**UNITED
      STATES**


**SECURITIES
      AND EXCHANGE COMMISSION**


**Washington,
      D.C. 20549**





**FORM
        10-Q/A**


**(Amendment
        No. 1)**





(Mark
      One)


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





**For
      the Quarterly Period Ended July 31, 2007**





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





**For
      the Transition Period from _________ to _________**





**Commission
      file number: 000-51321**




**TRIANGLE
      PETROLEUM CORPORATION**


(Name
      of
      Small Business Issuer in Its Charter)





**Nevada**
            
            **98-0430762**(State
                or other jurisdiction of
              incorporation
                or organization)
            
            (IRS
                Employer
              Identification
                No.)





Suite
      1250, 521 - 3 Avenue SW


Calgary,
      Alberta


Canada
      T2P 3T3


(Address
      of Principal Executive Offices)





(403)
      262-4471


(Registrant’s
      telephone number, including area code)





(Former
      name, former address and former fiscal year, if changed since last
      report)





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. Yes x No o





Indicate
      by check mark whether the registrant is a large accelerated filer, an
      accelerated filer, or a non-accelerated filer. See definition of “accelerated
      filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check
      one):


Large
      accelerated filer o accelerated
      filer o Non-accelerated filer
x





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
      September 7, 2007, there were 37,113,602 shares of registrant’s common stock
      outstanding.











**EXPLANATORY
          NOTE**
 
 As
          set
          forth in the table below, between June 2005 and June 1, 2006, Triangle
          Petroleum
          Corporation (the “Company”) completed private placements with certain investors
          in which the Company issued convertible securities along with common stock
          purchase warrants.


Transaction Date
                
                Secured
                  Convertible
                  Debentures
                  Sold
                
                Annual
                  Interest
                  Rate
                
                Conversion Price
                
                Warrants
                  (one share
                  per warrant)June
                    14, 2005
                
                $
                1,000,000
                
                
                8
                %
                $1.00
                
                1,000,000July
                    14, 2005
                
                $
                5,000,000
                
                
                8
                %
                $1.00
                
                5,000,000December 8, 2005
                
                $
                5,000,000
                
                
                5
                %
                $5.00
                    or 90% of the average of the lowest three intraday trading prices
                    during
                    the ten trading days immediately preceding conversion
                
                NoneDecember 28, 2005
                
                $
                5,000,000
                
                
                7.5
                %
                $4.00
                
                625,000January
                    17, 2006
                
                $
                5,000,000
                
                
                5
                %
                $5.00
                    or 90% of the average of the lowest three intraday trading prices
                    during
                    the ten trading days immediately preceding conversion
                
                NoneJanuary
                    23, 2006
                
                $
                5,000,000
                
                
                7.5
                %
                $4.00
                
                625,000June
                    1, 2006
                
                $
                5,000,000
                
                
                5
                %
                $5.00
                    or 90% of the average of the lowest three intraday trading prices
                    during
                    the ten trading days immediately preceding conversion
                
                None
  On
          January 21, 2008, the Company’s independent registered public accounting firm,
          Manning Elliott LLP, Chartered Accountants (“Manning Elliott”) notified the
          Company’s Chief Financial Officer that it believed there were errors in the
          Company’s financial statements resulting from the conversion feature of
          some of the convertible debentures sold. On January 22, 2008, management
          of the
          Company, in conjunction with a valuation expert, conducted an analysis
          of the
          Company’s various financial instruments and agreements involving the convertible
          debentures accompanied by warrants, with a particular focus on the accounting
          treatment of derivative financial instruments under Statement of Financial
          Accounting Standards No. 133, Accounting for Derivative Instruments and
          Hedging
          Activities (“SFAS 133”), the Emerging Issues Task Force Issue No. 00-19,
          Accounting for Derivative Financial Instruments Indexed to, and Potentially
          Settled in, a Company’s Own Stock (“EITF 00-19”), and FASB Staff Position No.
          EITF 00-19-2, “Accounting for Registration Payment Arrangements” (“FSP No. EITF
          00-19-2”), (collectively, the “Derivative Accounting Pronouncements”).
 
 On
          January 22, 2008, the Company’s Chief Financial Officer further discussed the
          matter with Manning Elliott and both parties agreed that these facts caused
          them
          to believe that the Company’s accounting for the private placements was
          incorrect and the Company determined that the effect of such misstatements
          was
          material. As a result, the Company decided to restate its previously filed
          financial statements in the annual reports for the years ended January
          31, 2006
          and 2007 filed on Form 10-KSB, together with the quarterly reports on Form
          10-QSB for the quarters ended April 30, 2006, July 31, 2006 and October
          31, 2006
          and quarterly reports on Form 10-Q for the quarters ended April 30, 2007,
          July
          31, 2007 and October 31, 2007. The restatements are required to properly
          reflect
          the Company’s financial results for certain non-cash and non-operational related
          charges or credits to earnings associated with both embedded and freestanding
          derivative liabilities.


2





Historically,
          the Company recorded the fair value of the warrants and intrinsic value
          of the
          beneficial conversion features of these convertible debentures as a credit
          to
          equity with a corresponding discount to the notes payable. The Company
          engaged a
          valuation expert who reviewed the Company’s compliance with the SEC’s
          interpretation of EITF 00-19 as it relates to these convertible securities,
          detachable warrants and registration rights. The Company has determined
          that due
          to the indeterminate number of shares which might be issued under the embedded
          convertible debt host conversion feature of the December 8, 2005 convertible
          debenture, the Company should have recorded a derivative liability equal
          to the
          fair value of both the detachable warrants and the embedded convertible
          feature
          for certain debentures and then marked to market these derivative liabilities
          at
          the end of each quarter and fiscal period.
  For
          the
          convenience of the reader, this Form 10-Q/A sets forth the original Form
          10-Q in
          its entirety. However, this Form 10-Q/A only amends our financial statements
          and
          the footnotes to our financial statements, along with the corresponding
          changes
          to our Management’s Discussion and Analysis. We also corrected typographical
          errors and have revised our controls and procedures disclosure as a result
          of
          these restatements. No other information in the original Form 10-Q is amended
          hereby. In addition, pursuant to the rules of the SEC, Item 6 of Part II
          to the
          Initial Filing has been amended to contain currently dated certifications
          from
          our Principal Executive Officer and Principal Financial Officer, as required
          by
          Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications
          of
          our Principal Executive Officer and Principal Financial Officer are attached
          to
          this Form 10Q/A as Exhibits 31.1, 31.2, 32.1 and 32.2,
          respectively.


3





**TRIANGLE
      PETROLEUM CORPORATION AND SUBSIDIARIES**





**INDEX**PART
                I.
            FINANCIAL
                INFORMATIONITEM
                1.
            Consolidated
                balance sheets at July 31, 2007 (unaudited) and January 31,
                2007
            5Consolidated
                statements of operations for the three and six months ended July
                31, 2007
                and 2006 and accumulated from December 11, 2003 (date of inception)
                to
                July 31, 2007 (unaudited)
            6Consolidated
                statements of cash flows for the six months ended July 31, 2007 and
                2006
                (unaudited)
            7Notes
                to unaudited consolidated financial statements
            8
                -
                22ITEM
                2.
            Management’s
                Discussion and Analysis of Financial Condition and Results of
                Operations
            23-35ITEM
                3.
            Quantitative
                and Qualitative Disclosures About Market Risk
            36ITEM
                4.
            Controls
                and Procedures
            37PART
                II.
            OTHER
                INFORMATIONITEM
                1
            Legal
                proceedings
            38ITEM
                1A
            Risk
                factors
            38ITEM
                2
            Unregistered
                sales of equity securities and use of proceeds
            39ITEM
                3
            Defaults
                upon senior securities
            40ITEM
                4
            Submission
                of matters to a vote of security holders
            40ITEM
                5
            Other
                information
            40ITEM
                6
            Exhibits
            40SIGNATURES
            41





4




Triangle
      Petroleum Corporation




(An
      Exploration Stage Company)


Consolidated
      Balance Sheets


(Expressed
      in U.S. dollars)





July
                  31,
                2007
                $
              
              January
                  31,
                2007
                $(Unaudited)(Restated
                Note
                  -17)ASSETSCurrent
                  AssetsCash
                  and cash equivalents
              
              
              17,287,642
              
              
              5,798,982Prepaid
                  expenses (Note 3)
              
              
              280,916
              
              
              2,519,009Other
                  receivables
              
              
              845,120
              
              
              344,342Total
                  Current Assets
              
              
              18,413,678
              
              
              8,662,333Debt
                  Issue Costs, net
              
              
              685,000
              
              
              916,353Property
                  and Equipment (Note 4)
              
              
              77,153
              
              
              67,091Oil
                  and Gas Properties (Note 5)
              
              
              24,364,524
              
              
              21,101,495Total
                  Assets
              
              
              43,540,355
              
              
              30,747,272LIABILITIES
                  AND STOCKHOLDERS’ EQUITYCurrent
                  LiabilitiesAccounts
                  payable
              
              
              1,317,348
              
              
              4,199,961Accrued
                  interest on convertible debt
              
              
              2,156,677
              
              
              2,095,989Accrued
                  liabilities (Note 6)
              
              
              2,688,264
              
              
              466,112Derivative
                  liabilities (Note 9)
              
              
              10,947,261
              
              
              15,992,857Convertible
                  debentures, current portion, less unamortized discount of $nil
                  and
                  $515,626, respectively (Note 8(a))
              
              
              -
              
              
              2,234,374Total
                  Current Liabilities
              
              
              17,109,550
              
              
              24,989,293Asset
                  Retirement Obligations (Note 7)
              
              
              275,014
              
              
              90,913Convertible
                  Debentures, less unamortized discount of $8,385,734 and $12,478,642,
                  respectively (Note 8)
              
              
              12,114,266
              
              
              10,771,358Total
                  Liabilities
              
              
              29,498,830
              
              
              35,851,564Contingencies
                  and Commitments (Notes 1 and 14)Subsequent
                  Event (Note 1+)Stockholders’
                  EquityCommon
                Stock (Note 11)Authorized:
                  100,000,000 shares, par value $0.00001Issued:
                  37,113,602 shares (January 31, 2007 - 22,475,866 shares)
              
              
              371
              
              
              225Additional
                  Paid-In Capital
              
              
              40,050,268
              
              
              13,088,795Deficit
                  Accumulated During the Exploration Stage
              
              
              (26,009,114
              )
              
              (18,193,312
              )Total
                  Stockholders’ Equity
              
              
              14,041,525
              
              
              5,104,292Total
                  Liabilities and Stockholders’ Equity
              
              
              43,540,355
              
              
              30,747,272




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




5





Triangle
      Petroleum Corporation


(An
      Exploration Stage Company)


Consolidated
      Statements of Operations


(Expressed
      in U.S. dollars)


(Unaudited)





Accumulated from
                December 11, 2003
                (Date of Inception)
                to July 31,
              
              Three
                Months
                Ended
                July 31,
              
              Three
                Months
                Ended
                July 31,
              
              Six
                Months
                Ended
                July 31,
              
              Six
                Months
                Ended
                July 31,2007
              
              2007
              
              2006
              
              2007
              
              2006$$
              
              
              
              $$
              
              $(Restated
                Note
                  -17)
              
              (Restated
                Note
                  -17)
              
              
              
              (Restated
                Note
                  -17)Revenue
              
              
              295,283
              
              
              144,297
              
              
              -
              
              
              240,941
              
              
              -Operating
                  ExpensesOil
                  and gas production
              
              
              121,517
              
              
              91,154
              
              
              -
              
              
              121,517
              
              
              -Depletion,
                  depreciation and accretion
              
              
              247,418
              
              
              135,721
              
              
              -
              
              
              211,189
              
              
              -Depreciation
                  - property and equipment
              
              
              52,858
              
              
              14,834
              
              
              6,458
              
              
              21,614
              
              
              12,238General
                  and administrative
              
              
              15,989,936
              
              
              1,495,159
              
              
              2,464,697
              
              
              3,723,647
              
              
              4,614,124Impairment
                  loss on oil and gas properties
              
              
              6,190,615
              
              
              3,891,403
              
              
              44,937
              
              
              3,891,403
              
              
              44,937Total
                  Operating Expenses
              
              
              22,602,344
              
              
              5,628,271
              
              
              2,516,092
              
              
              7,969,370
              
              
              4,671,299Net
                  Loss from Operations
              
              
              (22,307,061
              )
              
              (5,483,974
              )
              
              (2,516,092
              )
              
              (7,728,429
              )
              
              (4,671,299
              )Other
                  Income (Expense)Accretion
                  of discounts on convertible debentures
              
              
              (17,766,183
              )
              
              (2,267,808
              )
              
              (2,250,714
              )
              
              (4,608,534
              )
              
              (4,697,631
              )Amortization
                  of debt issue costs
              
              
              (695,000
              )
              
              (113,645
              )
              
              (94,099
              )
              
              (231,353
              )
              
              (176,389
              )Interest
                  expense
              
              
              (2,784,737
              )
              
              (306,397
              )
              
              (442,258
              )
              
              (688,748
              )
              
              (838,889
              )Interest
                  income
              
              
              944,425
              
              
              203,243
              
              
              170,030
              
              
              395,666
              
              
              278,756Unrealized
                  gain on fair value of derivatives
              
              
              33,850,707
              
              
              3,014,992
              
              
              5,040,582
              
              
              5,045,596
              
              
              9,576,949Total
                  Other Income (Expense)
              
              
              13,549,212
              
              
              530,385
              
              
              2,423,541
              
              
              (87,373
              )
              
              4,142,796Net
                  Loss Before Discontinued Operations
              
              
              (8,757,849
              )
              
              (4,953,589
              )
              
              (92,551
              )
              
              (7,815,802
              )
              
              (528,503
              )Discontinued
                  Operations
              
              
              (32,471
              )
              
              -
              
              
              -
              
              
              -
              
              
              -Net
                  Loss for the Period
              
              
              (8,790,320
              )
              
              (4,953,589
              )
              
              (92,551
              )
              
              (7,815,802
              )
              
              (528,503
              )Deficit
                  adjustment related to December 8, 2005 reclassification of warrants
                  from
                  additional paid-in capital to a derivative liability
              
              
              (17,218,794
              )Deficit
                  accumulated during the exploration stage
              
              
              (26,009,114
              )Net
                  Loss Per ShareBasic
                  and Diluted
              
              
              
              
              
              (0.15
              )
              
              -
              
              
              (0.22
              )
              
              (0.03
              )Weighted
                  Average Number of Shares Outstanding
              
              
              
              
              
              33,344,000
              
              
              20,013,000
              
              
              36,019,000
              
              
              19,487,000




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





6





Triangle
      Petroleum Corporation


(An
      Exploration Stage Company)


Consolidated
      Statements of Cash Flows


(Expressed
      in U.S. dollars)


(Unaudited)





Six
                  Months
                Ended
                July
                  31,
              
              Six
                  Months
                Ended
                July
                  31,2007
              
              2006$
              
              $(Restated
                Note
                  -17)Operating
                  ActivitiesNet
                  loss
              
              
              (7,815,802
              )
              
              (528,503
              )Adjustments
                  to reconcile net loss to net cash used in operating
                  activities:Accretion
                  of discount on convertible debentures
              
              
              4,608,534
              
              
              4,697,631Amortization
                  of debt issue costs
              
              
              231,353
              
              
              176,389Depletion,
                  depreciation and accretion
              
              
              211,189
              
              
              -Depreciation
                  - property and equipment
              
              
              21,614
              
              
              12,238Impairment
                  loss on oil and gas properties
              
              
              3,891,403
              
              
              -Stock-based
                  compensation
              
              
              2,153,614
              
              
              3,562,145Unrealized
                  gain on fair value of derivatives
              
              
              (5,045,596
              )
              
              (9,576,949
              )Changes
                  in operating assets and liabilities:Prepaid
                  expenses
              
              
              (49,853
              )
              
              -Other
                  receivables
              
              
              (45,633
              )
              
              207,257Accounts
                  payable
              
              
              209,412
              
              
              (281,735
              )Accrued
                  interest on convertible debentures
              
              
              60,688
              
              
              -Accrued
                  liabilities
              
              
              224,234
              
              
              -Due
                  to related parties
              
              
              -
              
              
              6,912Net
                  Cash Used in Operating Activities
              
              
              (1,344,843
              )
              
              (1,724,615
              )Investing
                  ActivitiesPurchase
                  of property and equipment
              
              
              (31,676
              )
              
              (20,879
              )Oil
                  and gas property expenditures
              
              
              (8,165,422
              )
              
              (2,259,157
              )Proceeds
                  received from sale of oil and gas properties
              
              
              983,902
              
              
              -Changes
                  in investing assets and liabilities
              
              
              738,693
              
              
              1,008,036Net
                  Cash Used in Investing Activities
              
              
              (6,474,503
              )
              
              (1,272,000
              )Financing
                  ActivitiesProceeds
                  from issuance of common stock
              
              
              20,824,000
              
              
              5,000,000Common
                  stock issuance costs
              
              
              (1,515,994
              )
              
              (425,000
              )Net
                  Cash Provided in Financing Activities
              
              
              19,308,006
              
              
              4,575,000Increase
                  in Cash and Cash Equivalents
              
              
              11,488,660
              
              
              1,578,385Cash
                  and Cash Equivalents - Beginning of Period
              
              
              5,798,982
              
              
              17,394,422Cash
                  and Cash Equivalents - End of Period
              
              
              17,287,642
              
              
              18,972,807Non-cash
                  Investing and Financing Activities:Common
                  stock issued for conversion of debentures
              
              
              5,500,000
              
              
              900,000Supplemental
                  Disclosures:Interest
                  paid
              
              
              628,058
              
              
              -Income
                  taxes paid
              
              
              -
              
              
              -





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


7




Triangle
        Petroleum Corporation
 (An
        Exploration Stage Company)
 Notes
        to
        the Consolidated Financial Statements
 (Expressed
        in U.S. dollars, except as noted)
 (Unaudited)




**1.** **Nature
      of Operations and Continuance of Business**




The
      Company was incorporated in the State of Nevada on December 11, 2003 under
      the
      name Peloton Resources Inc. In December 2003, the Company purchased six mineral
      claims situated in the Greenwood Mining Division in the Province of British
      Columbia, Canada. The Company’s principal business plan was to acquire, explore
      and develop mineral properties and to ultimately seek earnings by exploiting
      the
      mineral claims. During the fiscal year ended January 31, 2006, the Company
      abandoned its mineral property as a result of poor exploration results, and
      changed the Company’s principal business to that of acquisition, exploration and
      development of oil and gas resource properties. On May 10, 2005, the Company
      changed its name to Triangle Petroleum Corporation.




The
        Company has been in the exploration stage since its formation in December
        2003
        and has not yet realized any significant revenues from its planned operations.
        It is primarily engaged in the acquisition, exploration and development of
        oil
        and gas resource properties. The Company has incurred losses of $8,790,320
        since
        inception on December 11, 2003 to July 31, 2007. During the year ended January
        31, 2006, the Company issued $26,000,000 of convertible debentures. During
        the
        year ended January 31, 2007, the Company issued an additional $5,000,000
        of
        convertible debentures. During the six month period ended July 31, 2007,
        the
        Company issued 10,462,000 shares of common stock for net proceeds of
        $19,308,006. The Company’s oil and gas capital expenditures over the next twelve
        months are expected to be approximately $14,800,000. As at July 31, 2007,
        the
        Company had cash and cash equivalents of $17,287,642.




Although
      existing cash resources are currently expected to provide sufficient funds
      through the upcoming fiscal year, the capital expenditures required to achieve
      planned principal operations may be substantial. The
      continuation of the Company as a going concern for a period longer than the
      current fiscal year is dependent upon the ability of the Company to obtain
      necessary equity financing to continue operations and to determine the
      existence, discovery and successful exploitation
      of economically recoverable reserves in its resource properties, confirmation
      of
      the Company’s interests in the underlying properties, and
      the
      attainment of profitable operations.





**2.** **Summary
          of Significant Accounting Policies**




a)
            Basis
                of Presentation




These
      financial statements and related notes are presented in accordance with
      accounting principles generally accepted in the United States, and are expressed
      in US dollars. These consolidated financial statements include the accounts
      of
      the Company and its two wholly-owned subsidiaries, Elmworth Energy Corporation,
      incorporated in the Province of Alberta, Canada, and Triangle USA Petroleum
      Corporation, incorporated in the State of Colorado, USA. All significant
      intercompany balances and transactions have been eliminated. The Company’s
      fiscal year-end is January 31.




b)
                Interim
                    Financial Statements




The
        interim unaudited consolidated financial statements have been prepared in
        accordance with accounting principles generally accepted in the United States
        for interim financial information and with the instructions to Securities
        and
        Exchange Commission (“SEC”) Form 10-Q. They do not include all of the
        information and footnotes required by generally accepted accounting principles
        for complete financial statements. Therefore, these financial statements
        should
        be read in conjunction with the Company’s audited consolidated financial
        statements and notes thereto for the year ended January 31, 2007, included
        in
        the Company’s Annual Report on Form 10-KSB filed on May 1, 2007 with the
        SEC.




The
      consolidated financial statements included herein are unaudited; however, they
      contain all normal recurring accruals and adjustments that, in the opinion
      of
      management, are necessary to present fairly the Company’s consolidated financial
      position at July 31, 2007 and January 31, 2007, and the consolidated
      results of its operations and consolidated cash flows for the six months ended
      July 31, 2007 and 2006. The results of operations for the three and six months
      ended July 31, 2007 are not necessarily indicative of the results to be expected
      for future quarters or the full year.




c)  Use
      of
      Estimates




The
      preparation of financial statements in conformity with U.S. generally accepted
      accounting principles 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. The
      Company regularly evaluates estimates and assumptions related to useful
      life and recoverability of long-lived assets, proved and unproved oil and gas
      expenditures, asset
      retirement obligations, stock-based compensation and deferred income tax asset
      valuation allowances. The Company bases its estimates and assumptions on current
      facts, historical experience and various other factors that it believes to
      be
      reasonable under the circumstances, the results of which form the basis for
      making judgments about the carrying values of assets and liabilities and the
      accrual of costs and expenses that are not readily apparent from other sources.
      The actual results experienced by the Company may differ materially and
      adversely from the Company’s estimates. To the extent there are material
      differences between the estimates and the actual results, future results of
      operations will be affected.





8


Triangle
        Petroleum Corporation
 (An
        Exploration Stage Company)
 Notes
        to
        the Consolidated Financial Statements
 (Expressed
        in U.S. dollars, except as noted)
 (Unaudited)


**2.** **Summary
      of Significant Accounting Policies (continued)**




d)  Foreign
      Currency Translation




The
      Company's functional and reporting currency is the United States dollar and
      management has adopted SFAS No. 52, “ *Foreign
      Currency Translation”* .
      Monetary assets and liabilities denominated in foreign currencies are translated
      into United States dollars at rates of exchange in effect at the balance sheet
      date. Non-monetary assets, liabilities and items recorded in income arising
      from
      transactions denominated in foreign currencies are translated at rates of
      exchange in effect at the date of the transaction. Foreign currency transactions
      are primarily undertaken in Canadian dollars. The Company has not, to the date
      of these financials statements, entered into derivative instruments to offset
      the impact of foreign currency fluctuations.




e) Cash
      and
      Cash Equivalents




The
      Company considers all highly liquid instruments with maturity of three months
      or
      less at the time of issuance to be cash equivalents.




f) Property
      and Equipment




Property
      and equipment consists of computer hardware, geophysical software, furniture
      and
      equipment and leasehold improvements, and is recorded at cost. Computer hardware
      and geophysical software are depreciated on a straight-line basis over their
      estimated useful lives of three years. Furniture and equipment are depreciated
      on a straight-line basis over their estimated useful lives of five years.
      Leasehold improvements are depreciated on a straight-line basis over their
      estimated useful lives of five years.




g) Long-lived
      Assets




In
      accordance with SFAS No. 144, *“Accounting
      for the Impairment or Disposal of Long-Lived Assets”* ,
      the
      Company tests long-lived assets or asset groups for recoverability when events
      or changes in circumstances indicate that their carrying amount may not be
      recoverable. Circumstances which could trigger a review include, but are not
      limited to: significant decreases in the market price of the asset; significant
      adverse changes in the business climate or legal factors; accumulation of costs
      significantly in excess of the amount originally expected for the acquisition
      or
      construction of the asset; current period cash flow or operating losses combined
      with a history of losses or a forecast of continuing losses associated with
      the
      use of the asset; and current expectation that the asset will more likely than
      not be sold or disposed significantly before the end of its estimated useful
      life.




Recoverability
      is assessed based on the carrying amount of the asset and its fair value which
      is generally determined based on the sum of the undiscounted cash flows expected
      to result from the use and the eventual disposal of the asset, as well as
      specific appraisal in certain instances. An impairment loss is recognized when
      the carrying amount is not recoverable and exceeds fair value.




h) Oil
      and
      Gas Properties




The
      Company utilizes the full-cost method of accounting for petroleum and natural
      gas properties. Under this method, the Company capitalizes all costs associated
      with acquisition, exploration and development of oil and natural gas reserves,
      including leasehold acquisition costs, geological and geophysical expenditures,
      lease rentals on undeveloped properties and costs of drilling of productive
      and
      non-productive wells into the full cost pool on a country by country basis.
      When
      the Company obtains proven oil and gas reserves, capitalized costs, including
      estimated future costs to develop the proved reserves and estimated abandonment
      costs, net of salvage, will be depleted on the units-of-production method using
      estimates of proved reserves. The costs of unproved properties are not amortized
      until it is determined whether or not proved reserves can be assigned to the
      properties. Until such determination is made the Company assesses quarterly
      whether impairment has occurred, and includes in the amortization base drilling
      exploratory dry holes associated with unproved properties.




The
      Company applies a ceiling test to the capitalized cost in the full cost pool.
      The ceiling test limits such cost to the estimated present value, using a ten
      percent discount rate, of the future net revenue from proved reserves, based
      on
      current economic and operating conditions. Specifically, the Company computes
      the ceiling test so that capitalized cost, less accumulated depletion and
      related deferred income tax, do not exceed an amount (the ceiling) equal to
      the
      sum of: (A) The present value of estimated future net revenue computed by
      applying current prices of oil and gas reserves (with consideration of price
      changes only to the extent provided by contractual arrangements) to estimated
      future production of proved oil and gas reserves as of the date of the latest
      balance sheet presented, less estimated future expenditures (based on current
      cost) to be incurred in developing and producing the proved reserves computed
      using a discount factor of ten percent and assuming continuation of existing
      economic conditions; plus (B) the cost of property not being amortized; plus
      (C)
      the lower of cost or estimated fair value of unproven properties included in
      the
      costs being amortized; less (D) income tax effects related to differences
      between the book and tax basis of the property.





9


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)
 **2.** **Summary
          of Significant Accounting Policies (continued)**




For
      unproven properties, the Company excludes from capitalized costs subject to
      depletion, all costs directly associated with the acquisition and evaluation
      of
      the unproved property until it is determined whether or not proved reserves
      can
      be assigned to the property. Until such a determination is made, the Company
      assesses the property at least annually to ascertain whether impairment has
      occurred. In assessing impairment the Company considers factors such as
      historical experience and other data such as primary lease terms of the
      property, average holding periods of unproved property, and geographic and
      geologic data. The Company adds the amount of impairment assessed to the cost
      to
      be amortized subject to the ceiling test.




i)  Asset
        Retirement Obligations




The
      Company recognizes a liability for future retirement obligations associated
      with
      the Company’s oil and gas properties. The estimated fair value of the asset
      retirement obligation is based on the current cost escalated at an inflation
      rate and discounted at a credit adjusted risk-free rate. This liability is
      capitalized as part of the cost of the related asset and amortized over its
      useful life. The liability accretes until the Company settles the
      obligation.




j)
                Debt
                    Issue Costs


In
      accordance with the Accounting Principles Board Opinion 21 *“Interest
      on Receivables and Payables”* ,
      the
      Company recognizes debt issue costs on the balance sheet as deferred charges,
      and amortizes the balance over the term of the related debt. The Company follows
      the guidance in the EITF 95-13 “ *Classification
      of Debt Issue Costs in the Statement of Cash Flows”* and
      classifies cash payments for debt issue costs as a financing
      activity.




k)
                Revenue
                    Recognition


The
      Company recognizes oil and gas revenue when production is sold at a fixed or
      determinable price, persuasive evidence of an arrangement exists, delivery
      has
      occurred and title has transferred, and collectibility is reasonably
      assured.




l)
              Income
                  Taxes




The
      Company has adopted SFAS No. 109 *“Accounting
      for Income Taxes”* as of
      its inception. Pursuant to SFAS No. 109 the Company is required to compute
      tax
      asset benefits for net operating losses carried forward. Potential benefits
      of
      income tax losses are not recognized in the accounts until realization is more
      likely than not. The potential benefits of net operating losses have not been
      recognized in these financial statements because the Company cannot be assured
      it is more likely than not it will utilize the net operating losses carried
      forward in future years.




On
      February 1, 2007, the Company adopted Financial Accounting Standards Board
      Interpretation No. 48, “ *Accounting
      for Uncertainty in Income Taxes - an interpretation of FASB Statement No.
      109”* (“FIN
      48”). FIN 48 prescribes a measurement process for recording in the financial
      statements uncertain tax positions taken or expected to be taken in a tax
      return. Additionally, FIN 48 provides guidance regarding uncertain tax positions
      relating to derecognition, classification, interest and penalties, accounting
      in
      interim periods, disclosure and transition. At July 31, 2007, the Company had
      no
      material uncertain tax positions.




m)
              Basic
                  and Diluted Net Income (Loss) Per
                  Share




The
      Company computes net income (loss) per share in accordance with SFAS No.
      128 *,
      "Earnings per Share"* (SFAS
      128). SFAS 128 requires presentation of both basic and diluted earnings per
      share (EPS) on the face of the income statement. Basic EPS is computed by
      dividing net income (loss) available to common shareholders (numerator) by
      the
      weighted average number of shares outstanding (denominator) during the period.
      Diluted EPS gives effect to all dilutive potential common shares outstanding
      during the period including stock options, and warrants, using the treasury
      stock method, and convertible securities, using the if-converted method. In
      computing diluted EPS, the average stock price for the period is used in
      determining the number of shares assumed to be purchased from the exercise
      of
      stock options or warrants. Diluted EPS excludes all dilutive potential shares
      if
      their effect is anti-dilutive. Shares underlying these securities totaled
      approximately 16,376,000 as of July 31, 2007.




n) Financial
        Instruments




The
      fair
      values of financial instruments, which include cash and cash equivalents, other
      receivables, accounts payable, accrued interest on convertible debt, accrued
      liabilities, and convertible debentures approximate their carrying values due
      to
      the relatively short maturity of these instruments. The fair value of
      convertible debentures are estimated to approximate their carrying values based
      on borrowing rates currently available to the Company for debt with similar
      terms.




o) Derivative
        Liabilities




In
        accordance with SFAS No. 133, “Accounting for Derivative Instruments and Hedging
        Activities” (“SFAS 133”), as amended, and EITF Issue No. 00-19, “Accounting for
        Derivative Financial Instruments Indexed to, and Potentially Settled in,
        a
        Company’s Own Stock” (“EITF 00-19”) the Company records derivatives at their
        fair values on the date that they meet the requirements of a derivative
        instrument and at each subsequent balance sheet date. Any change in fair
        value
        will be recorded as non-operating, non-cash income or expense at each reporting
        date.





10


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**2.** **Summary
      of Significant Accounting Policies (continued)**




p) Concentration
        of Risk




The
      Company does not believe that it is exposed to interest rate risk. The Company
      maintains its cash accounts in one commercial bank located in Calgary, Alberta,
      Canada. The Company's cash accounts consist of uninsured and insured business
      checking accounts and deposits maintained principally in U.S. dollars. Financial
      instruments that potentially subject the Company to concentrations of credit
      risk consist primarily of cash in excess of federally insured amounts. As at
      July 31, 2007, the Company has not engaged in any transactions that would be
      considered derivative instruments on hedging activities. To date, the Company
      has not incurred a loss relating to this concentration of credit risk.




q) Comprehensive
        Loss




SFAS
      No.
      130, *“Reporting
      Comprehensive Income,”* establishes standards for the reporting and display of comprehensive loss and
      its components in the financial statements. As at July 31, 2007 and 2006, the
      Company has no items that represent comprehensive loss and, therefore, has
      not
      included a schedule of comprehensive loss in the financial
      statements.




r) Stock-Based
        Compensation




The
      Company records stock based compensation in accordance with SFAS 123(R),
“Share-Based Payments,” which requires the measurement and recognition of
      compensation expense, based on estimated fair values, for all share-based
      awards, made to employees and directors, including stock options. In
      March 2005, the Securities and Exchange Commission issued SAB 107 relating
      to SFAS 123(R). The Company applied the provisions of SAB 107 in its adoption
      of
      SFAS 123(R).




All
      transactions in which goods or services are received for the issuance of equity
      instruments are accounted for based on the fair value of the consideration
      received or the fair value or the equity instrument issued, whichever is the
      more reliable measure.




SFAS
      123(R) requires companies to estimate the fair value of share-based awards
      on
      the date of grant using an option-pricing model. The Company uses the
      Black-Scholes option-pricing model as its method of determining fair value.
      This
      model is affected by the Company’s stock price as well as assumptions regarding
      a number of subjective variables. These subjective variables include, but are
      not limited to the Company’s expected stock price volatility over the term of
      the awards, and actual and projected employee stock option exercise behaviors.
      The value of the portion of the award that is ultimately expected to vest is
      recognized as an expense in the consolidated statement of operations over the
      requisite service period.




No
      tax
      benefits were attributed to stock-based compensation expense because a full
      valuation allowance was maintained for all net deferred tax assets.




s) Recently
        Issued Accounting Pronouncements




In
      February 2007, the Financial Accounting Standards Board (FASB) issued SFAS
      No.
      159, *“The
      Fair Value Option for Financial Assets and Financial Liabilities - Including
      an
      Amendment of FASB Statement No. 115”* .
      This
      statement permits entities to choose to measure many financial instruments
      and
      certain other items at fair value. Most of the provisions of SFAS No. 159 apply
      only to entities that elect the fair value option. However, the amendment to
      SFAS No. 115 *“Accounting
      for Certain Investments in Debt and Equity Securities”* applies
      to all entities with available-for-sale and trading securities. SFAS No. 159
      is
      effective as of the beginning of an entity’s first fiscal year that begins after
      November 15, 2007. Early adoption is permitted as of the beginning of a fiscal
      year that begins on or before November 15, 2007, provided the entity also elects
      to apply the provision of SFAS No. 157, *“Fair
      Value Measurements”* .
      The
      adoption of this statement is not expected to have a material effect on the
      Company's financial statements.




In
      September 2006, the FASB issued SFAS No. 157, *“Fair
      Value Measurements* ”.
      The
      objective of SFAS No. 157 is to increase consistency and comparability in fair
      value measurements and to expand disclosures about fair value measurements.
      SFAS
      No. 157 defines fair value, establishes a framework for measuring fair value
      in
      generally accepted accounting principles, and expands disclosures about fair
      value measurements. SFAS No. 157 applies under other accounting pronouncements
      that require or permit fair value measurements and does not require any new
      fair
      value measurements. The provisions of SFAS No. 157 are effective for fair value
      measurements made in fiscal years beginning after November 15, 2007. The
      adoption of this statement is not expected to have a material effect on the
      Company's future reported financial position or results of
      operations.




t) Recently
        Adopted Accounting Pronouncements




In
      September 2006, the SEC issued Staff Accounting Bulletin (“SAB”) No. 108,
“ *Considering
      the Effects of Prior Year Misstatements when Quantifying Misstatements in
      Current Year Financial Statements.”* SAB No.
      108 addresses how the effects of prior year uncorrected misstatements should
      be
      considered when quantifying misstatements in current year financial statements.
      SAB No. 108 requires companies to quantify misstatements using a balance sheet
      and income statement approach and to evaluate whether either approach results
      in
      quantifying an error that is material in light of relevant quantitative and
      qualitative factors. SAB No. 108 is effective for periods ending after November
      15, 2006. The adoption of SAB No. 108 did not have a material effect on the
      Company’s financial statements.





11


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)





**2.** **Summary
      of Significant Accounting Policies (continued)**




t) Recently
        Adopted Accounting Pronouncements (continued)




In
      September 2006, the FASB issued SFAS No. 158, *“Employers’
      Accounting for Defined Benefit Pension and Other Postretirement Plans - an
      amendment of FASB Statements No. 87, 88, 106, and 132(R)”* .
      This
      statement requires employers to recognize the overfunded or underfunded status
      of a defined benefit postretirement plan (other than a multiemployer plan)
      as an
      asset or liability in its statement of financial position and to recognize
      changes in that funded status in the year in which the changes occur through
      comprehensive income of a business entity or changes in unrestricted net assets
      of a not-for-profit organization. This statement also requires an employer
      to
      measure the funded status of a plan as of the date of its year-end statement
      of
      financial position, with limited exceptions. The provisions of SFAS No. 158
      are
      effective for employers with publicly traded equity securities as of the end
      of
      the fiscal year ending after December 15, 2006. The adoption of this statement
      did not have a material effect on the Company's financial
      statements.




In
      March
      2006, the FASB issued SFAS No. 156, *"Accounting
      for Servicing of Financial Assets, an amendment of FASB Statement No. 140,
      Accounting for Transfers and Servicing of Financial Assets and Extinguishments
      of Liabilities"* .
      This
      statement requires all separately recognized servicing assets and servicing
      liabilities be initially measured at fair value, if practicable, and permits
      for
      subsequent measurement using either fair value measurement with changes in
      fair
      value reflected in earnings or the amortization and impairment requirements
      of
      Statement No. 140. The subsequent measurement of separately recognized servicing
      assets and servicing liabilities at fair value eliminates the necessity for
      entities that manage the risks inherent in servicing assets and servicing
      liabilities with derivatives to qualify for hedge accounting treatment and
      eliminates the characterization of declines in fair value as impairments or
      direct write-downs. SFAS No. 156 is effective for an entity's first fiscal
      year
      beginning after September 15, 2006. The adoption of this statement did not
      have
      a material effect on the Company's financial statements.




In
      February 2006, the FASB issued SFAS No. 155, *"Accounting
      for Certain Hybrid Financial Instruments-an amendment of FASB Statements No.
      133
      and 140"* ,
      to
      simplify and make more consistent the accounting for certain financial
      instruments. SFAS No. 155 amends SFAS No. 133, *"Accounting
      for Derivative Instruments and Hedging Activities"* ,
      to
      permit fair value re-measurement for any hybrid financial instrument with an
      embedded derivative that otherwise would require bifurcation, provided that
      the
      whole instrument is accounted for on a fair value basis. SFAS No. 155 amends
      SFAS No. 140, *"Accounting
      for the Impairment or Disposal of Long-Lived Assets"* ,
      to
      allow a qualifying special-purpose entity to hold a derivative financial
      instrument that pertains to a beneficial interest other than another derivative
      financial instrument. SFAS No. 155 applies to all financial instruments acquired
      or issued after the beginning of an entity's first fiscal year that begins
      after
      September 15, 2006, with earlier application allowed. The adoption of this
      statement did not have a material effect on the Company's future reported
      financial position or results of operations.




u) Reclassifications




Certain
      reclassifications have been made to the prior period’s financial statements to
      conform to the current period’s presentation.





**3.** **Prepaid
        Expenses**




The
      components of prepaid expenses are as follows:





July 31,
              2007
              $
            
            January 31,
              2007
              $Office
                space deposit
            
            
            23,821
            
            
            -Prepaid
                insurance
            
            
            89,217
            
            
            151,086Prepaid
                joint-venture exploration costs
            
            
            79,977
            
            
            2,367,923Professional
                and consulting services
            
            
            46,005
            
            
            -Software
                subscriptions
            
            
            41,896
            
            
            -Total
                prepaid expenses
            
            
            280,916
            
            
            2,519,009




12


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)




**4.** **Property
      and Equipment**




Cost
              $
            
            Accumulated
              Depreciation
              $
            
            July 31,
              2007
              Net Carrying
              Value
              $
            
            January 31,
              2007
              Net Carrying
              Value
              $Computer
                hardware
            
            
            66,229
            
            
            26,940
            
            
            39,289
            
            
            31,906Furniture
                and equipment
            
            
            47,438
            
            
            12,775
            
            
            34,663
            
            
            25,164Geophysical
                software
            
            
            8,000
            
            
            5,218
            
            
            2,782
            
            
            5,086Leasehold
                improvements
            
            
            7,927
            
            
            7,508
            
            
            419
            
            
            4,935129,594
            
            
            52,441
            
            
            77,153
            
            
            67,091




**5.** **Oil
      and Gas Properties**




The
      following table summarizes information regarding the Company's oil and gas
      acquisition, exploration and development activities:




July 31,
            
            January 31,2007
              $
            
            2007
              $Proved
                PropertiesExploration
                costs
            
            
            8,882,540
            
            
            2,965,420Less:Accumulated
                depletion
            
            
            (244,625
            )
            
            (36,229
            )Impairment
                costs
            
            
            (6,190,615
            )
            
            (2,299,212
            )2,447,300
            
            
            629,979Unproven
                PropertiesAcquisition
                costs
            
            
            15,111,414
            
            
            14,405,798Exploration
                costs
            
            
            6,805,810
            
            
            6,065,71821,917,224
            
            
            20,471,516Net
                Carrying Value
            
            
            24,364,524
            
            
            21,101,495




All
      of
      the Company’s oil and gas properties are located in the United States and
      Canada. The Company is currently participating in oil and gas exploration
      activities in Arkansas, Montana, Wyoming and Texas, USA, and Nova Scotia, New
      Brunswick and Alberta, Canada.




(a) The
      Company, through a series of joint venture agreements with different parties,
      has $5,313,346 (January 31, 2007 - $6,808,802) of unproven oil and gas
      expenditures in Alberta and Nova Scotia, Canada. In respect to these unproven
      oil and gas expenditures, the Company has expended $398,745 (January 31, 2007
      -
      $443,759) to acquire land, $2,059,151 (January 31, 2007 - $2,031,168) for
      geological and geophysical expenditures, and $2,855,450 (2007 - $4,333,875)
      for
      drilling related costs.




(b) On
      July
      18, 2007, the Company sold its 27% interest in 12,100 gross acres in northeast
      Hill County of Texas for gross proceeds of $983,902. The Company had incurred
      land and geological and geophysical costs of $1,929,305 related to this prospect
      which resulted in a loss of $945,403 being recorded on the Company
      books.




(c) The
      Company’s proved property costs exceeded the ceiling test limitation as at July
      31, 2007. As a result, the Company recorded a $2,946,000 non-cash impairment
      loss.




(d) The
      Company entered into a joint venture agreement whereby the Company received
      $500,000 in exchange for a 17.5% working interest in a producing well in the
      Wapiti area of northern Alberta, Canada. This receipt was offset directly
      against the Company’s share of drilling the subject well.





13


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**5.** **Oil
      and Gas Properties (continued)**




The
      Company's unproven acquisition and exploration costs were distributed in the
      following geographic areas:




July 31,
              2007
              $
            
            January 31,
              2007
              $Alberta
            
            
            4,577,474
            
            
            6,154,643Arkansas
            
            
            13,037,119
            
            
            7,569,101Nova
                Scotia
            
            
            735,872
            
            
            654,159Rocky
                Mountains (Colorado, Montana, Wyoming)
            
            
            2,267,407
            
            
            2,187,391Texas
            
            
            1,299,352
            
            
            3,906,22221,917,224
            
            
            20,471,516





**6.** **Accrued
      Liabilities**




The
      components of accrued liabilities are as follows:





July 31,
              2007
              $
            
            January 31,
              2007
              $Oil
                and gas expenditures
            
            
            2,688,264
            
            
            466,112





**7.** **Asset
      Retirement Obligations**





July 31,
              2007
              $
            
            January 31,
              2007
              $Beginning
                asset retirement obligations
            
            
            90,913
            
            
            33,000Additions
                related to new properties
            
            
            -
            
            
            -Liabilities
                incurred
            
            
            153,264
            
            
            56,446Deletions
                related to property disposals
            
            
            -
            
            
            -Accretion
            
            
            30,837
            
            
            1,467Total
                asset retirement obligations
            
            
            275,014
            
            
            90,913




The
      Company is required to recognize an estimated liability for future costs
      associated with the abandonment of its oil and gas properties including without
      limitation the costs of reclamation of drilling sites, storage and transmission facilities and access roads. The Company bases its estimate of
      the
      liability on management’s industry experience and on its current understanding
      of federal and state regulatory requirements. The present value calculations
      requires an estimate of the economic lives of the Company’s properties,
      assumptions of future inflation rates to apply to external estimates and the
      determination of the credit-adjusted risk-free rate to use. The estimated asset
      retirement obligations are reflected in depreciation, depletion and accretion
      calculations over the remaining life of the oil and gas
      properties.





**8.** **Convertible
      Debentures**




(a) On
        June
        14, 2005, the Company entered into a securities purchase agreement with a
        single
        accredited investor (the “Purchase Agreement”) pursuant to which the investor
        purchased an 8% convertible debenture with a principal amount of $1,000,000,
        and
        warrants to purchase 1,000,000 shares of the Company’s common stock, exercisable
        at a price of $1.00 per share until June 15, 2008. Pursuant to the Purchase
        Agreement, the investor had the right to purchase up to $5,000,000 of additional
        convertible debentures and warrants to purchase 5,000,000 shares of common
        stock
        which was exercised on July 14, 2005, in exchange for an 8% convertible
        debenture with a principal amount of $5,000,000 and warrants to purchase
        5,000,000 shares of the Company’s common stock, exercisable at a price of $1.00
        per share until June 15, 2008.




The
      total
      convertible debentures of $6,000,000 were due and payable on June 10, 2007.
      The
      principal and accrued interest on these convertible debentures may be converted
      into shares of the Company’s common stock at a rate of $1.00 per share, at the
      option of the holder. The investor has contractually agreed to restrict the
      ability to convert the convertible debentures to an amount which would not
      exceed the difference between the number of shares of common stock beneficially
      owned by the holder or issuable upon exercise of the warrant held by such holder
      and 4.99% of the outstanding shares of common stock of the Company. The
      securities were issued in a private placement transaction pursuant to Regulation
      D under the Securities Act of 1933, as amended. The Company filed an SB-2
      Registration Statement registering the resale of shares of the Company's common
      stock issuable upon conversion of these convertible debentures and exercise
      of
      the warrants.





14


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**8.** **Convertible
      Debentures (continued)**




In
        accordance with EITF 98-5 *“Accounting
        for Convertible Securities with Beneficial Conversion Features or Contingently
        Adjustable Conversion Ratios”,* the
        Company recognized the value of the embedded beneficial conversion feature
        of
        $3,141,817 as additional paid-in capital and an equivalent discount which
        will
        be expensed over the term of the convertible debentures. In addition, in
        accordance with EITF 00-27 *“Application
        of Issue No. 98-5 to Certain Convertible Instruments”* ,
        the
        Company has allocated the proceeds of issuance between the convertible debt
        and
        the detachable warrants based on their relative fair values. Accordingly,
        the
        Company recognized the fair value of the detachable warrants of $2,858,183
        as
        additional paid-in capital and an equivalent discount against the convertible
        debentures. During the year ended January 31, 2006, a principal amount of
        $900,000 was converted into 900,000 shares of common stock. The unamortized
        discount on the converted debenture of $731,250 was charged to accretion
        expense. During the year ended January 31, 2007, a principal amount of
        $2,350,000 was converted into 2,350,000 shares of common stock. The unamortized
        discount on the converted debentures of $1,171,875 was charged to accretion
        expense. During the six month period ended July 31, 2007, a principal amount
        of
        $2,750,000 was converted into 2,750,000 shares of common stock. The unamortized
        discount on the converted debenture of $284,375 was charged to accretion
        expense. As at July 31, 2007, all of these $6,000,000 convertible debentures
        were converted into common stock of the company, as such the carrying value
        of
        the convertible debentures was $nil (January 31, 2007 - $2,234,374). On June
        21,
        2007, accrued interest of $628,058 was paid.




On
        December 8, 2005, upon the issuance of the convertible debentures referred
        to in
        Note 8(b), the detachable warrants no longer met the requirements for equity
        classification. As such, the Company reversed the previous fair value recorded
        on the date of issuance in additional paid-in capital of $2,858,183 and recorded
        the fair value of the warrants of $31,384,800 as a derivative liability pursuant
        to SFAS 133 and EITF 00-19. The change in the fair value of the warrants
        from
        the date of issuance to December 8, 2005 of $28,526,617 was accounted for
        as an
        adjustment to stockholders’ equity. During the six months ended July 31, 2007,
        the Company recorded a gain on the change in fair value of the derivative
        liability of $3,860,400 (July 31, 2006 - $10,148,400) and as at July 31,
        2007,
        the fair value of the derivative liability was $6,591,000 (January 31, 2007
        -
        $10,451,400).




(b) On
      December 8, 2005, the Company entered into a Securities Purchase Agreement
      with
      a single investor pursuant to which the investor purchased 5% secured
      convertible debentures in the aggregate principal amount of $15,000,000. The
      gross proceeds of this financing will be received as follows:




(i)
            $5,000,000
                was received on closing;




(ii)
            $5,000,000
                was received on the second business day prior to the filing date
                of the
                SB-2 Registration Statement; and




(iii)
            $5,000,000
                was received on the fifth business day following the effective date
                of the
                SB-2 Registration Statement




The
      Company agreed to pay an 8% fee on the receipt of each installment, and a
      $15,000 structuring fee. The convertible debentures mature on the third
      anniversary of the date of issue (the “Maturity Date”) and bear interest at 5%
      per annum. The Company is not required to make any payments until the Maturity
      Date. The investor may convert, at any time, any amount outstanding under the
      convertible debentures into shares of common stock of the Company at a
      conversion price per share equal to the lesser of $5.00 or 90% of the average
      of
      the three lowest daily volume weighted average prices of the common stock,
      as
      quoted by Bloomberg, LP, of the ten trading days immediately preceding the
      date
      of conversion.




The
      Company, at its option has the right, with three business days advance written
      notice, to redeem a portion or all amounts outstanding under these convertible
      debentures prior to the Maturity Date provided that the closing bid price of
      the
      common stock is less than $5.00 at the time of the redemption. In the event
      of
      redemption, the
      Company is
      obligated to pay an amount equal to the principal amount being redeemed plus
      a
      20% redemption premium, and accrued interest.




In
      connection with the Purchase Agreement, the
      Company also
      entered into a registration rights
      agreement (the
“Registration Rights
      Agreement ”)
      providing for the filing of an SB-2 Registration Statement (the “Registration
      Statement”) with the U.S. Securities and Exchange Commission (“SEC”) registering
      the common stock issuable upon conversion of the convertible debentures. The
      Company was
      obligated to use its best efforts to cause the Registration Statement to be
      declared effective no later than June
      30,
      2006 and to
      insure that the Registration Statement remains in effect until all of the shares
      of common stock issuable upon conversion of the convertible debentures have
      been
      sold. In the event of a default of its obligations under the Registration Rights
      Agreement ,
      including its agreement to file the Registration Statement with the SEC no
      later
      than January
      22, 2006 ,
      or if
      the Registration Statement was not declared effective by June
      30,
      2006 ,
      it is
      required pay to the investor, as liquidated damages, for each month that the
      Registration Statement has not been filed or declared effective, as the case
      may
      be, either a cash amount or shares of common stock equal to 2% of the liquidated
      value of the convertible debentures. The Company filed an SB-2 Registration
      Statement on January 18, 2006 that was declared effective May 26,
      2006.




The
      investor has agreed to restrict its ability to convert the convertible
      debentures and receive shares of the
      Company ’s
      common
      stock such that the number of shares of common stock held by the investor in
      the
      aggregate and its affiliates after such conversion or exercise does not exceed
      4.9% of the then issued and outstanding shares of the
      Company ’s
      common
      stock.





15


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**8.** **Convertible
      Debentures (continued)**




In
        accordance with the *Securities
        with Beneficial Conversion Features or Contingently Adjustable Conversion
        Ratios”,* the
        Company recognized the value of the embedded beneficial conversion feature
        of
        $2,697,057 as additional paid-in favor of the term of convertible debentures
        or
        Security Agreements, the investor has the right to take possession of the
        collateral, to operate the Company’s business using the collateral, and have the
        right to assign, sell, lease or otherwise dispose of and deliver all or any
        part
        of the collateral, at public or private sale or otherwise to satisfy the
        Company’s obligations under these agreements.




The
        Company classified the conversion features as derivative liabilities pursuant
        to
        SFAS 133 and EITF 00-19. As such, the Company recorded derivative liabilities
        (Refer to Notes 9 and 17) related to the convertible debentures equal to
        the
        fair values of the conversion feature of $10,151,918 and an equivalent discount
        on the debentures of $10,151,918. During the year ended January 31, 2007,
        a
        principal amount of $1,750,000 was converted into 943,336 shares of common
        stock. The unamortized discount on the converted debentures of $847,164 was
        charged to accretion expense. During the six month period ended July 31,
        2007, a
        principal amount of $2,750,000 was converted into 1,425,736 shares of common
        stock. The unamortized discount on the converted debentures of $1,090,765
        was
        charged to accretion expense. The carrying value of the convertible debentures
        will be accreted to the face value of $10,500,000 to maturity. To July 31,
        2007,
        the Company accrued interest of $991,610 (January 31, 2007 - $693,699) has
        been
        included in accrued liabilities. To July 31, 2007, accumulated accretion
        of
        $6,496,664 (January 31, 2007 - $4,056,724) has increased the carrying value
        of
        the convertible debentures to $6,844,747 (January 31, 2007 - $7,154,808)
        (net of
        conversions of $4,500,000). During the six months ended July 31, 2007, the
        Company recorded a gain on the change in fair value of the derivative liability
        of $1,185,196 (July 31, 2006 - $2,086,201) and as at July 31, 2006, the fair
        value of the derivative liability was $4,356,262 (January 31, 2006 -
        $5,541,457).




(c) On
      December 28, 2005, the Company entered into a Securities Purchase Agreement
      with
      two accredited investors providing for the sale by the
      Company to the
      investors of 7.5% convertible debentures in the aggregate principal amount
      of
      $10,000,000, of which $5,000,000 was advanced immediately, and 1,250,000
      warrants (the “Warrants”) to purchase 1,250,000 shares of the
      Company ’s
      common
      stock, exercisable at a price of $5.00 per share until December
      28,  2006 ,
      of
      which 625,000 were issued. The second installment of $5,000,000 and 625,000
      warrants was advanced on January 18, 2006, upon the filing of an SB-2
      Registration Statement by the
      Company with the
      SEC. The warrants expired in full without exercise during the fiscal year ended
      January 31, 2007.




The
      convertible debentures mature on the third anniversary of the date of issuance
      (the “Maturity Date”) and bear interest at the annual rate of 7.5%. The
      Company is not
      required to make any payments until the Maturity Date. The investors may
      convert, at any time, any amount outstanding under the convertible debentures
      into shares of common stock of the
      Company at a
      conversion price per share of $4.00.




In
      connection with the Securities Purchase Agreement, the
      Company also
      entered into a registration rights
      agreement (the
“Registration Rights Agreement”) providing for the filing of a registration
      statement (the “Registration Statement”) with the SEC registering the common
      stock issuable upon conversion of the convertible debentures and Warrants. The
      Company was
      obligated to use its best efforts to cause the Registration Statement to be
      declared effective no later than May
      28,
      2006 and to
      insure that the registration statement remains in effect until all of the shares
      of common stock issuable upon conversion of the convertible debentures have
      been
      sold. In the event of a default of its obligations under the Registration Rights
      Agreement, including its agreement to file the Registration Statement with
      the
      SEC no later than February
      26, 2006 ,
      or if
      the Registration Statement was not declared effective by June 30,
      2006 ,
      the
      Company is required pay to the investors, as liquidated damages, for each month
      that the Registration Statement has not been filed or declared effective, as
      the
      case may be, a cash amount equal to 1% of the liquidated value of the
      convertible debentures. The Company filed an SB-2 Registration Statement on
      January 18, 2006 that was declared effective May 25, 2006.




Each
      investor has agreed to restrict its ability to convert the convertible
      debentures or exercise the Warrants and receive shares of the
      Company ’s
      common
      stock such that the number of shares of common stock held by them in the
      aggregate and their affiliates after such conversion or exercise does not exceed
      4.99% of the then issued and outstanding shares of the
      Company ’s
      common
      stock.




In
        accordance with SFAS 133 and EITF 00-19 *,* the
        Company recognized the fair value of the warrants of $3,261,250 as a derivative
        liability (Refer to Notes 9 and 17) and an equivalent discount on the
        debentures. Also, the Company recorded the residual value of the embedded
        beneficial conversion feature of $6,738,750 as additional paid-in capital
        and an
        equivalent discount on the debentures. The carrying value of the convertible
        debentures will be accreted to the face value of $10,000,000 to maturity.
        To
        July 31, 2007, accrued interest of $1,165,068 (January 31, 2007 - $793,150),
        and
        $5,269,519 (January 31, 2007 - $3,616,550) has been accreted increasing the
        carrying value of the convertible debentures to $5,269,519 (January 31, 2007
        -
        $3,616,550). During the six months ended July 31, 2007, the Company recorded
        a
        gain on the change in fair value of the derivative liability of $nil (July
        31,
        2006 - $1,514,750) and as at July 31, 2007, the fair value of the derivative
        liability was $nil (January 31, 2007 - $nil).





16


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**9.** **Derivative
        Liabilities**




The
        Company evaluated the application of SFAS 133 and EITF 00-19 for the convertible
        debentures and related detachable warrants issued to investors as outlined
        in
        Note 7. SFAS 133 and EITF 00-19 require the Company to bifurcate and separately
        account for some conversion features of convertible debentures as embedded
        derivatives. They also require that when detachable warrants meet certain
        requirements that they need to be recorded as derivative liabilities. The
        Company concluded that the conversion features of the December 8, 2005 debenture
        issuance and all warrants outstanding on that date and subsequently issued
        were
        required to be accounted for as derivatives. Pursuant to SFAS 133, the Company
        bifurcated the conversion feature from the December 8, 2005 debentures because
        the economic characteristics and risks of the conversion features were
        determined to not be clearly and closely related to the economic characteristics
        and risks of the debentures, and the number of shares issuable pursuant to
        the
        conversion features was variable. As such, the Company determined that the
        conversion features related to the December 8, 2005 debentures and all
        outstanding warrants met the attributes of a liability and therefore recorded
        their fair values as current liabilities. The Company is required to record
        their fair value on each balance sheet date at fair value with changes in
        the
        values of these derivatives reflected in the statement of operations. Also,
        these derivative liabilities were not previously classified as such in the
        Company's historical financial statements. In order to reflect these changes,
        the Company has restated its financial statements for the period ended July
        31,
        2007 as described in Note 17.




The
        Company uses the Black-Scholes valuation model to calculate the fair value
        of
        derivative liabilities. The following table shows the assumptions used in
        the
        calculation of the call value for the conversion features as at July 31,
        2007.




Volatility
              
              Risk Free
                Rate
              
              Dividend
                Yield
              
              Term in
                YearsWeighted
                  Average Assumptions at:July
                  31, 2007
              
              
              70
              %
              
              4.85
              %
              
              -
              
              
              1.64




The
      following table shows the assumptions used in the Black-Scholes calculation
      of
      the detachable warrants as at July 31, 2007.




Volatility
              
              Risk Free
                Rate
              
              Dividend
                Yield
              
              Term in
                YearsWeighted
                  Average Assumptions at:July
                  31, 2007
              
              
              70
              %
              
              4.56
              %
              
              -
              
              
              0.88




During
        the six month period ended July 31, 2007, the Company recorded a gain on
        derivatives of $5,045,596 equal to the difference in the fair value of the
        derivatives at January 31, 2007 and July 31, 2007.





**10.** **Related
        Party Transactions**




a)
              During
                  the six months ended July 31, 2007, the Company incurred $15,000
                  (2006 -
                  $10,000) in director’s fees.




b)
            Effective
                February 1, 2006, the Company agreed to pay a salary of Cdn$12,000
                per
                month to the President of the Company. On November 1, 2006, the Company
                agreed to pay a salary of Cdn$24,000 per month to the President of
                the
                Company. During the six months ended July 31, 2007, $127,049 (2006
                -
                $62,939) was charged to operations.




c)
              On
                  June 23, 2005, the Company entered into a management consulting
                  agreement
                  with the President of the Company’s Canadian subsidiary (Elmworth Energy
                  Corporation). Under the terms of the agreement, the Company must
                  pay
                  $20,000 per month for an initial term of two years, and, unless
                  notice of
                  termination is given by either party, is automatically renewed
                  for one
                  year periods. During the six months ended July 31, 2007, $120,000
                  (2006 -
                  $120,000) was charged to
                  operations.




d)
            Effective
                January 1, 2006, the Company agreed to pay a salary of Cdn$12,000
                per
                month to the then Chief Financial Officer. During the six months
                ended
                July 31, 2007, $63,525 (2006 - $62,939) was charged to
                operations.




17


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**11.** **Common
        Stock**




Shares
            
            Common Stock
            
            Additional Paid-
              In Capital$
            
            $January
                31, 2006
            
            
            19,182,530
            
            
            192
            
            
            27,623,110Conversion
                of notes
            
            
            3,293,336
            
            
            33
            
            
            4,239,912Stock
                based compensation
            
            
            -
            
            
            -
            
            
            1,338,686Donated
                capital
            
            
            -
            
            
            -
            
            
            11,400January
                31, 2007
            
            
            22,475,866
            
            
            225
            
            
            33,213,108Conversion
                of debentures (c)
            
            
            4,175,736
            
            
            41
            
            
            5,499,958Private
                placement (d)
            
            
            10,412,000
            
            
            104
            
            
            20,823,896Financing
                fees (d)
            
            
            -
            
            
            -
            
            
            (1,515,994
            )Investor
                relations services (e)
            
            
            50,000
            
            
            1
            
            
            108,499Stock-based
                compensation (a, b and Note 11)
            
            
            -
            
            
            -
            
            
            2,045,114July
                31, 2007
            
            
            37,113,602
            
            
            371
            
            
            60,174,581




(a)
            On
                May 16, 2005, the Company issued 4,000,000 shares of common stock
                to the
                President of the Company at $0.01 per share for cash proceeds of
                $40,000.
                As the shares were issued for below fair value, a discount on the
                issuance
                of shares of $4,160,000 was recorded as deferred compensation. During
                the
                year ended January 31, 2007, $2,080,000 was charged to operations.
                During
                the six month period ended July 31, 2007, $606,667 was charged to
                operations.




(b)
            On
                June 2, 2005, the Company issued 2,000,000 shares of common stock
                to the
                President of the Company’s subsidiary at $0.01 per share for cash proceeds
                of $20,000. As the shares were issued for below fair value, a discount
                on
                the issuance of shares of $2,700,000 was recorded as deferred
                compensation. During the year ended January 31, 2007, $1,350,000
                was
                charged to operations. During the six month period ended July 31,
                2007,
                $450,000 was charged to operations.




(c)
            Conversion
                of debentures






Date
            
            Shares
            
            Common Stock
            
            Additional Paid-In
              Capital#
            
            $
            
            $February
                20, 2007
            
            
            108,923
            
            
            1
            
            
            249,999March
                6, 2007
            
            
            900,000
            
            
            9
            
            
            899,991March
                7, 2007
            
            
            106,696
            
            
            1
            
            
            249,999April
                11, 2007
            
            
            129,333
            
            
            1
            
            
            249,999April
                30, 2007
            
            
            128,939
            
            
            1
            
            
            249,999May
                4, 2007
            
            
            748,000
            
            
            7
            
            
            747,993May
                11, 2007
            
            
            130,494
            
            
            2
            
            
            249,999May
                21, 2007
            
            
            265,041
            
            
            3
            
            
            499,997June
                15, 2007
            
            
            279,002
            
            
            3
            
            
            499,997June
                21, 2007
            
            
            1,102,000
            
            
            11
            
            
            1,101,989June
                25, 2007
            
            
            138,742
            
            
            1
            
            
            249,998June
                28, 2007
            
            
            138,566
            
            
            1
            
            
            249,998Total
            
            
            4,175,736
            
            
            41
            
            
            5,499,958




(d) On
      February 26, 2007, the Company issued 10,412,000 shares of common stock pursuant
      to a private placement for net proceeds of $19,308,006 after issue costs of
      $1,515,994. Pursuant to the terms of sale, the Company agreed to cause a resale
      registration statement covering the common stock to be filed no later than
      30
      days after the closing and declared effective no later than 120 days after
      the
      closing. If the Company fails to comply with the registration statement filing
      or effective date requirements, it will be required to pay the investors a
      fee
      equal to 1% of the aggregate amount invested by the purchasers per each 30
      day
      period of delay, not to exceed 10%. On March 14, 2007, the registration
      statement was declared effective. In connection with the financing the Company
      paid the placement agents of the offering a cash fee of 6.5% of the proceeds
      of
      the offering.




(e) On
        June
        26, 2007, the Company issued 50,000 shares of common stock at a fair value
        of
        $108,500 for investor relation services rendered.





18


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**12.** **Stock
        Options**




Effective
      August 5, 2005, the Company approved the 2005 Incentive Stock Plan (the “Plan”)
      to issue up to 2,000,000 shares of common stock. Pursuant to the Plan, stock
      options vest 20% upon granting and 20% every six months. As at July 31, 2007,
      the Company had 220,000 stock options available for granting pursuant to the
      Plan. The Plan allows for the granting of stock options at a price of not less
      than fair value of the stock and for a term not to exceed five years. The total
      number of options granted to any person shall not exceed 5% of the issued and
      outstanding common stock of the Company.




The
      weighted average grant date fair value of stock options granted during the
      six
      month periods ended July 31, 2007 and 2006 was $1.93 and $3.10, respectively.
      No
      stock options were exercised during the six month periods ended July 31, 2007
      and 2006. During the six month period ended July 31, 2007 and 2006, the Company
      recorded stock-based compensation of $988,447 and $1,331,825, respectively,
      as
      general and administrative expense.




A
      summary
      of the Company’s stock option activity is as follows:




Number of
              Options
            
            Weighted Average
              Exercise Price
              $
            
            Weighted Average
              Remaining
              Contractual Term
            
            Aggregate Intrinsic
              Value
              $Outstanding,
                January 31, 2007
            
            
            1,630,000
            
            
            3.31Granted
            
            
            150,000
            
            
            2.19Outstanding,
                July 31, 2007
            
            
            1,780,000
            
            
            3.22
            
            
            3.51
            
            
            —Exercisable,
                July 31, 2007
            
            
            1,214,000
            
            
            3.35
            
            
            3.36
            
            
            —




The
      fair
      value of each option grant was estimated on the date of the grant using the
      Black-Scholes option pricing model with the following weighted average
      assumptions:




Period Ended
              July 31,
              2007
            
            Period Ended
              July 31,
              2006Expected
                dividend yield
            
            
            0
            %
            
            0
            %Expected
                volatility
            
            
            135
            %
            
            178
            %Expected
                life (in years)
            
            
            5.0
            
            
            2.5Risk-free
                interest rate
            
            
            4.53
            %
            
            4.56
            %




As
      at
      July 31, 2007, there was $1,488,223 (January 31, 2007 - $2,187,094) of total
      unrecognized compensation costs related to nonvested share-based compensation
      arrangements granted under the Plan which are expected to be recognized over
      a
      weighted-average period of 10 months. The total fair value of shares vested
      during the periods ended July 31, 2007 and 2006 was $988,447 and $1,331,825,
      respectively.




A
      summary
      of the status of the Company’s nonvested shares as of July 31, 2007, and changes
      during the period ended July 31 2007, is presented below:




Nonvested shares
            
            Number of
              Shares
            
            Weighted-Average
              Grant-Date
              Fair Value
              $Nonvested
                at January 31, 2007
            
            
            782,000
            
            
            2.80Granted
            
            
            150,000
            
            
            1.93Forfeited
            
            
            –
            
            
            –Vested
            
            
            (366,000
            )
            
            2.70Nonvested
                at July 31, 2007
            
            
            566,000
            
            
            2.63





19


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**13.** **Share
        Purchase Warrants**




The
      following table summarizes the continuity of the Company’s share purchase
      warrants:




Number of
              Warrants
            
            Weighted
              average
              exercise
              price
              $Balance,
                January 31, 2006
            
            
            7,250,000
            
            
            1.69Expired
            
            
            (1,250,000
            )
            
            5.00Balance,
                January 31, 2007 and July 31, 2007
            
            
            6,000,000
            
            
            1.00




As
      at
      July 31, 2007, the following share purchase warrants were
      outstanding:




Number of
              Warrants
            
            Exercise Price
            
            Expiry Date6,000,000
            
            $
            1.00
            
            
            June
                15, 2008




**14.** **Commitment**




On
      February 28, 2007, the Company entered into a lease agreement commencing May
      1,
      2007 for office premises for a 6 year term expiring May 1, 2013. Annual rent
      under the new lease is payable at $176,445 (Cdn$207,680) for the first three
      years and $183,062 (Cdn$215,468) for the remaining three years. The Company
      must
      also pay its share of building operating costs and taxes. During the six months
      ended July 31, 2007, the Company paid rent expense of $77,141 (2006 - $22,682).
      Future minimum lease payments over the next five fiscal years are as
      follows:





2008
            
            $
            90,0002009
            
            
            179,0002010
            
            
            179,0002011
            
            
            179,0002012
            
            
            179,000$
            806,000





**15.** **Segment
        Disclosures**




The
      Company operates as one operating segment which is the acquisition, exploration
      and development of oil and gas resource properties. The Chief Executive Officer
      is the Company’s Chief Operating Decision Maker (CODM) as defined by SFAS 131,
“ *Disclosure
      about Segments of an Enterprise and Related Information.”* The
      CODM
      allocates resources and assesses the performance of the Company based on the
      results of operations.




**16.** **Subsequent
        Event**





In
      August
      2007, the Company granted 1,100,000 stock options to employees and consultants
      exercisable at $2.00 per share with an expiry five years from issuance pursuant
      to the 2007 Incentive Stock Plan.




**17.** **Restatement**




The
        Company has restated its consolidated financial statements for the fiscal
        period
        ended July 31, 2007 to reflect additional non-operating gains and losses
        related
        to the classification of and accounting for convertible debentures issued
        in
        fiscal 2006. The Company had previously recorded a beneficial conversion
        feature, measured using the intrinsic value method, and detachable warrants,
        measured using the Black-Scholes fair value method, and recorded them to
        additional paid in capital on a relative fair value basis. Upon further review,
        the Company has determined that the conversion features of the convertible
        debentures issued pursuant to the December 8, 2005 Security Purchase Agreement
        (refer to Note 9(b)) and the warrants issued pursuant to the June 14, 2005
        and
        December 28, 2005 Securities Purchase Agreements (refer to Notes 9(a) and
        (c)
        respectively) should have been classified as derivative liabilities pursuant
        to
        SFAS No. 133 and EITF No. 00-19. In addition, the Company has revised the
        fair
        value of the conversion features recorded with the convertible debentures
        issued
        pursuant to the December 28, 2005 Securities Purchase Agreement. The accounting
        treatment of derivative financial instruments requires that the Company record
        the derivatives at their fair values as of the inception date and at their
        fair
        values as of each subsequent balance sheet date. At the date of the conversion
        of each respective instrument or portion thereof, the corresponding derivative
        liability will be reclassified as equity.





20


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)


**17.** **Restatement
          (continued)**
  The
          accompanying consolidated financial statements for the period ended July
          31,
          2007 have been restated to effect the changes described above as
          follows:


July 31, 2007
                    As Reported
                    $
                  
                  Adjustment
                    $
                  
                  July 31, 2007
                    As Restated
                    $Consolidated
                      Balance SheetCurrent
                      LiabilitiesDerivative
                      liabilities
                  
                  
                  –
                  
                  
                  (5,045,596
                  )
                      (a)15,992,857
                  (c)
                  
                  10,947,261Long-Term
                      LiabilitiesConvertible
                      Debentures
                  
                  
                  14,465,345
                  
                  
                  1,955,125
                  (b)(4,306,204
                  )
                      (c)
                  
                  12,114,266Stockholders’
                      DeficitAdditional
                      Paid-In Capital
                  
                  
                  60,174,581
                  
                  
                  (20,124,313
                  ) (c)
                  
                  40,050,268Deficit
                      Accumulated During the Development Stage
                  
                  
                  (37,537,245
                  )
                  
                  5,045,596
                  (a)(1,955,125
                  ) (b)8,437,660
                  (c)
                  
                  (26,009,114
                  )




(a) To
        record
        change in fair values of derivative liabilities.




(b) To
        record
        effect of fair value of conversion features and detachable warrants on
        accretion.




(c) To
        record
        cumulative effect of prior period restatements.


Three Month
                  Period Ended
                  July 31, 2007
                  As Reported
                  $
                
                Adjustment
                  $
                
                Three Month
                  Period Ended
                  July 31, 2007
                  As Restated
                  $Consolidated
                    Statement of OperationsAccretion
                    of discounts on convertible debentures
                
                
                (1,205,915
                )
                
                (1,061,893
                )
                    (a)
                
                (2,267,808
                )Unrealized
                    gain on fair value of derivatives
                
                
                –
                
                
                3,014,992
                (b)
                
                3,014,992Net
                    loss for the period
                
                
                (6,906,688
                )
                
                (1,061,893
                )
                    (a)3,014,992
                (b)
                
                (4,953,589
                )Net
                    Loss Per Share – Basic and Diluted
                
                
                (0.21
                )
                
                
                
                
                (0.15
                )




(a) To
        record
        effect of fair value of conversion features and detachable warrants on
        accretion.




(b) To
        record
        gain on derivatives based upon fair values as at July 31,
        2007.





21


Triangle
          Petroleum Corporation
 (An
          Exploration Stage Company)
 Notes
          to
          the Consolidated Financial Statements
 (Expressed
          in U.S. dollars, except as noted)
 (Unaudited)




**17.** **Restatement
        (continued)**


Six Month
                  Period Ended
                  July 31, 2007
                  As Reported
                  $
                
                Adjustment
                  $
                
                Six Month
                  Period Ended
                  July 31, 2007
                  As Restated
                  $Consolidated
                    Statement of OperationsAccretion
                    of discounts on convertible debentures
                
                
                (2,653,409
                )
                
                (1,955,125
                )
                    (a)
                
                (4,608,534
                )Unrealized
                    gain on fair value of derivatives
                
                
                –
                
                
                5,045,596
                (b)
                
                5,045,596Net
                    loss for the period
                
                
                (10,906,273
                )
                
                (1,955,125
                )
                    (a)5,045,596
                (b)
                
                (7,815,802
                )Net
                    Loss Per Share – Basic and Diluted
                
                
                (0.30
                )
                
                
                
                
                (0.22
                )




(a) To
        record
        effect of fair value of conversion features and detachable warrants on
        accretion.




(b) To
        record
        gain on derivatives based upon fair values as at July 31,
        2007.





Accumulated from
                December 11, 2003
                (Date of Inception) to
                July 31, 2007
                As Reported
                $
              
              Adjustment
                $
              
              Accumulated from
                December 11, 2003
                (Date of Inception) to
                July 31, 2007
                As Restated
                $Consolidated
                  Statement of OperationsAccretion
                  of discounts on convertible debentures
              
              
              (12,662,402
              )
              
              (1,955,125
              )
                  (a)(3,148,656
              )
                  (c)
              
              (17,766,183
              )Unrealized
                  gain on fair value of derivatives
              
              
              –
              
              
              5,045,596
              (b)28,805,111
              (c)
              
              33,850,707Net
                  loss for the period
              
              
              (37,537,245
              )
              
              (1,955,125
              )
                  (a)5,045,596
              (b)25,656,455
              (c)
              
              (8,790,320
              )




(a) To
        record
        effect of fair value of conversion features and detachable warrants on
        accretion.




(b) To
        record
        gain on derivatives based upon fair values as at July 31,
        2007.




(c) To
        record
        cumulative effect of prior period restatements.




Adjustments
        related to accounting for the convertible debentures and derivative liabilities
        for the period ended July 31, 2007 did not have an effect on the Consolidated
        Statements of Cash Flows. Although some line items within the net cash used
        in
        operating activities changed, the net cash used in operating activities did
        not
        change.





22




**ITEM
      2. MANAGEMENT'S DISCUSSION AND ANALYSIS** **OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**





*This
      report includes certain forward-looking statements. Forward-looking statements
      are statements that predict the occurrence of future events and are not based
      on
      historical fact. Forward-looking statements may be identified by the use of
      forward-looking terminology, such as “may”, “shall”, “will”, “could”, “expect”,
“estimate”, “anticipate”, “predict”, “probable”, “possible”, “should”,
“continue”, or similar terms, variations of those terms or the negative of those
      terms. We have written the forward-looking statements specified in the following
      information on the basis of assumptions we consider to be reasonable. However,
      we cannot predict our future operating results. Any representation, guarantee,
      or warranty should not be inferred from those forward-looking statements.*




*The
      assumptions we used for purposes of the forward-looking statements specified
      in
      the following information represent estimates of future events and are subject
      to uncertainty in economic, legislative, industry, and other circumstances.
      As a
      result, judgment must be exercised in the identification and interpretation
      of
      data and other information and in their use in developing and selecting
      assumptions from and among reasonable alternatives. To the extent that the
      assumed events do not occur, the outcome may vary substantially from anticipated
      or projected results. Accordingly we express no opinion on the achievability
      of
      those forward-looking statements. We cannot guarantee that any of the
      assumptions relating to the forward-looking statements specified in the
      following information are accurate. We assume no obligation to update any such
      forward-looking statements.*




**Overview**





Prior
      to
      May 2005, we were known as Peloton Resources Inc., a mining exploration company.
      Peloton was actively searching for ore bodies containing gold in British
      Columbia. A consultant was hired to assess the economic viability of exploring
      for and developing gold reserves on Peloton’s properties. Based upon his report,
      Peloton decided to abandon all mining activities and to commence shifting
      towards an oil and gas exploration company. In connection with the shift in
      operational focus, we changed our name to Triangle Petroleum
      Corporation.





The
      changeover from a mining to an oil and gas exploration company has taken place
      over the past two years, during one of the strongest markets for oil and natural
      gas. The average monthly price for West Texas Intermediate (WTI) crude oil
      and
      natural gas (Henry Hub Nymex), currently, as compared to the past, is as
      follows:











23










Although
      these strong commodity prices have resulted in extremely competitive conditions
      for the supply of products and services for exploration companies, our outlook
      remains positive. Despite these strong fundamentals, it should be noted that
      significant short term fluctuations in North American natural gas prices have
      occurred based upon seasonal weather patterns and gas storage levels. It should
      also be noted that actual prices received for oil and gas are typically less
      than the WTI and Henry Hub prices, respectively. This discount varies from
      time
      to time and is based on location, quality and other factors.




**Plan
      of Operations**





Since
      our
      inception, we have had the opportunity to screen various projects in a variety
      of geographic locations with numerous potential joint venture partners. The
      project areas outlined below were carefully selected based on our belief in
      balancing overall project risk against potential project returns and the
      anticipated time horizons required to achieve such returns. The three core
      project areas (Canadian Shale, Fayetteville Shale and Rocky Mountain
      Conventional Programs) represent distinctive exploration opportunities. In
      conjunction with our joint venture partners, we intend to execute our operating
      plan in order to realize the full value of the initial land base that has been
      established. The remaining two project areas (Barnett Shale and Western Canadian
      Programs) are currently designated as non-core due to existing market conditions
      related to land acquisition costs, drilling costs and completion
      costs.





**Eastern
      Canada - Canadian Shale Gas Program**





Over
      the
      last 18 months, a multi-disciplined geoscience team has screened prospective
      basins in Eastern Canada. The screening process includes an assessment of the
      geologic history for a given area, estimates of pressure and temperature
      profiles and a determination of the ability to fracture stimulate a prospective
      shale package.





As
      a
      direct result of implementing this strategy, we have executed a farm-in
      agreement with a Canadian company to pursue a shale gas opportunity in Eastern
      Canada. The project covers approximately 68,000 gross acres and we believe
      it to
      be located in a favorable geological setting based on technical work performed
      to date and drilling activity in the area. Additional laboratory measurements
      will be taken on core samples and drill cuttings, which are available from
      previously drilled conventional wells. We will be entitled to earn an average
      70% working interest in the block subsequent to the acquisition and evaluation
      of a seismic program and then electing to drill a test well no later than
      December 31, 2008.





24




In
      addition, we have committed to another project located in the Windsor Area
      of
      Nova Scotia, Canada covering approximately 516,000 gross acres. Based on an
      extensive screening process and technical work performed to date, this area
      is
      also believed to be located in a highly favorable geological setting. Additional
      laboratory measurements have been taken on core samples and drill cuttings
      which
      are available from previously drilled conventional wells. We will be entitled
      to
      earn an average 70% working interest in the block subsequent to drilling a
      test
      well no later than September 15, 2008.





The
      first
      Nova Scotia test well has spudded in late August 2007. Our current Windsor
      Basin
      exploration program is estimated to cost approximately $8.2 million.





A
      drilling rig has been contracted and drilling has commenced on the first of
      two
      vertical wells in the Windsor Basin. Both wells are expected to be drilled
      to a
      depth of approximately 4,500 to 5,000 feet and drilling should be complete
      by
      early October. These wellsite locations were chosen based upon the geological
      work indicated above and the close proximity to a conventional well drilled
      in
      1975. During the drilling of these two wells, we will perform extensive coring
      and logging.




In
      addition to the two vertical wells, we are planning to acquire a 25 square
      mile
      3-D and a 30 mile 2-D seismic program in order to further define the Horton
      Shale over a select area of the land block. The seismic program is currently
      in
      the permitting and field logistics phase and is expected to be acquired this
      fall. Processing of the data is scheduled to occur over the winter
      months.





We
      will
      develop a hydraulic fracture stimulation program for the two wells once the
      analysis of the core samples, logs, and other tests have been completed.
      Completion and flow testing of both wells is anticipated to occur in the fourth
      quarter of our fiscal year. The technical evaluation of the drilling, coring,
      seismic and completion programs will allow our exploration team to quantify
      the
      gas in place estimates. These results will then be reviewed and verified by
      independent industry experts by the end of our fiscal year.





**Arkoma
      Basin Arkansas - Fayetteville Shale Program**





We
      originally committed $16 million to a joint venture in the Fayetteville Shale
      of
      the Arkoma Basin with Kerogen Resources. We and Kerogen have equal 50% working
      interest positions in approximately 20,000 gross acres leased to date in Conway
      and Faulkner Counties. A measured pace of additional leasing is planned to
      complement the 2007 drilling program. As at July 31, 2007, we had advanced
      approximately $7.9 million to fund our share of land costs, $1.8 million for
      seismic and an additional $3.0 million to fund our share of costs related to
      the
      first vertical well.





The
      first
      vertical test well of the Fayetteville joint venture reached its targeted depth
      of 8,300 feet on April 4, 2007. Drill cuttings and other samples were taken
      from
      the well and sent in for further lab work and analysis. Concurrent with the
      first drilling operation, a new multi-component 3-D seismic survey had also
      commenced. The seismic survey was shot over approximately half of the 24 square
      mile target area and sent for processing in April 2007. Depending on the results
      of the seismic program, the vertical test well and leasing of additional
      acreage, we may initiate a horizontal drilling program.





**States
      of Colorado, Montana and Wyoming - Rocky Mountain Program**





We
      have
      embarked on a joint venture with Hunter Energy LLC of Denver, Colorado. We
      made
      an initial commitment to participate in the drilling of three projects. We
      have
      a 25% working interest in the three Hunter Energy projects. The project areas
      are geographically located in northwestern Colorado, southwestern Wyoming,
      and
      northern Montana. The gross acreage position in the three areas is approximately
      77,000 acres. We have advanced approximately $3.5 million dollars in land,
      prospect fees and drilling costs relating to this project.





Although
      the initial test well in Colorado was not successful, plans for this project
      include working with area operators to continue the exploration program.
      Drilling on the Wyoming project is expected to commence in the fourth quarter
      of
      calendar 2007 and the Montana project is anticipated to commence in early to
      mid
      2008 with consideration being given to service industry equipment availability
      and prevailing short-term winter weather conditions. It is anticipated that
      our
      share of costs to drill these two wells will be approximately $1.4
      million.





25




**Greater
      Fort Worth Basin Texas - Barnett Shale Program (non-core
      project)**





We
      acquired a 30% working interest position in a five-county joint venture program
      with Kerogen. Approximately 13,000 gross acres have been leased. As of July
      31,
      2007, we have expended approximately $2.5 million in prospect fees, land costs
      and, geological and geophysical expenditures. In July 2007, we received proceeds
      of $984,000 from the sale of our working interest position in approximately
      12,100 gross acres held by the joint venture group mentioned above. Our
      investment in this land position was approximately $1.9 million. The acreage
      sold was undeveloped land and not the area containing our active well
      positions.





During
      2006, we participated in four lower working interest (approximately 6%)
      horizontal wells (one in Johnson County and three in Hill County). The four
      wells are currently producing at various rates. The operator of these wells
      has
      commenced voluntary bankruptcy proceedings. As a result, we have not received
      our monthly production revenue since January 2007, however the amounts owing
      to
      us have been set aside by the bankruptcy trustee in a separate bank account.
      In
      addition, we continue to receive monthly statements detailing our share of
      production revenue and related production royalties and operating expenses.
      We
      have spent approximately $1.1 million on drilling and completing these four
      wells.





In
      late
      2006, we participated in four Barnett Shale gas wells with working interests
      ranging between 11% and 15%. We have commenced production from two of the first
      four horizontal wells (Hood County) and the other two wells (Parker County)
      have
      been drilled and are awaiting a pipeline tie-in prior to completion. We have
      spent approximately $1.8 million on these four wells to date.





**Alberta
      Canada Deep Basin - Western Canadian Program (non-core
      project)**





We
      originally licensed a 120 square mile seismic data set, at a cost of
      approximately $1.3 million, to assist in the generation of the most prospective
      drilling sites. To date, we have access to thirty-one sections of land
      (approximately 22,000 gross acres), which are in various stages of earning
      with
      a number of joint venture partners.





We
      have
      participated in drilling and/or completing eight Deep Basin wells at a total
      cost of approximately $8.5 million net to us. These eight wells were drilled
      as
      part of four different joint ventures with varying working interests.





We
      have
      commenced production from two of three wells drilled in the late 2006 in the
      Alberta Deep Basin. The first well located in the Kakwa Area has been tested
      at
      a facility restricted rate of 3.6 mmcfpd or 600 BOED (barrels of oil equivalent
      per day). We paid 20% of the well costs for an 18% interest before payout (and
      12% after payout) in this well. Due to restricted plant capacity this well
      is
      not expected to commence full production until the fourth quarter of calendar
      2007. The second well is located in the Wapiti Area and we have an approximate
      35% working interest in this well. Subsequent to completion, the well was
      connected to a nearby pipeline and initial production rates ranged from 0.4
      to
      0.6 mmcfpd or 60 to 100 BOED. The third well was also drilled in the Wapiti
      Area
      and we have a 50% interest in this well that was testing the Cadomin and Falher
      zones. The Cadomin zone was completed but tested wet and the Falher zone tested
      gas but at rates that were uneconomic to tie-in this past winter season.





Of
      the
      remaining five wells drilled by us prior to this past winter, one of the wells
      drilled in late 2005 tested fresh water, with no natural gas present. Another
      well tested gas but at rates that that were uneconomic to warrant a pipeline
      tie-in based on today’s natural gas pricing environment. The final three wells
      were taken over by a new operator during mid 2006 and we are waiting for the
      new
      operator to propose a potential completion strategy for these
      wells.





26





**Results
      of Operations for the three and six months ended July 31, 2007 compared to
      the
      three and six months ended July 31, 2006**





***Daily
      Sales Volumes, Working Interest before royalties***





Three Months Ended July 31,
            
            Six Months Ended July 31,2007
            
            2006
            
            2007
            
            2006Barnett
                Shale in Texas, USA
            
            
            Mcfpd
            
            
            148
            
            
            -
            
            
            130
            
            
            -Deep
                Basin in Alberta, Canada
            
            
            Mcfpd
            
            
            136
            
            
            -
            
            
            86
            
            
            -Total
                Company
            
            
            Mcfpd
            
            
            284
            
            
            -
            
            
            216
            
            
            -Total
                Company
            
            
            Boepd
            
            
            47
            
            
            -
            
            
            36
            
            
            -





***Net
      Operating Results***





Three Months Ended July 31,
            
            Six Months Ended July 31,2007
            
            2006
            
            2007
            
            2006Volumes
            
            
            Mcf
            
            
            26,025
            
            
            -
            
            
            39,090
            
            
            -Price
            
            
            $/Mcf
            
            
            5.54
            
            
            -
            
            
            6.16
            
            
            -Revenue
            
            
            
            
            $
            144,297
            
            $
            -
            
            $
            240,941
            
            $
            -Royalties
                and production expenses
            
            
            
            
            
            91,154
            
            
            -
            
            
            121,517
            
            
            -Netback
            
            
            
            
            $
            53,143
            
            $
            -
            
            $
            119,424
            
            $
            -





For
      the
      three and six month periods ended July 31, 2007, we realized $144,297 and
      $240,941, respectively, in revenue from sales of natural gas and natural gas
      liquids, as compared to $nil for the comparable periods in 2006. This revenue
      was the result of production from six small working interest wells located
      in
      the Barnett Shale in Texas and two wells located in the Deep Basin of Alberta.
      Royalties and production expenses related to this revenue totaled $91,154 and
      $121,517 for the three and six month periods ended July 31, 2007, respectively,
      as compared to $nil for the comparable periods in 2006.





***Depletion,
      Depreciation and Accretion (“DD&A”) and
      impairment***





Three Months Ended July 31,
            
            Six Months Ended July 31,2007
            
            2006
            
            2007
            
            2006DD&A –
                oil and gas properties
            
            $
            135,721
            
            $
            -
            
            $
            211,189
            
            $
            -Depreciation
                – property and equipment
            
            
            14,834
            
            
            6,458
            
            
            21,614
            
            
            12,238Total
            
            $
            150,555
            
            $
            6,458
            
            $
            232,803
            
            $
            12,238Total
                per BOE
            
            $
            34.71
            
            $
            -
            
            $
            35.73
            
            $
            -





Due
      to
      the startup of production in the second half of fiscal 2007, depletion on the
      proven oil and gas properties was calculated and expensed at approximately
      $35/BOE. Also, a $2,946,000 non-cash impairment loss was booked against proved
      properties as a result of applying what is commonly called a “ceiling test”
under rules prescribed by the U.S. Securities and Exchange Commission for
      exploration and development companies that use the “full cost” accounting
      method. These impairment charges relate to the Barnett Shale and Western
      Canadian programs and were mainly the result of low gas prices, higher costs
      to
      drill and complete the wells than anticipated and lower production and reserves
      than forecasted. Management now considers these assets as non-core.





Unproven
      property costs of $21,917,224 were excluded from costs subject to depletion
      in
      the current three and six month periods.





On
      July
      18, 2007, we sold our 27% interest in 12,100 gross acres in northeast Hill
      County of Texas for gross proceeds of $983,902. We had incurred land and
      geological & geophysical costs of $1,929,305 related to this prospect which
      resulted in an impairment loss of $945,403 being recorded.





27




***General
      and Administrative (“G&A”)***





Three Months Ended July 31,
            
            Six Months Ended July 31,2007
            
            2006
            
            2007
            
            2006Salaries,
                wages and consulting fees
            
            $
            349,417
            
            $
            188,260
            
            $
            623,242
            
            $
            427,086Other
                travel and office expense
            
            
            617,664
            
            
            311,660
            
            
            946,791
            
            
            624,893Stock-based
                compensation
            
            
            528,078
            
            
            1,964,777
            
            
            2,153,614
            
            
            3,562,145G&A
            
            $
            1,495,159
            
            $
            2,464,697
            
            $
            3,723,647
            
            $
            4,614,124





General
      and administrative expenses have decreased significantly primarily due to
      decreased stock-based compensation expense mainly as a result of shares issued
      to our executives that have now been fully recognized.





***Convertible
      debentures***





Carrying
      value of convertible debentures :





July 31, 2007
              
              January 31, 2007Face Value
              
              Discount
              
              Carrying
                Value
              
              Face Value
              
              Discount
              
              Carrying
                ValueJune
                  14, 05 convertible debenture
              
              $
              -
              
              $
              -
              
              $
              -
              
              $
              2,750,000
              
              $
              515,626
              
              $
              2,234,374Dec.
                  8, 05 convertible debenture
              
              
              10,500,000
              
              
              3,655,253
              
              
              6,844,747
              
              
              13,250,000
              
              
              6,095,192
              
              
              7,154,808Dec.
                  28, 05 convertible debenture
              
              
              10,000,000
              
              
              4,730,481
              
              
              5,269,519
              
              
              10,000,000
              
              
              6,383,450
              
              
              3,616,550Total
                  convertible debentures
              
              $
              20,500,000
              
              $
              8,385,734
              
              $
              12,114,266
              
              $
              26,000,000
              
              $
              12,994,268
              
              $
              13,005,732





Accretion
      of discounts on convertible debentures :





Three Months Ended July 31,
              
              Six Months Ended July 31,2007
              
              2006
              
              2007
              
              2006June
                  14, 2005 convertible debenture
              
              $
              115,626
              
              $
              637,500
              
              $
              515,626
              
              $
              1,668,750December
                  8, 2005 convertible debenture
              
              
              1,311,999
              
              
              773,031
              
              
              2,439,940
              
              
              1,375,913December
                  28, 2005 convertible debenture
              
              
              840,183
              
              
              840,183
              
              
              1,652,968
              
              
              1,652,968Total
                  accretion of discounts
              
              $
              2,267,808
              
              $
              2,250,714
              
              $
              4,608,534
              
              $
              4,697,631





Accretion
        of discounts on convertible debentures were consistent in the three and six
        months periods ended July 31, 2007 compared to the comparable periods of
        2006
        due primarily to the June 14, 2005 debenture discounts being fully converted
        during the quarter offset by increased accretion being recognized related
        to the
        December 8, 2005 debentures conversion in the current year.





Interest
      expense :





Three Months Ended July 31,
              
              Six Months Ended July 31,2007
              
              2006
              
              2007
              
              2006June
                  14, 2005 convertible debenture
              
              $
              (23,878
              )
              $
              86,094
              
              $
              18,918
              
              $
              177,930December
                  8, 2005 convertible debenture
              
              
              141,234
              
              
              167,123
              
              
              297,911
              
              
              289,040December
                  28, 2005 convertible debenture
              
              
              189,041
              
              
              189,041
              
              
              371,918
              
              
              371,918Total
                  interest expense
              
              $
              306,397
              
              $
              442,258
              
              $
              688,747
              
              $
              838,888




28




Interest
      expense deceased in the three and six months periods ended July 31, 2007
      compared to the comparable periods of 2006 due primarily to the June 14, 2005
      debenture discounts being fully converted during the quarter.





**Liquidity
      and Capital Resources**





As
        at
        July 31, 2007, we had working capital of $1,305,128 resulting primarily fro
        our
        cash and cash equivalents or $17,287,647 offset by non-cash derivative
        liabilities of $10,947,261 and accounts payables of $4,005,612. For the six
        months ended July 31, 2007, we had net cash outflow from operating activities
        of
        $1,344,843. Cash used in investing activities totaled $6,474,503 for the
        six
        months ended July 31, 2007, which was used to fund our share of costs relating
        to the first vertical well drilled in Fayetteville Shale Project in the Arkoma
        Basin, acquiring additional land and 3-D seismic in Fayetteville Shale Project,
        as well as the remaining capital commitments for the three Deep Basin gas
        wells
        drilled in Alberta during the winter of the prior year. Cash provided by
        financing activities totaled $19,308,006 for the six months ended July 31,
        2007.
        On February 26, 2007, we sold an aggregate of 10,412,000 shares of our common
        stock to 24 accredited investors in a private placement transaction for
        aggregate proceeds of $20,824,000.





We
      expect
      significant capital expenditures during the next 12 months for seismic data
      acquisitions, land and drilling rights acquisitions, drilling programs, overhead
      and working capital purposes. We believe we have sufficient funds to conduct
      our
      operations for the balance of fiscal 2008. If additional financing is required,
      there can be no assurance that it will be available in amounts or on terms
      acceptable to us, if at all.





By
      adjusting our operations to the level of capitalization, we believe we have
      sufficient capital resources to meet projected cash flow deficits. However,
      if
      during that period or thereafter, we are not successful in generating sufficient
      liquidity from operations or in raising sufficient capital resources, on terms
      acceptable to us, this could have a material adverse effect on our business,
      results of operations liquidity and financial condition.





We
      presently do not have any available credit, bank financing or other external
      sources of liquidity. Due to our brief history and historical operating losses,
      our operations have not been a source of liquidity. We will need to obtain
      additional capital in order to expand operations and become profitable. In
      order
      to obtain capital, we may need to sell additional shares of our common stock
      or
      borrow funds from private lenders. There can be no assurance that we will be
      successful in obtaining additional funding.





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





To
      date,
      we have generated minimal revenues and have incurred operating losses in every
      quarter. Our registered independent auditors have stated in their report dated
      April 2, 2007, that we are an early exploration company, have not generated
      significant revenues from operations and has incurred significant losses since
      inception. These factors among others raise substantial doubt about our ability
      to continue as a going concern.





29





***June
      14, 2005 Convertible Debenture Financing***





On
        June
        14, 2005, to obtain funding for our ongoing operations, we entered into a
        securities purchase agreement with a single accredited investor pursuant
        to
        which the investor purchased an 8% convertible debenture with a principal
        amount
        of $1,000,000, and a warrant to purchase 1,000,000 shares of our common stock,
        exercisable at a price of $1.00 per share until June 15, 2008. Pursuant to
        the
        securities purchase agreement, the investor had the right during the next
        60
        days, but not the obligation, to purchase up to $5,000,000 of additional
        convertible debentures and warrants to purchase 5,000,000 shares of common
        stock. The investor exercised the purchase right and invested the additional
        $5,000,000 on July 14, 2005, in exchange for an 8% convertible debenture
        with a
        principal amount of $5,000,000 and a warrant to purchase 5,000,000 shares
        of our
        common stock, exercisable at a price of $1.00 per share until June 15, 2008.
        .
        Accordingly, we have received a total of $6,000,000 pursuant to the securities
        purchase agreement and issued 6,000,000 warrants. As of July 31, 2007, all
        of
        the warrants remained outstanding and were marked to market with a fair value
        of
        $6,591,000 (January 31, 2007 - $10,451,400), which was recorded as a non-cash
        derivative liability on the balance sheet under current
        liabilities.





The
        convertible debenture was due and payable on June 10, 2007. On or prior to
        June
        10, 2007, all of the convertible debentures were converted into shares of
        common
        stock at a rate of $1.00 per share, at the option of the holder. The investor
        has contractually agreed to restrict its ability to convert or exercise its
        warrants and receive shares of our common stock such that the number of shares
        of common stock held by it and its affiliates after such conversion or exercise
        does not exceed 4.99% of the then issued and outstanding shares of our common
        stock. Due to the embedded beneficial conversion feature and detachable warrants
        issued, we recognized a discount of $6,000,000 against the convertible debenture
        liability on the balance sheet, with $3,141,817 being recorded to additional
        paid in capital and $2,858,183 being recorded to additional paid in capital
        at
        the time the convertible debentures were issued, which was reclassified to
        derivative liabilities on December 8, 2008. The carrying value of the
        convertible debentures liability on the balance sheet as at July 31, 2007
        was
        $nil (January 31, 2007 - $2,234,374).





***December
      8, 2005 Secured Convertible Debenture Financing***





To
      obtain
      funding for our ongoing operations, we entered into a Securities Purchase
      Agreement with YA
      Global
      Investments, L.P. (formerly, Cornell Capital Partners, L.P.),
      an
      accredited investor, on December 8, 2005 for the sale of $15,000,000 in secured
      convertible debentures. They provided us with an aggregate of $15,000,000 as
      follows:





·
            $5,000,000
                was disbursed on December 8, 2005;





·
            $5,000,000
                was disbursed on January 17, 2006;
                and





·
            $5,000,000
                was disbursed on June 1, 2006.





The
        secured convertible debentures bear interest at 5%, mature three years from
        the
        date of issuance, and are convertible into our common stock, at the selling
        stockholders' option, at the lower of (i) $5.00 or (ii) 90% of the average
        of
        the three lowest daily volume weighted average prices of our common stock,
        as
        quoted by Bloomberg, LP, of the 10 trading days immediately preceding the
        date
        of conversion. Accordingly, there is in fact no limit on the number of shares
        into which the secured convertible debentures may be converted. As of September
        7, 2007, the average of the three lowest intraday trading prices for our
        common
        stock during the preceding 10 trading days as quoted by Bloomberg, LP was
        $1.4367 and, therefore, the conversion price for the secured convertible
        notes
        was $1.29303. Based on this conversion price, the $10,500,000 in secured
        convertible debentures remaining outstanding, excluding interest, were
        convertible into 8,120,462 shares of our common stock. The sale of such a
        large
        number of shares of common stock could significantly deflate the market price
        of
        our common stock, which would have the further effect of requiring us to
        issue
        additional shares upon conversion of the secured convertible debentures.
        Depending on our stock price, the conversion of the secured convertible
        debentures could lead to the sale of potentially controlling amounts of shares
        of common stock. As of September 7, 2007, $4,500,000 of the debenture had
        been
        converted into 2,369,072 shares of common stock and $10,500,000 remained
        outstanding. As of July 31, 2007, $10,500,000 (January 31, 2007 - $13,250,000)
        of the issued debentures were outstanding and $4,500,000 (January 31, 2007
        -
        $1,750,000) had been converted. Since the conversion feature had a fair value
        of
        $10,151,918 at the time the convertible debentures were issued, we recognized
        a
        discount of $10,151,918 against the convertible debenture liability and recorded
        an equivalent amount to derivative liabilities on the balance sheet. The
        carrying value of the convertible debentures liability on the balance sheet
        as
        at July 31, 2007 has been accreted to $6,844,747 (January 31, 2007 -
        $7,154,808). As of July 31, 2007, the conversion features were marked to
        market
        with a fair value of $4,356,262 (January 31, 2007 - $5,541,457), which was
        recorded as a non-cash derivative liability on the balance sheet under current
        liabilities.





30




The
      investor has contractually agreed to restrict its ability to convert the
      debentures and receive shares of our common stock such that the number of shares
      of common stock held by it and its affiliates after such conversion does not
      exceed 4.9% of the then issued and outstanding shares of common
      stock. **** In
      addition, the investor is restricted from converting more than $1,500,000 in
      principle amount of the debenture in any thirty day period, with no more than
      $1,000,000 of such amount at the variable market conversion price.





We
      have
      the right, at our option, with three business days advance written notice,
      to
      redeem a portion or all amounts outstanding under the secured convertible
      debentures prior to the maturity date provided that the closing bid price of
      our
      common stock, is less than $5.00 at the time of the redemption. In the event
      of
      a redemption, we are obligated to pay an amount equal to the principal amount
      being redeemed plus a 20% redemption premium, and accrued interest.





In
      connection with the Securities Purchase Agreement dated December 8, 2005, we
      granted the investor registration rights. We were obligated to use our best
      efforts to cause the registration statement to be declared effective no later
      than June 30, 2006 and to insure that the registration statement remains in
      effect until all of the shares of common stock issuable upon conversion of
      the
      secured convertible debentures have been sold. In the event of a default of
      our
      obligations under the Registration Rights Agreement, including if the
      registration statement is not declared effective by June 30, 2006, we are
      required pay to YA Global Investments, as liquidated damages, for each month
      that the registration statement has not been filed or declared effective, as
      the
      case may be, either a cash amount or shares of our common stock equal to 2%
      of
      the liquidated value of the secured convertible debentures. The registration
      statement was declared effective on May 25, 2006.





In
      connection with the Securities Purchase Agreement dated December 8, 2005, we
      and
      each of our subsidiaries executed security agreements in favor of the investor
      granting them a first priority security interest in all of our goods, inventory,
      contractual rights and general intangibles, receivables, documents, instruments,
      chattel paper, and intellectual property. The security agreements state that
      if
      an event of default occurs under the secured convertible debentures or security
      agreements, the investors have the right to take possession of the collateral,
      to operate our business using the collateral, and have the right to assign,
      sell, lease or otherwise dispose of and deliver all or any part of the
      collateral, at public or private sale or otherwise to satisfy our obligations
      under these agreements.





***December
      28, 2005 Convertible Debenture and Warrants
      Financing***





To
      obtain
      funding for our ongoing operations, we entered into Securities Purchase
      Agreements with two accredited investors on December 28, 2005 for the sale
      of
      (i) $10,000,000 in convertible debentures and (ii) warrants to purchase
      1,250,000 shares of our common stock. The two accredited investors, Bank Sal.
      Oppenheim Jr. & Cie., (Schweiz) AG and Centrum Bank each subscribed for 50%
      of the total offering.





The
      investors provided us with an aggregate of $10,000,000 as follows:





·
            $5,000,000
                was disbursed on December 28, 2005;
                and





·
            $5,000,000
                was disbursed on January 23, 2006.





Pursuant
        to the Securities Purchase Agreements, we issued to each investor 625,000
        warrants to purchase shares of common stock on December 28, 2005 and January
        23,
        2006 exercisable at a price of $5.00 per share. Accordingly, we issued a
        total
        of 1,250,000 warrants. As of January 31, 2007, all of the warrants had expired.





The
        convertible debentures bear interest at 7.5%, mature three years from the
        date
        of issuance, and are convertible into our common stock, at the selling
        stockholders' option, at a rate of $4.00 per share. The investors have
        contractually agreed to restrict their ability to convert its debentures
        or
        exercise its warrants and receive shares of our common stock such that the
        number of shares of common stock held by it and its affiliates after such
        conversion or exercise does not exceed 4.99% of the then issued and outstanding
        shares of common stock. **** As
        of
        July 31 and September 7, 2007, all $10,000,000 of the issued debentures were
        outstanding and none had been converted. Due to the embedded beneficial
        conversion feature and detachable warrants issued, we recognized a discount
        of
        $10,000,000 against the convertible debenture liability on the balance sheet,
        with $6,738,750 being recorded to additional paid in capital and $3,261,250
        being recorded to derivative liabilities. The carrying value of the convertible
        debentures liability on the balance sheet as at July 31, 2007 has been accreted
        to $5,269,519 (January 31, 2007 - $3,616,550).





31




In
      connection with the Securities Purchase Agreement dated December 28, 2005,
      we
      granted the investors registration rights. Pursuant to the registration rights
      agreement, if we did not have the registration statement declared effective
      on
      or before May 27, 2006, we were obligated to pay liquidated damages in the
      amount of 1.0% for each 30-day period or pro rata for any portion thereof
      following the date by which such registration statement should have been filed
      for which no registration statement is filed or should have been declared
      effective. The registration statement was declared effective on May 25,
      2006.





***February
      26, 2007 Private Placement***





On
      February 26, 2007, we sold an aggregate of 10,412,000 shares of our common
      stock
      to 24 accredited investors in a private placement transaction for aggregate
      proceeds of $20,824,000. Pursuant to the terms of sale, we agreed to cause
      a
      resale registration statement covering the common stock to be filed no later
      than 30 days after the closing and declared effective no later than 120 days
      after the closing. If we fail to comply with the registration statement filing
      or effective date requirements, we will be required to pay the investors a
      fee
      equal to 1% of the aggregate amount invested by the purchasers per each 30
      day
      period of delay, not to exceed 10%. We paid the placement agents of the offering
      a cash fee of 6.5% of the proceeds of the offering. The registration statement
      was declared effective on March 14, 2007.





32





**Critical
      Accounting Policies**





*Use
      of Estimates*





The
      preparation of financial statements in conformity with U.S. generally accepted
      accounting principles requires us 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. We regularly evaluate estimates and
      assumptions related to useful life and recoverability of long-lived assets,
      asset retirement obligations, stock-based compensation and deferred income
      tax
      asset valuation allowances. We base our estimates and assumptions on current
      facts, historical experience and various other factors that we believe to be
      reasonable under the circumstances, the results of which form the basis for
      making judgments about the carrying values of assets and liabilities and the
      accrual of costs and expenses that are not readily apparent from other sources.
      The actual results experienced by us may differ materially and adversely from
      our estimates. To the extent there are material differences between the
      estimates and the actual results, future results of operations will be
      affected.





*Investment
      in Oil and Gas Properties*





We
      utilize the full cost method to account for our investment in oil and gas
      properties. Accordingly, all costs associated with acquisition and exploration
      of oil and gas reserves, including such costs as leasehold acquisition costs,
      interest costs relating to unproved properties, geological expenditures and
      direct internal costs are capitalized into the full cost pool. As of July 31,
      2007, we had two countries with proven reserves. For our proven oil and gas
      reserves, capitalized costs, including estimated future costs to develop the
      reserves and estimated abandonment costs, net of salvage, will be depleted
      on
      the units-of-production method using estimates of proved reserves. Investments
      in unproved properties and major development projects including capitalized
      interest, if any, are not amortized until proved reserves associated with the
      projects can be determined. If the future exploration of unproved properties
      is
      determined uneconomical, the amounts of such properties are added to the
      capitalized cost to be amortized.




The
      capitalized costs included in the full cost pool are subject to a “ceiling
      test”, which limits such costs to the aggregate of the estimated present value,
      discounted at 10%, of the future net revenues from proved reserves, based on
      current economic and operating conditions and the estimated value of unproven
      properties (adjusted for related income tax effects).





*Long-lived
      Assets*





In
      accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of
      Long-Lived Assets”, we test long-lived assets or asset groups for recoverability
      when events or changes in circumstances indicate that their carrying amount
      may
      not be recoverable. Circumstances which could trigger a review include, but
      are
      not limited to: significant decreases in the market price of the asset;
      significant adverse changes in the business climate or legal factors;
      accumulation of costs significantly in excess of the amount originally expected
      for the acquisition or construction of the asset; current period cash flow
      or
      operating losses combined with a history of losses or a forecast of continuing
      losses associated with the use of the asset; and current expectation that the
      asset will more likely than not be sold or disposed significantly before the
      end
      of its estimated useful life.





Recoverability
      is assessed based on the carrying amount of the asset and its fair value which
      is generally determined based on the sum of the undiscounted cash flows expected
      to result from the use and the eventual disposal of the asset, as well as
      specific appraisal in certain instances. An impairment loss is recognized when
      the carrying amount is not recoverable and exceeds fair value.





*Asset
      Retirement Obligations*




We
      recognize a liability for future retirement obligations associated with our
      oil
      and gas properties. The estimated fair value of the asset retirement obligation
      is based on the current cost escalated at an inflation rate and discounted
      at a
      credit adjusted risk-free rate. This liability is capitalized as part of the
      cost of the related asset and amortized over its useful life. The liability
      accretes until we settle the obligation.





33




*Revenue
      Recognition*




We
      recognize oil and gas revenue when production is sold to a purchaser at a fixed
      or determinable price, when delivery has occurred and title has transferred,
      and
      if collectibility of the revenue is probable.




*Stock-Based
      Compensation*





Prior
      to
      February 1, 2006, we accounted for stock-based awards under the recognition
      and
      measurement provisions of Accounting Principles Board Opinion (“APB”) No. 25,
“Accounting for Stock Issued to Employees” using the intrinsic value method of
      accounting. Effective February 1, 2006, we adopted the fair value recognition
      provisions of SFAS No. 123R “Share Based Payments”, using the modified
      prospective transition method. Under that transition method, compensation cost
      is recognized for all share-based payments granted prior to, but not yet vested
      as of February 1, 2006, based on the grant date fair value estimated in
      accordance with the original provisions of SFAS No. 123, and compensation cost
      for all share-based payments granted subsequent to February 1, 2006, based
      on
      the grant date fair value estimated in accordance with the provisions of SFAS
      123R. Results for prior periods have not been restated.




*Derivative
          Liabilities*
  We
          record
          derivatives at their fair values on the date that they meet the requirements
          of
          a derivative instrument and at each subsequent balance sheet date. Any
          change in
          fair value will be recorded as non-operating, non-cash income or expense
          at each
          reporting date.


**Recently
      Issued Accounting Pronouncements**





In
      February 2007, the FASB issued SFAS No. 159, *“The
      Fair Value Option for Financial Assets and Financial Liabilities - Including
      an
      Amendment of FASB Statement No. 115”* .
      This
      statement permits entities to choose to measure many financial instruments
      and
      certain other items at fair value. Most of the provisions of SFAS No. 159 apply
      only to entities that elect the fair value option. However, the amendment to
      SFAS No. 115 *“Accounting
      for Certain Investments in Debt and Equity Securities”* applies
      to all entities with available-for-sale and trading securities. SFAS No. 159
      is
      effective as of the beginning of an entity’s first fiscal year that begins after
      November 15, 2007. Early adoption is permitted as of the beginning of a fiscal
      year that begins on or before November 15, 2007, provided the entity also elects
      to apply the provision of SFAS No. 157, *“Fair
      Value Measurements”* .
      The
      adoption of this statement is not expected to have a material effect on our
      future reported financial position or results of operations.





In
      September 2006, the FASB issued SFAS No. 158, *“Employers’
      Accounting for Defined Benefit Pension and Other Postretirement Plans - an
      amendment of FASB Statements No. 87, 88, 106, and 132(R)”* .
      This
      statement requires employers to recognize the overfunded or underfunded status
      of a defined benefit postretirement plan (other than a multiemployer plan)
      as an
      asset or liability in its statement of financial position and to recognize
      changes in that funded status in the year in which the changes occur through
      comprehensive income of a business entity or changes in unrestricted net assets
      of a not-for-profit organization. This statement also requires an employer
      to
      measure the funded status of a plan as of the date of its year-end statement
      of
      financial position, with limited exceptions. The provisions of SFAS No. 158
      are
      effective for employers with publicly traded equity securities as of the end
      of
      the fiscal year ending after December 15, 2006. The adoption of this statement
      did not have a material effect on our financial statements.





In
      September 2006, the FASB issued SFAS No. 157, *“Fair
      Value Measurements”* .
      The
      objective of SFAS No. 157 is to increase consistency and comparability in fair
      value measurements and to expand disclosures about fair value measurements.
      SFAS
      No. 157 defines fair value, establishes a framework for measuring fair value
      in
      generally accepted accounting principles, and expands disclosures about fair
      value measurements. SFAS No. 157 applies under other accounting pronouncements
      that require or permit fair value measurements and does not require any new
      fair
      value measurements. The provisions of SFAS No. 157 are effective for fair value
      measurements made in fiscal years beginning after November 15, 2007. The
      adoption of this statement is not expected to have a material effect on our
      future reported financial position or results of operations.





34




In
      March
      2006, the FASB issued SFAS No. 156, *"Accounting
      for Servicing of Financial Assets, an amendment of FASB Statement No. 140,
      Accounting for Transfers and Servicing of Financial Assets and Extinguishments
      of Liabilities"* .
      This
      statement requires all separately recognized servicing assets and servicing
      liabilities be initially measured at fair value, if practicable, and permits
      for
      subsequent measurement using either fair value measurement with changes in
      fair
      value reflected in earnings or the amortization and impairment requirements
      of
      Statement No. 140. The subsequent measurement of separately recognized servicing
      assets and servicing liabilities at fair value eliminates the necessity for
      entities that manage the risks inherent in servicing assets and servicing
      liabilities with derivatives to qualify for hedge accounting treatment and
      eliminates the characterization of declines in fair value as impairments or
      direct write-downs. SFAS No. 156 is effective for an entity's first fiscal
      year
      beginning after September 15, 2006. The adoption of this statement did not
      have
      a material effect on our financial statements.





In
      February 2006, the FASB issued SFAS No. 155, *"Accounting
      for Certain Hybrid Financial Instruments-an amendment of FASB Statements No.
      133
      and 140"* ,
      to
      simplify and make more consistent the accounting for certain financial
      instruments. SFAS No. 155 amends SFAS No. 133, *"Accounting
      for Derivative Instruments and Hedging Activities"* ,
      to
      permit fair value re-measurement for any hybrid financial instrument with an
      embedded derivative that otherwise would require bifurcation, provided that
      the
      whole instrument is accounted for on a fair value basis. SFAS No. 155 amends
      SFAS No. 140, *"Accounting
      for the Impairment or Disposal of Long-Lived Assets"* ,
      to
      allow a qualifying special-purpose entity to hold a derivative financial
      instrument that pertains to a beneficial interest other than another derivative
      financial instrument. SFAS No. 155 applies to all financial instruments acquired
      or issued after the beginning of an entity's first fiscal year that begins
      after
      September 15, 2006, with earlier application allowed. The adoption of this
      statement did not have a material effect on our future reported financial
      position or results of operations.





35




**ITEM
      3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
      RISK**





**Commodity
      Price Risk**





Because
      of our relatively low level of current oil and gas production, we are not
      exposed to a great degree of market risk relating to the pricing applicable
      to
      our oil and natural gas production. However, our ability to raise additional
      capital at attractive pricing, our future revenues from oil and gas operations,
      our future profitability and future rate of growth depend substantially upon
      the
      market prices of oil and natural gas, which fluctuate widely. We expect
      commodity price volatility to continue. We do not currently utilize hedging
      contracts to protect against commodity price risk. As our oil and gas production
      grows, we may manage our exposure to oil and natural gas price declines by
      entering into oil and natural gas price hedging arrangements to secure a price
      for a portion of our expected future oil and natural gas production.





**Operating
      Cost Risk**





We
      have
      experienced rising operating costs which impacts our cash flow from operating
      activities and profitability. We recognize that rising operating costs could
      continue and continued rising operating costs would negatively impact our oil
      and gas operations.




**Interest
      Rate Risk**





All
      of
      our debt has fixed interest rates, so consequently we are not exposed to cash
      flow or fair value risk from market interest rate changes on this debt.





**Financial
      Instruments**





The
      fair
      values of financial instruments, which include cash and cash equivalents, other
      receivables, accounts payable, accrued interest on convertible debentures,
      accrued liabilities, and convertible debentures approximate their carrying
      values due to the relatively short maturity of these instruments. The fair
      value
      of convertible debentures are estimated to approximate their carrying values
      based on borrowing rates currently available to us for debt with similar terms.





**Inflation
      and Changes in Prices**





The
      general level of inflation affects our costs. Salaries and other general and
      administrative expenses are impacted by inflationary trends and the supply
      and
      demand of qualified professionals and professional services. Inflation and
      price
      fluctuations affect the costs associated with exploring for and producing oil
      and natural gas, which has a material impact on our financial performance.





36


**ITEM
      4. CONTROLS AND PROCEDURES**





*(a)
      Evaluation of disclosure controls and procedures.*





The
        Company, under the supervision and with the participation of its management,
        including the principal executive officer and recently appointed principal
        financial officer, has evaluated the effectiveness of the design and operation
        of its disclosure controls and procedures as defined in Rule 13a-15(e) of
        the
        Securities Exchange Act of 1934, as amended (the “Act”) as of the end of the
        period covered by this report (the “Disclosure Controls”). Based upon the
        Disclosure Controls evaluation, the principal executive officer and principal
        financial officer have concluded that the Company’s disclosure controls and
        procedures were not effective in connection with preparing this Quarterly
        Report
        on Form 10-Q due to a material weakness in the Company’s internal control over
        financial reporting, mainly its financial closing, review and analysis process.
        The Company determined that a restatement of its financial statements was
        necessary due to the issuance of convertible debentures and warrants
        (collectively, the “Securities”) in various private placements over the last two
        years. This restatement is required to properly reflect the Company’s financial
        results for certain non-cash, and non-operational related charges or credits
        to
        earnings associated with both embedded and freestanding derivative liabilities,
        and the accounting for certain derivatives under the control of the issuer
        due
        to the revised interpretation and implementation under Statement of Financial
        Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging
        Activities, the Emerging Issues Task Force issued EITF Issue No. 00-19,
        Accounting for Derivative Financial Instruments Indexed to, and Potentially
        Settled in, a Company’s Own Stock, and FASB Staff Position
        No. EITF 00-19-2, “Accounting for Registration Payment Arrangements.”





The
        Company believes that the issues surrounding the restatement of this report,
        mainly the internal controls related to the financial closing, review, and
        analysis process has been addressed and the Company has taken additional
        steps
        to avoid the reoccurrence of this condition by adding an additional qualified
        person with SEC experience in the financial reporting and analysis area.
        The
        Company has instituted a policy requiring the Chief Financial Officer, at
        the
        end of each quarter, to reconcile the accounting records to the securities
        issuance report prepared and maintained by the corporate secretary to ensure
        that all issuances have been properly recorded and that appropriate adjustments
        to previously issued securities are recorded, if necessary. The Company believes
        that these additional efforts taken by new management since the end of fiscal
        2008 to strengthen the Company’s internal controls will be effective in future
        periods.





A
          control
          system, no matter how well conceived and operated, can provide only reasonable,
          not absolute, assurance that the objectives of the control system are 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.
          Because
          of the inherent limitations in a cost-effective control system, misstatements
          due to error or fraud may occur and not be detected.


The
        Company’s internal control over financial reporting has been modified during the
        Company’s most recent fiscal quarter by adding additional resources to address
        deficiencies in the financial closing, review and analysis process, which
        has
        materially improved the Company’s internal control over financial reporting.




*(b)
      Changes in internal control over financial reporting.*





We regularly
      review our system of internal control over financial reporting and make changes
      to our processes and systems to improve controls and increase efficiency, while
      ensuring that we maintain an effective internal control environment. Changes
      may
      include such activities as implementing new, more efficient systems,
      consolidating activities, and migrating processes.





We
          made
          the changes as
          specified above in
          our
          internal control over financial reporting that occurred during the period
          covered by this Quarterly Report on Form 10-Q that have materially affected,
          or
          are reasonably likely to materially affect, our internal control over financial
          reporting.


37




**PART
      II - OTHER INFORMATION**


**Item
      1. Legal Proceedings.**





From
      time
      to time, we may become involved in various lawsuits and legal proceedings which
      arise in the ordinary course of business. However, litigation is subject to
      inherent uncertainties, and an adverse result in these or other matters may
      arise from time to time that may harm our business. We are currently not aware
      of any such legal proceedings or claims that we believe will have, individually
      or in the aggregate, a material adverse affect on our business, financial
      condition or operating results.





**Item
      1A. Risk Factors.**





There
      have been no material changes from the risk factors previously disclosed in
      Part I, “Risk Factors,” of the Company’s Annual Report on Form 10-KSB for
      the year ended January 31, 2007, other than to update certain financial
      information as of and for the three and/or six months ended July 31, 2007
      regarding the following risk factors.





**We
      Have a History Of Losses Which May Continue, Which May Negatively Impact Our
      Ability to Achieve Our Business Objectives.**





We
        incurred a net loss of $ 4,281,969 for the
        year ended January 31, 2007. For the six months ended July 31, 2007, we incurred
        a net loss of $7,815,802. We cannot assure you that we can achieve or sustain
        profitability on a quarterly or annual basis in the future. Our operations
        are
        subject to the risks and competition inherent in the establishment of a business
        enterprise. There can be no assurance that future operations will be profitable.
        Revenues and profits, if any, will depend upon various factors, including
        whether we will be able to continue expansion of our revenue. We may not
        achieve
        our business objectives and the failure to achieve such goals would have
        an
        adverse impact on us.





**There
      Are a Large Number of Shares Underlying Our Convertible Debentures and Warrants
      That May be Available for Future Sale and the Sale of These Shares May Depress
      the Market Price of Our Common Stock.**





As
      of
      September 7, 2007, we had 37,113,602 shares
      of
      common stock issued and outstanding, secured convertible debentures issued
      on
      December 8, 2005, January 17, 2006 and June 1, 2006 outstanding that may be
      converted into 8,620,902 shares of common stock based on current market prices,
      convertible debentures issued on December 28, 2005 and January 23, 2006
      outstanding that may be converted into 2,500,000 shares of common stock, and
      outstanding warrants to purchase 6,000,000 shares of common stock. All of the
      shares, including all of the shares issuable upon conversion of the convertible
      debentures and upon exercise of our warrants, may be sold without restriction.
      The sale of these shares may adversely affect the market price of our common
      stock.





**The
      Continuously Adjustable Conversion Price Feature of Our Secured Convertible
      Debentures Could Require Us to Issue a Substantially Greater Number of Shares,
      Which Will Cause Dilution to Our Existing
      Stockholders.**





Our
      obligation to issue shares upon conversion of our secured convertible debentures
      issued to YA Global Investments on December 8, 2005, January 17, 2006 and June
      1, 2006 is essentially limitless. The following is an example of the number
      of
      shares of our common stock that are issuable, upon conversion of our $10,500,000
      remaining face amount of secured convertible debentures (excluding accrued
      interest), based on market prices 25%, 50% and 75% below the market price,
      as of
      September 7, 2007 of $1.60.





%
                Below
              Market
            
            Price
                Per
              Share
            
            With
              Discount
              at
                10%
            
            Number
              of
                Shares
              Issuable
            
            %
                of
              Outstanding
              Stock25%
            
            $
            1.20
            
            $
            1.08
            
            
            9,722,223
            
            
            20.76
            %50%
            
            $
            0.80
            
            $
            0.72
            
            
            14,583,334
            
            
            28.21
            %75%
            
            $
            0.40
            
            $
            0.36
            
            
            29,166,667
            
            
            44.01
            %




38




As
      illustrated, the number of shares of common stock issuable upon conversion
      of
      our secured convertible debentures will increase if the market price of our
      stock declines, which will cause dilution to our existing stockholders.





**If
      We Are Required for any Reason to Repay Our Outstanding Convertible Debentures,
      We Would Be Required to Deplete Our Working Capital, If Available, Or Raise
      Additional Funds. Our Failure to Repay the Convertible Debentures, If Required,
      Could Result in Legal Action Against Us, Which Could Require the Sale of
      Substantial Assets.**





In
      December 2005, we entered into three securities purchase agreements for the
      sale
      of an aggregate of $25,000,000 principal amount of convertible debentures,
      secured and unsecured. The $15,000,000 in secured convertible debentures, of
      which $10,500,000 remained outstanding as of September 7, 2007, are due and
      payable, with 5% interest, three years from the date of issuance, unless sooner
      converted into shares of our common stock. Additionally, the $10,000,000 in
      convertible debentures, which all remained outstanding as of September 7, 2007,
      are due and payable, with 7.5% interest, three years from the date of issuance,
      unless sooner converted into shares of our common stock. In addition, any event
      of default such as our failure to repay the principal or interest when due,
      our
      failure to issue shares of common stock upon conversion by the holder, our
      failure to timely file a registration statement or have such registration
      statement declared effective, breach of any covenant, representation or warranty
      in the Securities Purchase Agreements or related convertible debentures, the
      assignment or appointment of a receiver to control a substantial part of our
      property or business, the filing of a money judgment, writ or similar process
      against our company in excess of $50,000, the commencement of a bankruptcy,
      insolvency, reorganization or liquidation proceeding against our company and
      the
      delisting of our common stock could require the early repayment of the
      convertible debentures, secured and unsecured, including default interest rate
      on the outstanding principal balance of the debentures if the default is not
      cured with the specified grace period. We anticipate that the full amount of
      the
      convertible debentures, secured and unsecured, will be converted into shares
      of
      our common stock, in accordance with the terms of the convertible debentures.
      If
      we were required to repay the convertible debentures, secured and unsecured,
      we
      would be required to use our limited working capital and raise additional funds.
      If we were unable to repay the debentures when required, the debenture holders
      could commence legal action against us and foreclose on all of our assets to
      recover the amounts due. Any such action would require us to curtail or cease
      operations.





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





On
      May 8,
      2007, we issued 748,000 shares of common stock upon conversion of $748,000
      of a
      previously issued convertible debenture. The shares were issued pursuant to
      an
      exemption under Section 4(2) of the Securities Act of 1933.


On
      May
      11, 2007, we issued 130,494 shares of common stock upon conversion of $250,000
      of a previously issued convertible debenture. The shares were issued pursuant
      to
      an exemption under Section 4(2) of the Securities Act of 1933.





On
      May
      21, 2007, we issued 265,041 shares of common stock upon conversion of $500,000
      of a previously issued convertible debenture. The shares were issued pursuant
      to
      an exemption under Section 4(2) of the Securities Act of 1933.





On
      June
      4, 2007, we issued 300,000 shares of common stock upon conversion of $300,000
      of
      a previously issued convertible debenture. The shares were issued pursuant
      to an
      exemption under Section 4(2) of the Securities Act of 1933.




On
      June
      6, 2007, we issued 802,000 shares of common stock upon conversion of $802,000
      of
      a previously issued convertible debenture. The shares were issued pursuant
      to an
      exemption under Section 4(2) of the Securities Act of 1933.





On
      June
      13, 2007, we issued 279,002 shares of common stock upon conversion of $500,000
      of a previously issued convertible debenture. The shares were issued pursuant
      to
      an exemption under Section 4(2) of the Securities Act of 1933.





On
      June
      21, 2007, we issued 138,742 shares of common stock upon conversion of $250,000
      of a previously issued convertible debenture. The shares were issued pursuant
      to
      an exemption under Section 4(2) of the Securities Act of 1933.




39




On
      June
      26, 2007, we issued 50,000 shares of common stock to Torrey
      Hills Capital for investor relations serviced provided to us. The shares were
      issued pursuant to an exemption under Section 4(2) of the Securities Act of
      1933.





On
      June
      28, 2007, we issued 138,566 shares of common stock upon conversion of $250,000
      of a previously issued convertible debenture. The shares were issued pursuant
      to
      an exemption under Section 4(2) of the Securities Act of 1933.





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





None.




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





None.





**Item
      5. Other Information.**





None.




**Item
      6. Exhibits**





31.1
            Certification
                of Chief Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a),
                promulgated under the Securities and Exchange Act of 1934, as
                amended31.2
            Certification
                of Chief Financial Officer pursuant to Rule 13a-14 and Rule 15d 14(a),
                promulgated under the Securities and Exchange Act of 1934, as
                amended32.1
            Certification
                pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
                906 of
                the Sarbanes-Oxley Act of 2002 (Chief Executive
                Officer)32.2
            Certification
                pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
                906 of
                the Sarbanes-Oxley Act of 2002 (Chief Financial Officer)





40




**SIGNATURES**




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





**TRIANGLE PETROLEUM CORPORATION**Date:
                  March 6, 2008
              By:
              /s/
                  MARK GUSTAFSONMark
                  GustafsonPresident
                  (Principal Executive Officer)Date:
                  March 6, 2008
              By:
              /s/
                  SHAUN TOKERShaun
                  TokerChief
                  Financial Officer (Principal Financial Officer and Principal Accounting
                  Officer)




41