
capabilities and project execution of its executive officers. Earth’s success is
also dependent upon the managerial, operational and administrative skills of its
executive officers. The loss of any executive officer could result in a loss of
customers or revenue, and could therefore harm Earth’s financial
performance.





Significant
increases in the cost of the project may require us to obtain additional debt or
equity capital which may be difficult and expensive to obtain, or may not be
available at all, and which could delay and diminish our profitability and
decrease the value of your shares.





Earth’s
ability to secure debt and equity financing could have an adverse effect on
Earth’s financial health.





The
inability to raise capital to fund working capital needs may:





·
            Increase
      Earth’s vulnerability to general adverse economic and industry
      conditions;





·
            Limit
      Earth’s ability to fund future working capital and other general corporate
      requirements;  and





·
            Limit
      Earth’s flexibility in planning for, or reacting to, changes in Earth’s
      business and the industry in which it
operates.





Our
limited operating history makes evaluating our business and prospects difficult.
Our limited operating history and recent acquisitions make it difficult to
evaluate our current business and prospects or to accurately predict our future
revenues or results of operations.    Our revenue and income
potential are unproven, and our business plan is constantly
evolving.    The market for alternative fuels is evolving
and we may need to continue to modify our business plan to adapt to these
changes.   As a result, we are more vulnerable to risks,
uncertainties, expenses and difficulties than more established companies. Some
of these risks relate to our potential inability to: effectively manage our
business and operations; successfully maintain our low-cost structure as we
expand the scale of our business; and manage rapid growth in personnel and
operations.





Because
our common stock is listed on the NASD OTC Bulletin Board, many investors may
not be willing or allowed to purchase it or may demand steep
discounts.   Sufficient additional financing may not be available
to





us or may
be available only on terms that would result in further dilution to the current
owners of our common stock.   If we are unable to raise additional
funds when we need them, we may have to severely curtail our operations and
expansion plans.





As a
result of being a public company, we have incurred and will continue to incur
significant legal, accounting and other expenses. We have incurred and will
continue to incur costs associated with our public company reporting
requirements and costs associated with related corporate governance
requirements, including requirements under the Sarbanes-Oxley Act of 2002, as
well as new rules implemented by the SEC.   In addition, complying
with these rules, regulations and requirements will occupy a significant amount
of the time of our board of directors and management.   We also expect
these rules and regulations may make it more difficult and more expensive for us
to obtain director and officer liability insurance and we may be required to
accept reduced policy limits and coverage or incur substantially higher costs to
obtain the same or similar coverage. As a result, it may be more difficult for
us to attract and retain qualified individuals to serve on our board of
directors or as executive officers. We cannot predict or estimate the amount of
additional costs we may incur or the timing of such costs.





If we
fail to remain current on our reporting requirements, we could be removed from
the over-the-counter bulletin board, which would limit the ability of
broker-dealers to sell our securities and the ability of stockholders to sell
their securities in the secondary market. Companies trading on the
over-the-counter bulletin board, such as us, must be reporting issuers under
Section 12 of the Securities Exchange Act of 1934, as amended, and must be
current in their reports under Section 13 in order to maintain price quotation
privileges on the over-the-counter bulletin board.





There is
significant volatility in our stock price. The trading price of our common stock
on the over-the-counter bulletin board has been and continues to be subject to
wide fluctuations.    The market price of our common stock
could be subject to significant fluctuations in response to various factors and
events, including, among other things, the depth and liquidity of the trading
market of our common stock, quarterly variations in actual or anticipated
operating results, growth rates, changes in estimates by analysts, market
conditions in the industry, announcements by competitors, regulatory actions and
general economic conditions.   In addition, the stock market from time
to time experiences significant price and volume fluctuations, which may be
unrelated to the operating performance of particular companies.   As a
result of the foregoing, our operating results and prospects from time to time
may be below the expectations of public market analysts and
investors.   Any such event would likely result in a material adverse
effect on the price of our common stock. In addition, the trading price of our
common stock will continue to be volatile in response to factors including the
following, many of which are beyond our control: variations in our operating
results; announcements of technological innovations, new products or new
services by us or our competitors; changes in expectations of our future
financial performance, including financial estimates by securities analysts and
investors; our failure to meet analysts’ expectations; changes in operating and
stock price performance of other energy companies similar to us; fluctuations in
oil and gas prices; conditions or trends in the oil and gas and alternative
fuels industry; additions or departures of key personnel; and future sales of
our common stock.





There is
a limited market for our common stock. If a substantial and sustained
market for our common stock does not develop, our stockholders’ ability to sell
their shares may be materially and adversely affected.





Any
disruption in our operations could result in a reduction of sales volume and
could cause us to incur substantial losses.





We are
subject to various stringent federal, state and local environmental laws and
regulations, including those relating to the discharge of materials into the
air, water and ground, the generation, storage, handling, use, transportation
and disposal of hazardous materials, and the health and safety of our employees.
In addition, some of these laws and regulations require our facilities to
operate under permits that are subject to renewal or modification. These laws,
regulations and permits can often require expensive pollution control equipment
or operational changes to limit actual or potential impacts to the environment.
A violation of these laws and regulations or permit conditions can result in
substantial fines, natural resource damages, criminal sanctions, permit
revocations and/or facility shutdowns. We cannot assure you that we will be at
all times in complete compliance with these laws, regulations or permits. In
addition, we expect to make significant capital expenditures on an ongoing basis
to comply with these stringent environmental laws, regulations and
permits.





In
addition, the hazards and risks associated with producing and transporting our
products (such as fires, natural disasters, explosions, abnormal pressures and
spills) may result in personal injury claims or damage to property, natural
resources and third parties. As protection against operating hazards, we will
maintain insurance coverage against some, but not all, potential losses. The
occurrence of events which result in significant personal injury or damage to
our property, natural resources or third parties that is not fully covered by
insurance could have a material adverse impact on our results of operations and
financial condition.





When
construction of a proposed plant nears completion, we will need to hire a
significant number of employees to operate the plant. Our success depends in
part on our ability to attract and retain competent personnel. We must hire
qualified managers, engineers and accounting, human resources, operations and
other personnel. Competition for employees in the ethanol industry is intense.
If we are unable to hire, train and retain qualified and productive personnel,
we may not be able to operate the plant efficiently and the amount of ethanol we
produce and market may decrease.





There can
be no assurance that Earth’s business will generate sufficient cash flow from
operations or that future borrowings will be available to it in an amount
sufficient to enable it to obtain debt or to fund other liquidity
needs.





Item
2.     UNREGISTERED SALES OF EQUITY
SECURITIES AND USE OF PROCEEDS











·
            On
      January 18, 2007, we issued warrants for 375,000 shares of our common
      stock to three investors in connection with a loan agreement totaling
      $750,000.   The loan was repaid at maturity during the second
      quarter of 2007. As of December 31, 2007, 250,000 shares of common stock
      were issued in connection with the exercise of above warrants. These
      shares were issued in reliance upon the exemption from registration
      afforded by Section 4(2) of the Securities
  Act.





·
            On
      February 28, 2007, our LNG subsidiary obtained a term note totaling
      $15 million, and line of credit facility totaling $5 million. The
      $15 million term loan is due and payable in 3 years, with
      interest accruing at LIBOR plus 1,000 basis points and payable
      monthly in advance. The loan is secured by the LNG plant facility in
      Topock, Arizona. In connection with this facility Warrant Purchase and
      Registration Right agreements were issued to purchase 13,549,816 of the
      Company’s common stock at $.36 per share for 10 years. At the date of
      original issuance the warrants had a relative fair value of $3,674,702.
      Amortization on the related debt discount totaled $202,560 for the year
      ended December 31, 2007.





·
            In
      addition, on March 23, 2007, Earth obtained a $9 million term loan
      facility, and a $2 million letter of credit secured by the Durant,
      Oklahoma biodiesel plant. The principal amount is due in 3 years with
      interest payable at LIBOR plus 1,000 basis points. In connection with this
      facility, Warrant Purchase and Registration Right agreements were issued
      to purchase 6,774,908 of the Company’s common stock at $.36 per share
      for 10 years. At the date of original issuance the warrants had a relative
      fair.value of $1,654,643. Amortization on the related debt discount
      totaled $95,888 for the year ended December 31,
  2007.








·
            In
      June 2007, the lender on the above term loan facilities totaling $15
      million and $9 million respectively, exchanged their rights to purchase
      the warrants in lieu of additional financing fees totaling $5.4 million.
      These financing fees are payable at maturity of the debt and are being
      accrued monthly.





·
            On
      December 13, 2007, Earth entered into a loan agreement to which Earth
      issued 10,000,000 shares of common stock in connection with proceeds
      received of $550,000. The note and interest of 10% is due at maturity
      on March 15, 2008. These shares were issued in reliance upon the exemption
      from registration afforded by Section 4(2) of the Securities
      Act.





·
            The
      Company has guaranteed secured notes issued to the parent Apollo Resources
      International, Inc. (“ARI”) (the parent). The secured notes were issued in
      the total amount of $3,550,000 to ARI and guaranteed by the Company on
      February 12, 2007. As of December 31, 2007 the notes have been repaid
      through the sale of underlying collateral, and from the issuance of
      7,218,750 additional shares of the Company’s stock, resulting in a net
      contingent liability of approximately $1.4 million still owed to the third
      party, and recorded in accounts payable on the Consolidated Balance Sheets
      of Earth. The fair market value of the additional shares issued and
      the remaining contingent liability was recorded as a reduction of amounts
      due to the parent from prior advances, resulting in no charges to earnings
      for Earth.





·
            During
      the three months ended March 31, 2008, Earth issued 13,850,000 common
      shares, valued at approximately $554,000 million of Earth’s common
      stock to employees for services rendered, of which all shares were
      restricted, and 16,728,000 common shares, valued at approximately
      $661,627, of Earth’s common stock for consulting services, of which
      12,475,320 were not restricted.





·
            On
      March 28, 2008, the Company entered into a private financing transaction
      (“financing transaction”) pursuant to a Securities Purchase Agreement (the
      “Purchase Agreement”).  Pursuant to the Purchase Agreement we issued
      to the investors (i) 500,000 shares of our newly authorized
      Series A Convertible Preferred Stock, $.001 par value (the
      “convertible preferred stock”), (ii) Stock Purchase Warrants to
      purchase an additional 5,000,000 shares of common stock at an initial
      exercise price of $.0375 per share, and (iii) we issued 5,000,000
      shares of common stock. We received $400,000 in gross proceeds in the
      initial closing. Holders of the Series A Preferred Stock shall be entitled
      to receive dividends or other distributions with the holders of the
      Corporation’s common stock, par value $.001 (the “Common Stock”) on an as
      converted basis when, as, and if declared by the Directors of the
      Corporation.





In connection with the sale of the securities to the investors, we entered into
a Registration Rights Agreement with the investors dated as of March 28, 2008
(the “Registration Rights Agreement”), which requires us to use   our
best efforts to register under the Securities Act of 1933, as amended (the
“Securities Act”), the shares of common stock issued and issuable upon
conversion of the convertible preferred stock. The Registration Rights Agreement
also provides the investors with demand and piggyback registration rights under
the Securities Act for shares of common stock issuable upon conversion of the
convertible preferred stock.





Due to certain rights granted to its holders, the convertible redeemable
preferred stock is classified as non-permanent equity in the Consolidated
Balance Sheets, pursuant to Rule 5-02.28 of the Securities and
Exchange  Commission’s Regulation S-X and as further clarified by the
Emerging Issues Task Force Issue No. D-98, Classification and Measurement of
Redeemable Securities. Pursuant to FASB Staff Position FAS 150-5, Issuer’s Accounting Under FAS 150
for Freestanding Warrants and Other Similar Instruments That Are
Redeemable, the redeemable preferred shares are classified as liabilities
also due to certain rights granted to its holders.  The shares are
redeemable at any time after April 27, 2008 at 1.35 times the original
amount.





Item 3.
            Defaults upon Senior
  Securities




See
footnote 2 in “Going Concern” under Item 1.




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




On March
28, 2008, and subsequently amended on April 9, 2008, the board of directors
approved a Certificate of Amendment to Series A Preferred Stock of Earth. The
Company is authorized to issue 15,000,000 shares of $0.001 par value preferred
stock (“Preferred Stock”).  The Board of Directors of the Company has
designated 935,000 shares of the Preferred Stock as Series A Preferred Stock,
the number of shares designated and rights of each class are briefly described
as follows:





Series A Convertible
Preferred Stock





On April
10, 2008, the Company designated 935,000 shares of Preferred Stock as Series A
Convertible Preferred Stock (“Series A Preferred Stock”). The Series A Preferred
Stock is convertible into shares of Common Stock at an initial conversion price
of $.02. Holders of Series A Preferred Stock are entitled to one vote for each
share of Series A Convertible Preferred Shares held, are entitled to elect up to
two members to the Company’s Board of Directors, and, absent such election, are
provided certain voting and veto rights to any vote by the Board of Directors.
As of April 10, 2008, there were 935,000 shares of Series A Preferred Stock
designated and as of March 28, 2008 100,000 shares of Series A Preferred
Stock were issued and outstanding.





In November
2007, our board of directors approved and recommended to our stockholders an
amendment to our stock option plans.








Item 5.
            Other Information




None








ITEM 6.
            EXHIBITS




The
following documents are filed as part of this report:




ExhibitNumber
            
            Description





3.01
            Certificate
      of Incorporation (filed as Exhibit 3.1 to the Report on
      Form 10-QSB for the period ending September 30, 2005 and
      incorporated herein by reference)3.02
            Bylaws
      (filed as Exhibit 3.2 to the Report on Form 10-QSB for the
      period ending September 30, 2005 and incorporated herein by
      reference)10.1
      – 10.87 (1)10.88(4)
            Acquisition
      Agreement between Liquefaction Corporation, et al and Earth Ethanol
      (incorporated by reference to Exhibit 1.01 of the Current Report on
      Form 8-K filed by Earth Biofuels, Inc. with the SEC on
      December 21, 2006).10.89
      (4)
            Pledge
      Agreement, Promissory Notes and Warrant Agreements with and from Two
      Ponds, Gilcreast and Bryant Russell Construction10.90(3)
            Letter
      from Nexxus re offer to Capitalize Biofuels with $150 million in
      Exchange for Common Stock and Escrow Agreement dated January 9, 2007
      (Exhibit previously labeled 14.)10.91(3)
            Credit
      Agreement dated March 23 2007 by and between Durant Biofuels, LLC and
      Lenders and related Amendment No. 1, Amended and Restated Collateral
      Agreement, and Warrant Purchase and Registration Rights Agreement (Exhibit
      previously labeled 15.)10.92(3)
            Credit
      Agreement dated February 28, 2007 by and between Earth LNG, Inc. and
      Lenders, and related Guarantee and Collateral Agreement and Warrant
      Purchase and Registration Rights Agreement (Exhibit previously labeled
      16.)10.93(3)
            Loan
      and Security Agreement with Greenfield Commercial Credit LLC dated
      March 1, 2007, and related Revolving Credit Loan note and Guaranty
      (Exhibit previously labeled 17.)10.94(7)
            Settlement
      Agreement with Pacific Biodiesel10.95(7)
            Amended
      Medley Agreement10.96(7)
            Interim
      Restructuring Agreement; dismissals; Order Granting Joint Motion of Debtor
      and Petitioning Creditors Holding 94% of Notes to Approve Interim
      Settlement Agreement and Dismiss Involuntary Bankruptcy Petition Pursuant
      to 11 U.S.C. §§ 105(a) and 3039j)(2) and Federal Rule of Bankruptcy
      Procedure 9019,10.97(7)
            Amended
      and Restated 2006 Stock Option and Award Plan10.98(7)
            Harborview
      Note Payable and Award Plan10.99
            Master
      Swap Agreement between Apollo Resources International and Arizona
      LNG.10.99
      A
            Asset
      Purchase Agreement among Biodiesal Investment Group, Blackhawk Biofuels,
      LLC, etal10.99
      B(6)
            Series
      A Preferred Stock First Amended and Restated Securities Purchase Agreement
      and Warrant Purchase Agreement, and Certificate of Amendment to Series A
      Preferred Stock of Earth.10.99
      C (8)
            Contribution
      Agreement10.99
      D (8)
            Share
      Exchange10.99
      E (8)
            Amended
      Notes and Settlement Agreements with Investors12.1(3)
            Report
      of Independent Registered Public Accounting Firm to the audit committee of
      Earth LNG, Inc. (Exhibit previously labeled 18.)14
            Code
      of Ethics – (Exhibit previously labeled 11.)20.1(5)
            Series
      of 7 Secured Notes (incorporated by reference to Exhibit 7.4 of the
      Current Report on Form 8-K filed by Earth Biofuels, Inc. with the SEC
      on November 19, 2007).21
            Subsidiaries31.1
            Certification
      of Chief Executive Officer pursuant to Rule 13a-14(a) under the
      Securities Act of 1934.31.2
            Certification
      of Chief Financial Officer pursuant to Rule 13a-14(a) under the
      Securities Act of 1934.32.1
            Certification
      of Chief Executive Officer pursuant to 18 U.S.C., Section 1350, as
      adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
      2002.32.2
            Certification
      of Chief Financial Officer pursuant to 18 U.S.C., Section 1350, as
      adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
      2002.(1)
            Filed
      as an exhibit to the registrants Report on Form 10-QSB for the period
      ending September 30, 2006 filed with the SEC on November 21,
      2006.(2)
            Filed
      as an exhibit to the registrant’s Current Report on Form 8-K filed
      with the SEC on November 22, 2006(3)
            Filed
      as an exhibit to the registrants Report on Form 10-KSB for the period
      ending December 31, 2006 filed with the SEC on May 18,
      2007.(4)
            Filed
      as an exhibit to the registrants Report on Form 10-QSB for the period
      ending June 30, 2007 filed with the SEC on August 13,
  2007.(5)
            Filed
      as an exhibit to the registrant’s Current Report on Form 8-K filed
      with the SEC on November 19, 2007.(6)
            Filed
      as an exhibit to the registrant’s Current Report on Form 8-K filed
      with the SEC on April 25, 2008.(7)
            Filed
      as an exhibit to the registrants Report on Form 10-KSB for the period
      ending December 31, 2007 filed with the SEC on March 28,
      2008.(8)
            Filed
      as an exhibit to the registrant’s Current Report on Forms 8-K filed
      with the SEC on July 7th
      and July 9th, 2008.




















SIGNATURE




In
accordance with the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




EARTH
BIOFUELS, INC.




/s/  Dennis
      G. McLaughlin, III


Dennis G.
McLaughlin, III


Chief
Executive Officer


(Principal
Executive Officer)




Date:  August
19, 2008




/s/    Darren
      L. Miles


Darren L.
Miles


Chief
Financial Officer


(Principal
Financial and Accounting Officer)




Date:
August 19, 2008




















CERTIFICATION






I, Dennis
G. McLaughlin, III, certify that:






1.           I
have reviewed this Form 10-QSB of Earth Biofuels, Inc. (the “Company”) for the
period ending June 30, 2008;






2.            Based
on my knowledge, this report does not contain any untrue statement of a material
fact or omit to state a material fact necessary to make the statements made, in
light of the circumstances under which such statements were made, not misleading
with respect to the period covered by this report;






3.            Based
on my knowledge, the financial statements, and other financial information
included in this report, fairly present in all material respects the financial
condition, results of operations and cash flows of the small business issuer as
of, and for, the periods presented in this report;






4.            The
small business issuer's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the
small business issuer and have:






a.           Designed
such disclosure controls and procedures, or caused such disclosure controls and
procedures to be designed under our supervision, to ensure that material
information relating to the small business issuer, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this report is being prepared;






b.           Designed
such internal control over financial reporting, or caused such internal control
over financial reporting to be designed under our supervision, to provide
reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with
generally accepted accounting principles;






c.           Evaluated
the effectiveness of the small business issuer's disclosure controls and
procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered
by this report based on such evaluation; and






d.           Disclosed
in this report any change in the small business issuer's internal control over
financial reporting that occurred during the small business issuer's most recent
fiscal quarter (the small business issuer's fourth fiscal quarter in the case of
an annual report) that has materially affected, or is reasonably likely to
materially affect, the small business issuer's internal control over financial
reporting; and






5.            The
small business issuer's other certifying officer(s) and I have disclosed, based
on our most recent evaluation of internal control over financial reporting, to
the small business issuer's auditors and the audit committee of the small
business issuer's board of directors (or persons performing the equivalent
functions):






a.           All
significant deficiencies and material weaknesses in the design or operation of
internal control over financial reporting which are reasonably likely to
adversely affect the small business issuer's ability to record, process,
summarize and report financial information; and






b.           Any
fraud, whether or not material, that involves management or other employees who
have a significant role in the small business issuer's internal control over
financial reporting.





August
      19, 2008
            /s/
      Dennis G. McLaughlin, III
              By:  Dennis
      G. McLaughlin, III
              Its:  
      Chief Executive Officer








CERTIFICATION






I, Darren
L. Miles, certify that:






1.           I
have reviewed this Form 10-QSB of Earth Biofuels, Inc. (the “Company”) for the
period ending June 30, 2008;






2.            Based
on my knowledge, this report does not contain any untrue statement of a material
fact or omit to state a material fact necessary to make the statements made, in
light of the circumstances under which such statements were made, not misleading
with respect to the period covered by this report;






3.            Based
on my knowledge, the financial statements, and other financial information
included in this report, fairly present in all material respects the financial
condition, results of operations and cash flows of the small business issuer as
of, and for, the periods presented in this report;






4.            The
small business issuer's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the
small business issuer and have:






a.           Designed
such disclosure controls and procedures, or caused such disclosure controls and
procedures to be designed under our supervision, to ensure that material
information relating to the small business issuer, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this report is being prepared;






b.           Designed
such internal control over financial reporting, or caused such internal control
over financial reporting to be designed under our supervision, to provide
reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with
generally accepted accounting principles;






c.           Evaluated
the effectiveness of the small business issuer's disclosure controls and
procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered
by this report based on such evaluation; and






d.           Disclosed
in this report any change in the small business issuer's internal control over
financial reporting that occurred during the small business issuer's most recent
fiscal quarter (the small business issuer's fourth fiscal quarter in the case of
an annual report) that has materially affected, or is reasonably likely to
materially affect, the small business issuer's internal control over financial
reporting; and






5.            The
small business issuer's other certifying officer(s) and I have disclosed, based
on our most recent evaluation of internal control over financial reporting, to
the small business issuer's auditors and the audit committee of the small
business issuer's board of directors (or persons performing the equivalent
functions):






a.           All
significant deficiencies and material weaknesses in the design or operation of
internal control over financial reporting which are reasonably likely to
adversely affect the small business issuer's ability to record, process,
summarize and report financial information; and






b.           Any
fraud, whether or not material, that involves management or other employees who
have a significant role in the small business issuer's internal control over
financial reporting.





August
      19, 2008
            /s/
      Darren L. Miles
              By:  Darren
      L. Miles
              Its:  
      Chief Financial Officer








CERTIFICATION
PURSUANT TO 18 U.S.C. SECTION 1350 ADOPTED PURSUANT TO SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002





In
connection with the Report of Earth Biofuels, Inc., a Delaware corporation, (the
“Company”) on Form 10-QSB for the quarter ended June 30, 2008, as filed with the
Securities and Exchange Commission on the date hereof (the “Report”), I, Dennis
G. McLaughlin, III, Chief Executive Officer of the Company, certify the
following pursuant to Section 18, U.S.C. 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002:





1.
            The
      Report fully complies with the requirements of Section 13(a) or 15(d) of
      the Securities Exchange Act of 1934;
and





2.
            The
      information contained in the report fairly presents, in all material
      respects, the financial condition and results of operations of the
      Company.








/s/ Dennis G. McLaughlin,
III


By:
Dennis G. McLaughlin, III


Its:  Chief
Executive Officer





August
19, 2008

















CERTIFICATION
PURSUANT TO 18 U.S.C. SECTION 1350 ADOPTED PURSUANT TO SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002





In
connection with the Report of Earth Biofuels, Inc., a Delaware corporation, (the
“Company”) on Form 10-QSB for the quarter ended June 30, 2008, as filed with the
Securities and Exchange Commission on the date hereof (the “Report”), I, Darren
L. Miles, Chief Financial Officer of the Company, certify the following pursuant
to Section 18, U.S.C. 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002:





1.
            The
      Report fully complies with the requirements of Section 13(a) or 15(d) of
      the Securities Exchange Act of 1934;
and





2.
            The
      information contained in the report fairly presents, in all material
      respects, the financial condition and results of operations of the
      Company.








/s/ Darren L. Miles


By:
Darren L. Miles


Its:  Chief
Financial Officer





August
19, 2008