10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10 – Q

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

For the quarterly period ended: March 31, 2014

¨ TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                        

Commission File Number 000-53488

PROPELL TECHNOLOGIES GROUP, INC.

(Exact name of registrant as specified in its charter)

Delaware	26-1856569
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification Number)

1701 Commerce Street, Houston, Texas 77002

  (Address of principal executive offices including zip code)  

(713) 227 - 0480

 (Registrant’s telephone number, including area code)  

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x  No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every interactive data file required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

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

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

Large Accelerated Filer o Accelerated Filer o Non-Accelerated Filer o Smaller Reporting Company x

Number of shares outstanding of the issuer’s common stock as of the latest practicable date: 220,124,869 shares of common stock, $.001 par value per share, as of May 10, 2014.

PROPELL TECHNOLOGIES GROUP, INC.

Index

		Page
PART I. FINANCIAL INFORMATION
Item 1.	Condensed Consolidated Financial Statements	F-1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	1
Item 3.	Quantitative and Qualitative Disclosures About Market Risks	7
Item 4.	Controls and Procedures	7
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	7
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7
Item 3.	Defaults Upon Senior Securities	8
Item 4.	Mine Safety Disclosures	8
Item 5.	Other Information	8
Item 6.	Exhibits	8

PROPELL TECHNOLOGIES GROUP, INC.

TABLE OF CONTENTS

  March 31, 2014

Condensed Consolidated Balance Sheets as of March 31, 2014 and December 31, 2013	F-2
Condensed Consolidated Statements of Operations for the three months ended March 31, 2014 and 2013, respectively, and cumulative from inception (June 19, 2012 to March 31, 2014)	F-3
Condensed Consolidated Statements of Changes in Stockholders’ Deficit as of June 19, 2012 (inception) to March 31, 2014	F-4
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2014 and 2013, respectively, and cumulative from inception (June 19, 2012 to March 31, 2014)	F-5
Notes to the unaudited Condensed Consolidated Financial Statements	F-6–F-20

F-1

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(A Development Stage Enterprise)

	March 31, 2014			December 31, 2013
	(Unaudited)
Assets
Current Assets
Cash	$	243,076		$	28,423
Accounts receivable		77,000			-
Prepaid expenses and other current assets		18,646			17,104
Total Current Assets		338,722			45,527
Non-Current assets
Plant and Equipment, net		142,790			122,381
Intangibles, net		350,000			-
Deposits		2,200			2,200
Total non-current assets		494,990			124,581
Total Assets	$	833,712		$	170,108
Liabilities and Stockholders' Deficit
Current Liabilities
Accounts payable	$	170,980		$	186,576
Accrued liabilities and other payables		213,811			60,093
Deferred revenue		123,777			-
Notes payable		3,000			3,000
Convertible notes payable, net		253,590			668,887
Derivative financial liabilities		65,042			237,799
Total Current Liabilities		830,200			1,156,355
Long Term Liabilities
Notes Payable		108,474			106,532
Convertible notes payable, net		206,407			181,519
Deferred revenue		87,083			-
Accrued liabilities and other payables		200,000			-
Total Long Term Liabilities		601,964			288,051
Total Liabilities		1,432,164			1,444,406
Stockholders' Deficit
Preferred stock, $0.001 par value, 10,000,000 authorized shares, 4,500,000 and 5,000,000 shares undesignated and unissued, respectively.		-			-
Series A-1 Convertible Preferred Stock, $0.001 par value; 5,000,000 shares designated, 3,887,500 issued and outstanding. (liquidation preference $311,000)		3,888			3,888
Series B Convertible, Redeemable Preferred Stock, $0.001 par value; 500,000 shares designated; 75,000 and 0 issued and outstanding (liquidation preference $900,000 and $0)		75			-
Common stock, $0.001 par value; 500,000,000 shares authorized, 208,285,472 and 205,297,714 shares issued and outstanding, respectively.		208,286			205,298
Additional paid-in capital		6,017,767			3,910,188
Accumulated deficit		(6,828,468	)		(5,393,672	)
Total Stockholders' Deficit		(598,452	)		(1,274,298	)
Total Liabilities and Stockholders' Deficit	$	833,712		$	170,108

See notes to unaudited condensed consolidated financial statements

F-2

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(A Development Stage Enterprise)

	Three months ended, March 31, 2014			Three months ended March 31, 2013			Cumulative from inception (June 19, 2012 to March 31, 2014)
Net Revenues	$	16,583		$	2,897		$	110,945
Cost of Goods Sold		18,343			2,880			376,203
Gross (Loss)/Profit		(1,760	)		17			(265,258	)
Business development		-			514,175			535,175
Consulting fees		55,828			-			409,501
Research & development		-			18,052			38,145
Stock based compensation		625,397			249,045			2,282,670
Sales and Marketing		800			47,443			46,276
Professional Fees		43,652			101.456			250,234
General and administrative		161,886			20,468			527,733
Depreciation and amortization		4,591			-			33,684
Total Expenses		892,154			950,639			4,123,418
Loss from Operations		(893,914	)		(950,622	)		(4,388,676	)
Other Income		-			4,866			49,287
Profit on disposal of assets and subsidiaries		-			-			1,225,592
Amortization of debt discount		(59,732	)		-			(1,238,227	)
Call option expense		-			-			(5,500	)
Change in fair value of derivative liabilities		(338,477	)		-			(576,276	)
Interest Expense		(142,673	)		(35,206	)		(318,772	)
		(540,882	)		(30,340	)		(863,896	)
Loss before Provision for Income Taxes		(1,434,796	)		(980,962	)		(5,252,572	)
Provision for Income Taxes		-			-			-
Net Loss		(1,434,796	)		(980,962	)		(5,252,572	)
Deemed preferred stock dividend		(1,604,335	)		-			(1,604,335	)
Net loss to common stockholders	$	(2,828,271	)	$	(980,962	)	$	(6,856,907	)
Net Loss Per Share – Basic and Diluted	$	(0.01	)	$	(0.01	)
Weighted Average Number of Shares Outstanding – Basic and Diluted		205,794,150			117,216,436

See notes to unaudited condensed consolidated financial statements

F-3

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

(A Development Stage Enterprise)

FOR THE PERIOD JUNE 19, 2012 (INCEPTION) TO March 31, 2014

	Preferred Stock										Common Stock				Additional						Total
	Series A						Series B								Paid-in			Accumulated			Stockholders'
	Shares			Amount			Shares		Amount		Shares		Amount		Capital			Deficit			Deficit
Balance as of June 19, 2012 (Inception)		-			-			-	$	-		-	$	-	$	-		$	-		$	-
Stock Issued		-			-			-		-		100,000,000		100,000		-			-			100,000
Contributed Capital		-			-			-		-		-		-		895			-			895
Dividends		-			-			-		-		-		-		(895	)		(99,105	)		(100,000	)
Net loss for year ended December 31, 2012		-			-			-		-		-		-		-			(925	)		(925	)
Balance as of December 31, 2012		-			-			-		-		100,000,000		100,000		-			(100,030	)		(30	)
Contributed Capital		-			-			-		-		-		-		37,301			-			37,301
Recapitalization as a result of the reverse merger on February 4, 2013 with Novas Energy USA, Inc.		5,000,000			5,000			-		-		27,357,871		27,358		-			(1,476,791	)		(1,444,433	)
Equity based compensation		-			-			-		-		-		-		1,657,273			-			1,657,273
Conversion of preferred stock		(1,112,500	)		(1,112	)		-		-		11,125,000		11,125		(10,013	)		-			-
Conversion of notes to common stock		-			-			-		-		65,781,633		65,782		2,027,229			-			2,093,011
Issuance of shares for services		-			-			-		-		400,000		400		71,600			-			72,000
Issuance of shares for call option		-			-			-		-		12,500		13		5,487			-			5,500
Issuance of common stock		-			-			-		-		620,710		621		121,310			-			121,931
Net loss for the year ended December 31, 2013		-			-			-		-		-		-		-			(3,816,851	)		(3,816,851	)
Balance as of December 31, 2013		3,887,500			3,888			-		-		205,297,714		205,298		3,910,188			(5,393,672	)		(1,274,298	)
Conversion of notes and accrued interest thereon to common stock		-			-			-		-		2,487,758		2,488		732,757			-			735,245
Subscription for Series B Convertible, Redeemable Preferred Stock		-			-			75,000		75		-		-		749,925			-			750,000
Issuance of shares for services		-			-			-		-		500,000		500		134,500			-			135,000
Equity based compensation		-			-			-		-		-		-		490,397			-			490,397
Net loss for the three months ended March 31, 2014		-			-			-		-		-		-		-			(1,434,796	)		(1,434,796	)
Balance as of March 31, 2014 (unaudited)		3,887,500		$	3,888			75,000	$	75		208,285,472	$	208,286	$	6,017,767		$	(6,828,468	)	$	(598,452	)

See notes to unaudited condensed consolidated financial statements

F-4

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(A Development Stage Enterprise)

	Three months ended, March 31, 2014			Three months ended March 31, 2013			Cumulative from inception (June 19, 2012 to March 31, 2014)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss for the period	$	(1,434,796	)	$	(980,962	)	$	(5,252,572	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation expense		4,591			5,300			33,014
Amortization expense		-			400			800
Amortization of debt discount		59,732			68,900			1,238,227
Stock option compensation charge		490,397			195,014			2,147,670
Stock issued for services rendered		135,000			4,000			207,000
Stock based call option		-			-			5,500
Derivative financial liability		338,477			-			576,276
Gain on disposal of assets and subsidiaries		-			-			(1,225,592	)
Changes in Assets and Liabilities
Accounts receivable		(77,000	)		(10	)		(76,968	)
Prepaid expenses		(1,542	)		(18	)		(11,582	)
Accounts payable		(15,597	)		64,890			119,204
Accrued liabilities and other payables		3,717			14,070			(16,881	)
Deferred revenue		210,860			-			210,860
Accrued interest		27,762			34,204			203,861
Cash Used in Operating Activities		(258,399	)		(594,212	)		(1,841,183	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment		(25,000	)		(6,119	)		(136,120	)
Proceeds on disposal of assets and subsidiaries		-			-			1
NET CASH USED IN INVESTING ACTIVITIES		(25,000	)		(6,119	)		(136,119	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Contributed Capital		-			-			895
Proceeds on Series B Preferred stock issued		750,000			-			750,000
Proceeds on common stock issued		-			-			121,931
Repayment of notes		(351,948	)		-			(351,948	)
Proceeds from notes payable and advances		100,000			622,000			1,699,500
NET CASH PROVIDED BY FINANCING ACTIVITIES		498,052			622,000			2,220,378
NET INCREASE IN CASH		214,653			21,669			243,076
CASH AT BEGINNING OF PERIOD		28,423			70			-
CASH AT END OF PERIOD	$	243,076		$	21,739		$	243,076
CASH PAID FOR INTEREST AND TAXES:
Cash paid for income taxes	$	-		$	1,500		$	1,500
Cash paid for interest	$	114,678		$	-		$	114,923
NON-CASH INVESTING AND FINANCING ACTIVITIES
Licenses acquired not yet paid for	$	350,000		$	-		$	350,000
Assets acquired in reverse merger	$	-		$	2,658		$	2,658
Liabilities acquired in reverse merger	$	-		$	1,447,091		$	1,447,091
Contributed assets	$	-		$	37,301		$	37,301
Conversion of debt to equity	$	224,011		$	-		$	2,317,011
Conversion of interest on debt to equity	$	-		$	-		$	70,386

See notes to unaudited condensed consolidated financial statements

F-5

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

1 ORGANIZATION AND DESCRIPTION OF BUSINESS

a) Organization

Propell Technologies Group, Inc. (formerly known as Propell Corporation) (the “Company”), is a Delaware corporation originally formed on January 29, 2008 as CA Photo Acquisition Corp. On April 10, 2008 Crystal Magic, Inc. (“CMI”), a Florida Corporation, merged with an acquisition subsidiary of Propell’s, and the Company issued an aggregate of 180,000 shares to the former shareholders of CMI. On May 6, 2008, the Company acquired both Mountain Capital, LLC (doing business as Arrow Media Solutions) (“AMS”) and Auleron 2005, LLC (doing business as Auleron Technologies) (“AUL”) and made each a wholly owned subsidiary and issued a total of 41,897 shares of the Company’s common stock to the members of Mountain Capital, LLC and a total of 2,722 shares of the Company’s common stock to the members of AUL. In 2010 AUL and AMS were dissolved and the operations of CMI were discontinued. On February 4, 2013, the Company entered into a Share Exchange Agreement with Novas Energy (USA), Inc. (“Novas”) whereby the Company exchanged 100,000,000 shares of its common stock for 100,000,000 shares of common stock in Novas. After the consummation of the share exchange, Novas became a wholly owned subsidiary of the Company. As a result of the share exchange the shareholders of Novas obtained the majority of the outstanding shares of the Company. As such, the exchange is accounted for as a reverse merger or recapitalization of the Company and Novas was considered the acquirer for accounting purposes.

b) Description of the business

The Company, through its wholly owned subsidiary, Novas, is an innovative technology and services company whose aim is to radically improve oil production by introducing modern and innovative technologies. Novas has a unique and patent pending, Plasma-Pulse Treatment (“PPT”) technology, which is a new Enhanced Oil Recovery methodology and process that has been developed to be environmentally friendly, mobile, time efficient and extremely cost effective. PPT has the potential to drive new and renewed revenue for energy producers and become a new standard for the entire petroleum industry.

2 ACCOUNTING POLICIES AND ESTIMATES

a) Basis of Presentation

The accompanying unaudited condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, these unaudited condensed financial statements do not include all of the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments (consisting only of normal recurring adjustments), which we consider necessary, for a fair presentation of those financial statements. The results of operations and cash flows for the three months ended March 31, 2014 may not necessarily be indicative of results that may be expected for any succeeding quarter or for the entire fiscal year. The information contained in this quarterly report on Form 10-Q should be read in conjunction with our audited financial statements included in our annual report on Form 10-K as of and for the year ended December 31, 2013 as filed with the Securities and Exchange Commission (the “SEC”).

Significant accounting policies are described in Note 2 to the consolidated financial statements included in Item 8 of our annual report on Form 10-K as of December 31, 2013.

The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and judgments, which are evaluated on an ongoing basis, and that affect the amounts reported in our unaudited condensed financial statements and accompanying notes. Management bases its estimates on historical experience and on various other assumptions that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the amounts of revenues and expenses that are not readily apparent from other sources. Actual results could differ from those estimates and judgments. In particular, significant estimates and judgments include those related to revenue recognition, allowance for doubtful accounts, useful lives and valuation of plant and equipment.

All amounts referred to in the notes to the unaudited consolidated financial statements are in United States Dollars ($) unless stated otherwise.

b) Principles of Consolidation

The unaudited consolidated financial statements include the financial statements of the Company and its subsidiary in which it has a majority voting interest. All significant inter-company accounts and transactions have been eliminated in the unaudited consolidated financial statements. The entities included in these unaudited consolidated financial statements are as follows:

Propell Technologies Group, Inc. – Parent Company

Nova Energy USA Inc.

c) Use of Estimates

The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions, which are evaluated on an ongoing basis, that affect the amounts reported in the unaudited consolidated financial statements and accompanying notes. Such estimates and assumptions impact, among others, the following: the estimated useful lives for plant and equipment, the fair value of warrants and stock options granted for services or compensation, estimates of the probability and potential magnitude of contingent liabilities, derivative liabilities and the valuation allowance for deferred tax assets due to continuing operating losses.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the unaudited consolidated financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from our estimates.

F-6

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

2 ACCOUNTING POLICIES AND ESTIMATES (continued)

d) Contingencies

Certain conditions may exist as of the date the unaudited consolidated financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company’s management assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material would be disclosed. Loss contingencies considered to be remote by management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed. 

e) Fair Value of Financial Instruments

The Company adopted the guidance of Accounting Standards Codification (“ASC”) 820 for fair value measurements which clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows: 

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date. 

Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other then quoted prices that are observable, and inputs derived from or corroborated by observable market data. 

Level 3-Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information. 

The carrying amounts reported in the balance sheets for cash, accounts receivable, prepaid expenses, deposits, accounts payable, accrued liabilities, notes payable, and convertible notes payable approximate fair value due to the relatively short period to maturity for these instruments. The Company did not identify any assets or liabilities that are required to be presented on the balance sheets at fair value in accordance with the accounting guidance. 

ASC 825-10 “Financial Instruments” allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings at each subsequent reporting date. The Company did not elect to apply the fair value option to any outstanding instruments.

f) Risks and Uncertainties

The Company's operations will be subject to significant risk and uncertainties including financial, operational, regulatory and other risks associated, including the potential risk of business failure. The recent global economic crisis has caused a general tightening in the credit markets, lower levels of liquidity, increases in the rates of default and bankruptcy, and extreme volatility in credit, equity and fixed income markets. These conditions not only limit the Company’s access to capital, but also make it difficult for its customers, vendors and the Company to accurately forecast and plan future business activities.

The Company’s operations are carried out in the USA and Mexico. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environment in the USA and Mexico and by the general state of those economies. The Company’s results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, and rates and methods of taxation, among other things.

g) Recent Accounting Pronouncements

Any new accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the financial statements upon adoption.

F-7

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

2 ACCOUNTING POLICIES AND ESTIMATES (continued)

h) Reporting by Segment

No segmental information is presented as the Company has disposed of its historical virtual trading store business which had minimal revenues. The Company is focusing on developing its Novas Energy, Plasma Pulse Technology for the petroleum industry.

Revenues to date are insignificant.

i) Cash and Cash Equivalents

The Company considers all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. At March 31, 2014 and December 31, 2013, respectively, the Company had no cash equivalents.

The Company minimizes credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At March 31, 2014 and December 31, 2013, the balance did not exceed the federally insured limit.

j) Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for doubtful accounts, which is estimated and recorded in the period the related revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related to allowances for doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues, which may impact the collectability of these receivables or reserve estimates. Revisions to the allowance for doubtful accounts estimates are recorded as an adjustment to bad debt expense. Receivables deemed uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. There were no recoveries during the period ended March 31, 2014.

k) Inventory

The Company had no inventory as of March 31, 2014 and December 31, 2013.

l) Plant and Equipment

Plant and equipment is stated at cost, less accumulated depreciation. Plant and equipment with costs greater than $1,000 are capitalized and depreciated. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives of the assets are as follows:

Description	Estimated Useful Life
Office equipment and furniture	2 to 5 years
Leasehold improvements and fixtures	Lesser of estimated useful life or life of lease

The cost of repairs and maintenance is expensed as incurred. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year of disposition.

m) Intangibles

All of our intangible assets are subject to amortization. We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may warrant revised estimates of useful lives or that indicate the asset may be impaired. Where intangibles are deemed to be impaired we recognize an impairment loss measured as the difference between the estimated fair value of the intangible and its book value.

i)    License Agreements

License agreements acquired by the Company are reported at acquisition value less accumulated amortization and impairments.

ii)    Amortization

Amortization is reported in the income statement on a straight-line basis over the estimated useful life of the intangible assets, unless the useful life is indefinite. Amortizable intangible assets are amortized from the date that they are available for use. The estimated useful life of the license agreement is five years which is the expected period for which we expect to derive a benefit from the underlying license agreements

F-8

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

2 ACCOUNTING POLICIES AND ESTIMATES (continued)

n) Long-Term  Assets

Assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

o) Revenue Recognition

The Company records revenue when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) the service is completed without further obligation, (3) the sales price to the customer is fixed or determinable, and (4) collectability is reasonably assured.

p) Share-Based Payment Arrangements

Generally, all forms of share-based payments, including stock option grants, restricted stock grants and stock appreciation rights are measured at their fair value on the awards’ grant date, based on the estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable. The expense resulting from share-based payments is recorded in operating expenses in the unaudited consolidated statement of operations.

q) Income Taxes

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A full valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized. It is the Company’s policy to classify interest and penalties on income taxes as interest expense or penalties expense. As of March 31, 2014, there have been no interest or penalties incurred on income taxes.

r) Net Loss per Share

Basic net loss per share is computed on the basis of the weighted average number of common shares outstanding during the period.

Diluted net loss per share is computed on the basis of the weighted average number of common shares and common share equivalents outstanding. Dilutive securities having an anti-dilutive effect on diluted net loss per share are excluded from the calculation (See Note 14, below).

Dilution is computed by applying the treasury stock method for options and warrants. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common shares at the average market price during the period.

Dilution is computed by applying the if-converted method for convertible preferred shares. Under this method, convertible preferred stock is assumed to be converted at the beginning of the period (or at the time of issuance, if later), and preferred dividends (if any) will be added back to determine income applicable to common stock. The shares issuable upon conversion will be added to weighted average number of common shares outstanding. Conversion will be assumed only if it reduces earnings per share (or increases loss per share).

Any common shares issued as a result of the issue of stock options and warrants would come from newly issued common shares from our remaining authorized shares.

s) Comprehensive income

Comprehensive income is defined as the change in equity of a company during a period from transactions and other events and circumstances excluding transactions resulting from investments from owners and distributions to owners. For the Company, comprehensive income for the periods presented includes net loss.

t) Related parties

Parties are considered to be related to the Company if the parties that, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under common control with the Company, or own in aggregate, on a fully diluted basis 5% or more of the Company’s stock. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party transactions. All transactions are recorded at fair value of the goods or services exchanged. Property purchased from a related party is recorded at the cost to the related party and any payment to or on behalf of the related party in excess of the cost is reflected as a distribution to related party.

F-9

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

3 GOING CONCERN

As shown in the accompanying financial statements, the Company incurred a net loss of $1,434,796 during the three months ended March 31, 2014. As of March 31, 2014, the Company had an accumulated deficit of $6,828,468. The Company had a working capital deficiency of $491,478, including a non-cash derivative liability of $65,042 as of March 31, 2014. These operating losses and working capital deficiency create an uncertainty about the Company’s ability to continue as a going concern. Although no assurances can be given, management of the Company believes that potential additional issuances of equity or other potential financing will provide the necessary funding for the Company to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern. The Company is economically dependent upon future capital contributions or financing to fund ongoing operations.

Management continues to seek funding to pursue its business plans. Such funding may be obtained in the form of debt or equity financing, debt/equity hybrid instruments such as convertible debt, or a combination thereof. As such, the Company could incur additional leverage on its balance sheet and/or significant dilution of the current shareholders.  There can be no assurance that the Company will be successful in obtaining the financing or funding necessary to continue as a going concern.

4 PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014		December 31, 2013
Prepaid equipment rental	$	2,300	$	1,533
Prepaid insurance		11,767		10,848
Prepaid professional fees		3,733		4,144
Other		846		579
	$	18,646	$	17,104

5 PLANT AND EQUIPMENT

Plant and Equipment consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014			December 31, 2013
Capital work in progress	$	130,000		$	105,000
Furniture and equipment		26,643			26,643
Field equipment		16,120			16,120
Computer equipment		3,041			3,041
Total cost		175,804			150,804
Less: accumulated depreciation		(33,014	)		(28,423	)
Property and equipment, net	$	142,790		$	122,381

Depreciation expense was $4,591 and $5,300 for the three months ended March 31, 2014 and 2013, respectively.

F-10

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

6 INTANGIBLES

Licenses

Novas licenses the “Plasma-Pulse Technology” from Novas Energy Group Limited, the Licensor, pursuant to the terms of an exclusive perpetual royalty bearing license it entered into in January 2013, which was amended on March, 2014. The amended license agreement provides Novas with the exclusive right to develop, use, market and commercialize the Technology for itself and/or third parties, sublicense and provide services to third parties related to the Technology in the United States and Mexico including all of its states, districts, territories, possessions and protectorates. The amended license agreement also provides Novas with the right to design and have manufactured the apparatus and to make modifications and improvements to the Technology provided that the Licensor is provided a non-exclusive license to any such improvements and modifications and any patent rights of Novas related to the Technology.  The license is limited to the United States and Mexico.  It also provides that Novas will pay the Licensor royalties equal to seven and a half percent (7.5%) of Net Service Sales (as defined in the license agreement) and Non-Royalty Sublicensing Consideration (as defined in the license agreement) and provides for a minimum royalty payment of $500,000 per year from United States operations and $500,000 per year from Mexican operations; however, no minimum royalty payment is due prior to the three year anniversary of the license agreement for revenue derived from the United States operations and no minimum royalty is due prior to December 31, 2015 for revenue derived from Mexico.   Revenue derived from operations in one territory can be used to satisfy obligations for minimum royalty payments in the other territory. All royalty payments made by Novas as well as sublicensing revenue paid by Novas to the Licensor are credited towards the minimum royalty payment. If the minimum royalty is not timely paid, the Licensor has the right to terminate the license with respect to a particular territory and if the minimum royalty payment for both territories is not paid, to terminate the license agreement. Novas is obligated to pay a license fee of $150,000 on or prior to June 30, 2014 and an additional $200,000 on or prior to June 30, 2015 for the additional rights under the amended license agreement. The Licensor is responsible for the cost of filing prosecuting and maintaining the patents and Novas is responsible for costs of obtaining marketing approvals.   The Licensor has the right to terminate the license agreement upon Novas’ breach or default.  If the Licensor dissolves, becomes insolvent or engages in or is the subject of any other bankruptcy proceeding then the technology and patent rights in the United States shall become our property.

Intangibles consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014			December 31, 2013
License agreements	$	350,000		$	-
Website development		8,000			8,000
Total cost		358,000			8,000
Less: accumulated amortization		(8,000	)		(8,000	)
Intangibles, net	$	350,000		$	-

Amortization expense was $0 and $400 for the three months ended March 31, 2014 and 2013, respectively.

The minimum commitments due under the license agreement for the next five years are summarized as follows:

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

F-11

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

7 ACCRUED LIABILITIES AND OTHER PAYABLES

Accrued liabilities consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014		December 31, 2013
Short-term
Payroll liabilities	$	58,631	$	55,918
Accrued Royalties		1,758		1,758
License fees payable		150,000		-
Other		3,422		2,417
		213,811		60,093
Long-term
License fees payable		200,000		-
Total Accrued Liabilities and other payables	$	413,811	$	60,093

8 DEFERRED REVENUE

Deferred revenue is disclosed as follows:

	March 31, 2014		December 31, 2013
Short-term	$	123,777	$	-
Long-term		87,083		-
Total Deferred revenues	$	210,860	$	-

Novas entered into an agreement with a third party to provide oil recovery services in Mexico for an initial period of twenty four months, which may be extended at the option of Novas based upon the attainment of a minimum number of well treatments. The revenue invoiced in terms of this agreement consists of a limited time technology license fee, administrative fees, cost recovery fees and consumable usage fees. These fees, other than cost recovery fees, will be recognized over the initial term of the agreement, cost recovery fees are recognized as the expense is incurred.

9 NOTES PAYABLE

Notes payable consisted of the following as of March 31, 2014 and December 31, 2013:

Description	Interest Rate			Maturity	March 31, 2014		December 31,  2013
Short-Term
Owl Holdings		-		-	$	3,000	$	3,000
Total Short-Term Notes Payable						3,000		3,000
Long-Term
JAZ-CEH Holdings, LLC		7.5	%	October 31, 2015		105,000		105,000
Accrued interest						3,474		1,532
Total Long-Term Notes Payable						108,474		106,532
Total Notes Payable					$	111,474	$	109,532

Owl Holdings

The note payable advanced by Owl Holdings to the Company has no interest rate and is repayable on demand.

JAZ-CEH Holdings, LLC

In October 2013, Novas Energy USA, Inc, entered into an unsecured promissory note with JAZ-CEH Holdings LLC with a face value of $105,000. The note bears interest at 7.5% per annum and matures on October 31, 2015.

F-12

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

10 SHORT-TERM CONVERTIBLE NOTES PAYABLE

Convertible Notes payable consisted of the following as of March 31, 2014 and December 31, 2013:

Description	Interest Rate			Maturity	March 31, 2014			December 31, 2013
Dart Union		6	%	On demand	$	20,000		$	20,000
Dart Union		6	%	On demand		25,000			25,000
Dart Union		6	%	On demand		20,000			20,000
Accrued Interest						5,183			4,221
Total Dart Union						70,183			69,221
JMJ Financial		12	%	July 1, 2014		-			97,440
JMJ Financial		12	%	September 25, 2014		-			64,960
JMJ Financial		12	%	December 8, 2014		-			64,960
Unamortized debt discount, fees and interest expense						-			(36,306	)
Total JMJ Financial						-			191,054
Asher Enterprises		8	%	May 1, 2014		-			53,000
Asher Enterprises		8	%	June 6, 2014		-			42,500
Asher Enterprises		8	%	July 7, 2014		-			32,500
Accrued Interest						-			3,545
Total Asher Enterprises						-			131,545
Gel Properties		6	%	August 1, 2014		-			52,500
Gel Properties		6	%	June 1, 2014		-			-
Gel Properties		6	%	August 1, 2014		50,000			-
Accrued Interest						608			1,320
Total Gel Properties						50,608			53,820
Vista Capital Investments		12	%	September 4, 2014		-			30,800
Vista Capital Investments		12	%	December 18, 2014		-			30,800
Unamortized debt discount and interest expense						-			(9,544	)
Total Vista Capital Investments						-			52,056
LG Capital Funding, LLC		12	%	June 20, 2014		-			63,448
Unamortized debt discount and interest expense						-			(14,269	)
Total LG Capital Funding, LLC						-			49,179
Tonaquint, Inc.		10	%	October 11, 2014		155,650			155,650
Unamortized debt discount and interest expense						(22,851	)		(33,638	)
Total Tonaquint, Inc.						132,799			122,012
Total Short-Term Notes Payable					$	253,590		$	668,887

Dart Union

The convertible notes payable to Dart Union consist of three convertible notes in the aggregate principal amount of $65,000. These notes are unsecured, bear interest at the rate of six percent (6%) per annum and are repayable on demand. The notes are convertible at a conversion price equal to the higher of $0.05 per share or a 50% discount to the 3-day average closing price of the Company’s Common Stock for the three (3) business days immediately preceding the date of a conversion request from the holder.

F-13

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

10 SHORT-TERM CONVERTIBLE NOTES PAYABLE (continued)

JMJ Financial

On July 1, 2013, the Company borrowed $75,000 from JMJ Financial (“JMJ”) pursuant to an unsecured convertible promissory note. The terms of the note provided for no interest charge for 90 days and thereafter a once-off interest charge of 12%, amounting to $10,440, was added to the face value of the note. In addition, the note has an original issue discount of 10% and a closing and due diligence fee of 6% of the amount advanced; together these amounted to $12,000 and were added to the face value of the note. The note was convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on July 1, 2014.

On January 7, 2014, January 21, 2014, February 10, 2014 and February 27, 2014, the $75,000 borrowed on July 1, 2013, including interest, original issue discount and fees, amounting to $97,440, was converted into an aggregate of 1,045,179 Common shares of the Company at an average issue price of $0.09 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

On September 26, 2013, the Company borrowed $50,000 from JMJ pursuant to an unsecured convertible promissory note. The terms of the note provided for no interest charge for 90 days and thereafter a once-off interest charge of 12%, amounting to $6,960, was added to the face value of the note. In addition, the note has an original issue discount of 10% and a closing and due diligence fee of 6% of the amount advanced; together these amounted to $8,000 and were added to the face value of the note. The note was convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on September 25, 2014.

On March 26, 2014, the funds of $50,000 borrowed on September 26, 2013, including interest, original issue discount and fees, amounting to a total of $64,960, was converted into 721,778 Common shares of the Company at an issue price of $0.09 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

On December 9, 2013, the Company borrowed $50,000 from JMJ pursuant to an unsecured convertible promissory note. The terms of the note provided for no interest charge for 90 days and thereafter a once-off interest charge of 12%, amounting to $6,960, was added to the face value of the note. In addition, the note has an original issue discount of 10% and a closing and due diligence fee of 6% of the amount advanced; together these amounted to $8,000 and were added to the face value of the note. The note was convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on December 8, 2014.

On March 6, 2014, the funds of $50,000 borrowed on December 9, 2013, including interest, original issue discount and fees, amounting to a total of $64,960, was repaid for $58,000 before the once-off interest charge of $6,960 came into effect.

The Company has no further obligations under this note.

JMJ may make further advances under the promissory note up to $275,000 (net $250,000 after an original issue discount of 10% or $25,000). Each note matures one year from the date of advance. The promissory note also requires payment of a closing and due diligence fee equal to 6% of the amount of each advance.

Asher Enterprises

On July 29, 2013, the Company issued an unsecured convertible note to Asher Enterprises with a face value of $53,000, in exchange for $50,000 cash, net of $3,000 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 8% per annum, which interest is payable in cash or common stock, at the election of the holder, and matures on May 1, 2014. The conversion price, as well as the formula for determining the number of shares needed to repay the note and any interest thereon is 58% of the average of the lowest closing price for any three trading days during the last ten day trading period prior to conversion or payment of interest. The holder may only convert the note following the expiration of 180 days from the date of issuance, July 29, 2013. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. This note may be prepaid by the Company from the date of issuance to 180 days after issuance date at a prepayment penalty ranging from 112% to 135% of the balance outstanding, including interest thereon, dependent upon the age of the note.

F-14

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

10 SHORT-TERM CONVERTIBLE NOTES PAYABLE (continued)

Asher Enterprises (continued)

On February 7, 2014, the unsecured promissory note issued to Asher Enterprises on July 29, 2013 with a face value of $53,000, was repaid for $73,687, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

On September 4, 2013, the Company issued an unsecured convertible note to Asher Enterprises with a face value of $42,500, in exchange for $40,000 cash, net of $2,500 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 8% per annum, which interest is payable in cash or common stock, at the election of the holder, and matures on June 6, 2014. The conversion price, as well as the formula for determining the number of shares needed to repay the note and any interest thereon is 58% of the average of the lowest closing price for any three trading days during the last ten day trading period prior to conversion or payment of interest. The holder may only convert the note following the expiration of 180 days from the date of issuance, September 4, 2013. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. This note may be prepaid by the Company from the date of issuance to 180 days after issuance date at a prepayment penalty ranging from 112% to 135% of the balance outstanding, including interest thereon, dependent upon the age of the note.

On February 21, 2014, the unsecured promissory note issued to Asher Enterprises on September 4, 2013 with a face value of $42,500 was repaid for $58,884, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

On October 3, 2013, the Company issued an unsecured convertible note to Asher Enterprises with a face value of $32,500, in exchange for $30,000 cash, net of $2,500 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 8% per annum, which interest is payable in cash or common stock, at the election of the holder, and matures on July 7, 2014. The conversion price, as well as the formula for determining the number of shares needed to repay the note and any interest thereon is 58% of the average of the lowest closing price for any three trading days during the last ten day trading period prior to conversion or payment of interest. The holder may only convert the note following the expiration of 180 days from the date of issuance, October 3, 2013. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. This note may be prepaid by the Company from the date of issuance to 180 days after issuance date at a prepayment penalty ranging from 112% to 135% of the balance outstanding, including interest thereon, dependent upon the age of the note.

On March 28, 2014, the unsecured promissory note issued to Asher Enterprises on October 3, 2013 with a face value of $32,500 was repaid for $45,086, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

Gel Properties

On July 30, 2013, the Company issued a convertible note, face value $52,500, in exchange for $50,000 cash, net of $2,500 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 6% per annum, which interest is payable in common stock, and matures on August 1, 2014. The conversion price, as well as the formula for determining the number of shares needed to pay the interest on the note, is 65% of the lowest closing price for any five trading days prior to conversion or payment of interest. The holder may only convert the note following the expiration of the requisite holding period under Rule 144 of the Securities Act of 1933. Payments of interest (in common stock pursuant to the formula outlined above) are made upon demand by the holder at any time in the holder’s discretion following the expiration of the requisite Rule 144 holding period. The note is redeemable by the Company at any time within 6 months from the date of issuance, July 30, 2013, at a 20% premium over the principal amount due within the first 30-days, which premium escalates by 3% every 30 days to a maximum of 35%.

On February 10, 2014, the unsecured promissory note issued to Gel Properties on July 30, 2013 with a face value of $52,500, was repaid for $72,538, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

F-15

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

10 SHORT-TERM CONVERTIBLE NOTES PAYABLE (continued)

Gel Properties (continued)

On July 30, 2013, the Company issued two convertible notes, each having a face value of $50,000 (the “Convertible Notes”) in exchange for two $50,000 “back end” notes (the “Back End Notes”). The Back End Notes are secured by a pledge account which has an aggregate appraised value of not less than $100,000. The Back End Notes are due and payable on June 1, 2014 and August 1, 2014 respectively. The Convertible Notes are convertible into common stock of the Company and each bear interest at the rate of 6% per annum, which interest is payable in common stock, and mature on August 1, 2015. The conversion price, as well as the formula for determining the number of shares needed to pay the interest on the note, is 65% of the lowest closing price for any five trading days prior to conversion or payment of interest. The holder may only convert the note following the expiration of the requisite holding period under Rule 144 of the Securities Act of 1933. Payments of interest (in common stock pursuant to the formula outlined above) are made upon demand by the holder at any time at the holder’s discretion following the expiration of the requisite Rule 144 holding period. The Convertible Notes are redeemable by the Company at any time at a premium over the principal amount due of 50%. The Company has the right to call and not allow funding of the Back End Notes by offsetting the Convertible Notes against the Back End Notes. In consideration of this call right the Company issued 12,500 shares of its common stock to the issuer of the Back End Notes. The shares are held in escrow and will be released if the Company elects, prior to April 1, 2014, to call the Back End Notes.

On January 16, 2014, the two $50,000 “back end” notes were exercised for proceeds of $95,000, net of $5,000 in legal fees.

On March 11, 2014, one of the two $50,000 secured “back end” promissory note exercised on January 16, 2014, was repaid for $62,950, inclusive of interest and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

Subsequent to the three months ended March 31, 2014, on April 11, 2014, the second $50,000 secured “back end” promissory note was repaid for $65,708, inclusive of interest and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

Vista Capital Investments

On September 5, 2013, the Company borrowed $25,000 from Vista Capital Investments (“Vista”) pursuant to an unsecured convertible promissory note. The terms of the note provided for a once-off interest charge of 12% amounting to $3,300 added to the face value of the note. In addition, the note has an original issue discount of 10% of the amount advanced which amounted to $2,500 and was added to the face value of the note. The note is convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.33 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on September 5, 2014. The holder shall not exercise any conversion right that would result in the holder owning more than 4.99% of the Company’s common stock. The Note is redeemable by the Company within 90 days of the issuance date, after a 10 day notice period, in which notice period the holder may still elect to exercise the conversion feature of the note, at a premium over the principal amount due of 50%, plus any interest earned thereon. As long as the note is outstanding, the holder, at its option, has the right to adopt any future, more favorable financing or conversion terms on any subsequent financings conducted by the Company or any of its subsidiaries.

On March 12, 2014, the funds of $25,000 borrowed on September 5, 2013, including interest, original issue discount and fees, amounting to a total of $30,800, was converted into 366,667 Common shares of the Company at an issue price of $0.084 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

On December 19, 2013, the Company borrowed $25,000 from Vista pursuant to an unsecured convertible promissory note. The terms of the note provided for a once-off interest charge of 12% amounting to $3,300 added to the face value of the note. In addition, the note has an original issue discount of 10% of the amount advanced which amounted to $2,500 and was added to the face value of the note. The note is convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.33 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on December 18, 2014. The holder shall not exercise any conversion right that would result in the holder owning more than 4.99% of the Company’s common stock. The Note is redeemable by the Company within 90 days of the issuance date, after a 10 day notice period, in which notice period the holder may still elect to exercise the conversion feature of the note, at a premium over the principal amount due of 50%, plus any interest earned thereon. As long as the note is outstanding, the holder, at its option, has the right to adopt any future, more favorable financing or conversion terms on any subsequent financings conducted by the Company or any of its subsidiaries.

F-16

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

10 SHORT-TERM CONVERTIBLE NOTES PAYABLE (continued)

Vista Capital Investments (continued)

On March 17, 2014, the funds of $25,000 borrowed on December 19, 2013, including interest, original issue discount and fees, amounting to a total of $30,800, was converted into 354,023 Common shares of the Company at an issue price of $0.087 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

Vista may make further advances under the promissory note up to $250,000 (net $225,000 after an original issue discount of 10% or $25,000). Each note matures one year from the date of advance.

LG Capital Funding, LLC

On October 10, 2013, the Company received, a net $45,000 from LG Capital Funding, LLC (“LG”), after the payment of a $5,000 commission to a third party and legal fees amount to $1,500, pursuant to an unsecured convertible promissory note with a face value of $51,500. The terms of the note provided for an original issue discount of 10% amounting to $5,150 and no interest charge for 90 days, thereafter a once-off interest charge of 12% amounting to $6,798 will be added to the face value of the note. . The note is convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on June 20, 2014. The holder shall not exercise any conversion right that would result in the holder owning more than 4.99% of the Company’s common stock. The Convertible Note is redeemable by the Company within 90 days of the issuance date, after a 3 day notice period, in which notice period the holder may still elect to exercise the conversion feature of the note, at a premium over the principal amount due of 22%, plus any interest earned thereon, subject to the holders approval. The conversion price of the note has anti-dilutive provisions which will reduce the cap on the conversion price for any subsequent share issuances in certain circumstances. The Company has certain covenants which restrict it from the following; i) payment of dividends or other distributions, in cash or otherwise; ii) restrictions on stock repurchases; iii) the incurrence of debt other than in the ordinary course of business or to repay the note or borrowings not exceeding $1,000,000; iv) the sale of a significant portion of the assets outside of the ordinary course of business; and v) lend money unless committed to prior to this note, made in the ordinary course of business or in excess of $100,000, without the note holders consent.

On March 31, 2014, the unsecured promissory note issued to LG with a face value of $51,500 was repaid for $95,172, inclusive of interest, original issue discounts and early settlement penalty accrued thereon. The Company has no further obligations under this note.

Tonaquint, Inc.

On October 11, 2013, the Company received, a net $112,500 from Tonaquint, Inc. (“Tonaquint”), after the payment of a $12,500 commission to a third party, pursuant to a convertible promissory note, with a one-year maturity and a face value of $141,500, inclusive of an original issue discount and fees amounting to $16,500. There was no interest charge for the first 90 days and thereafter a once-off interest charge of 10% amounting to $14,150 was added to the face value of the note. The note is convertible into common stock six months after the issue date, at the holder’s option, in whole or in part, at a conversion price equal to 60% of the lowest trade price in the 25 trading days prior to conversion. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. The Convertible Note is redeemable by the Company within 90 days of the issuance date at no penalty.

Subsequent to the three months ended March 31, 2014, on April 11, 2014 and May 1, 2014, Tonaquint converted $40,000 of the note outstanding of $155,650 borrowed on October 11, 2013, including interest, original issue discount and fees into 323,183 Common shares of the Company at an average issue price of $0.12 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

F-17

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

11 DERIVATIVE FINANCIAL LIABILITY

Certain of the short-term convertible notes disclosed in note 10 above, have variable priced conversion rights with no fixed floor price and will re-price dependent on the share price performance over varying periods of time. This gives rise to a derivative financial liability, which was valued at $207,186 at inception of the convertible notes using a Black-Scholes valuation model. The value of this derivative financial liability is re-assessed at each financial reporting period, with any movement thereon recorded in the statement of operations in the period in which it is incurred or the convertible debt is converted into equity.

The value of the derivative financial liability was re-assessed during the three months ended March 31, 2014 and as of March 31, 2014 resulting in a net charge to the unaudited consolidated statement of operations of $338,478 for the three months ended March 31, 2014.

	March 31, 2014			December 31, 2013
Opening balance	$	237,799		$	-
Conversion of derivative liability for stock issued at a discount		(511,234	)		-
Fair value adjustments to derivative financial liability		338,477			237,799
	$	65,042		$	237,799

The following assumptions were used in the Black-Scholes valuation model: 

	Three months ended March 31, 2014		Year ended December 31, 2013
Stock price over the period	$0.15 – $0.46		$0.20 –$ 0.94
Risk free interest rate	0.11% to 0.13	%	0.09% to 0.16	%
Expected life of short-term notes payable	1 to 10 months		8 to 12 months
Expected volatility	117.66	%	114.14	%
Expected dividend rate	0	%	0	%

12 LONG-TERM CONVERTIBLE NOTES PAYABLE

Convertible Notes payable consisted of the following as of March 31, 2014 and December 31, 2013:

Description	Interest Rate			Maturity	March 31, 2014			December 31, 2013
Notes payable		6	%	November 19, 2017	$	388,875		$	388,875
Accrued interest						100,568			95,124
Unamortized debt discount						(283,036	)		(302,480	)
Total long-Term Convertible Notes Payable					$	206,407		$	181,519

The convertible notes payable consist of notes issued to a number of private principals (“the Notes”). The Notes bear interest at the rate of 6% per annum and are due on November 19, 2017. The Notes are convertible into common stock at a fixed conversion price of $0.02 per share.

F-18

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

13 STOCKHOLDERS’ DEFICIT

a) Common Stock

The Company has authorized 500,000,000 common shares with a par value of $0.001 each, and issued and outstanding 208,285,472 shares of common stock as of March 31, 2014. 

The following common shares were issued by the Company during the three months ended March 31, 2004:

i) an aggregate of 2,487,647 shares of Common Stock to convertible note holders upon conversion of an aggregate of $735,234 of short and long-term convertible notes, inclusive of certain interest and, mark-to –market derivative adjustments of $511,234 thereon, at an average share price of $0.30 per share

ii) an aggregate of 500,000 Common shares issued to a consultant for services to be performed at an average issue price of $0.27 per share, the market value of our common stock when the shares were issued.

iii) an aggregate of 111 Common shares issued to convertible note holders upon the conversion of $11 of accrued interest at an issue price of $0.10 per share.

b) Preferred Stock

The Company has 10,000,000 authorized preferred shares with a par value of $0.001 each with 5,000,000 preferred shares designated as Series A-1 Convertible Preferred Stock (“Series A-1 Shares”), with 3,887,500 Series A-1 Shares issued and outstanding. On March 14, 2014, the Company amended its articles of incorporation by designating 500,000 of the remaining 5,000,000 undesignated preferred shares as Series B Convertible Redeemable Preferred Stock (“Series B Shares”). The remaining 4,500,000 preferred shares remain undesignated.

i) Series A-1 Convertible Preferred Stock

The rights, privileges and preferences of the Series A-1 Shares are summarized as follows;

Conversion

Each Series A-1 Share has the following conversion rights:

(a) Each share of the Series A-1Shares is convertible into ten shares of Common Stock.

(b) There shall be no adjustment made to the conversion ratio of the Series A-1 Shares for any stock split, stock dividend, combination, reclassification or other similar event.

Company Redemption

The Series A-1Shares are non-redeemable by the Company.

Voting Rights

Each holder of Series A-1 Shares is entitled to vote on all matters submitted to a vote of the stockholders of the Company and shall be entitled to that number of votes equal to the number of shares of Common Stock into which such holder’s shares of Series A-1 Shares could then be converted.

Dividends

Until such time that any dividend is paid to the holders of Common Stock, the holders of Series A-1 Shares shall be entitled to a dividend in an amount per share equal to that which such holders would have been entitled to receive had they converted all of the shares of Series A-1 Shares into Common Stock immediately prior to the payment of such dividend

Liquidation Preference

Each share of Series A-1 Shares is entitled to a liquidation preference of $.08 per share

No Circumvention

The approval of the holders of at least 2/3 (66.6%) of the outstanding shares of the Series A-1 Shares, voting together separately as a class, is required for:

(a) the merger, sale of all, or substantially all of the assets or intellectual property, recapitalization, or reorganization of the Company;

(b) the authorization or issuance of any equity security having any right, preference or priority superior to or on a parity with the Series A-1 Shares;

(c) the redemption, repurchase or acquisition of any of the Company’s equity securities or the payment of any dividends or distributions thereon;

(d) any amendment or repeal of the Company’s Articles of Incorporation or Bylaws that would have an adverse affect on the rights, preferences or privileges of the Series A-1 Shares; and

(e) the making of any loan or advance to any person except in the ordinary course of business.

F-19

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

13 STOCKHOLDERS’ DEFICIT (continued)

ii)   Series B Convertible Preferred Stock

The rights, privileges and preferences of the Series B Shares are summarized as follows:

Conversion

The holders of the Series B Preferred Shares shall have conversion rights as follows: 

(a) Each share of the Series B Shares shall be convertible at any time prior to the issuance of a redemption notice by the Company into such number of shares of Common Stock by dividing the Stated value ($10) of the Series B Share by $0.10 and shall be subject to adjustment for dividends or distributions made in common stock, the issue of securities convertible into common stock, stock splits, reverse stock splits, or reclassifications of common stock. No adjustments will be made to the conversion rights or conversion price for any reorganization other than to be entitled to receive the same benefits as if the shares were converted immediately prior to such reorganization. No conversion will take place if the holder of the Series B Shares will beneficially own in excess of 4.99% of the shares of Common Stock outstanding immediately after conversion. As of the date hereof, each Series B Share converts into 100 shares of common stock.

(b) The conversion right of the holders of Series B Shares shall be exercised by the surrender of the certificates representing shares to be converted to the Company, accompanied by written notice electing conversion.

(c) No fractional shares of Common Stock or script shall be issued upon conversion of Series B Shares. The Company shall pay a cash adjustment in respect to such fractional interest based upon the fair value of a share of Common Stock, as determined in good faith by the Company’s Board of Directors.

(d) All shares of Common Stock issued upon conversion of Series B Shares will upon issuance be validly issued, fully paid and non-assessable. All certificates representing Series B Shares surrendered for conversion shall be appropriately canceled on the books of the Company and the shares so converted represented by such certificates shall be restored to the status of authorized but unissued shares of preferred stock of the Company.

Company Redemption  

The Company shall have the right, at any time after the date the Series B Shares have been issued, to redeem all or a portion of any Holder's Series B Shares at a price per Series B Share equal to the issue price per Series B Share multiplied by 120%.

Voting Rights 

Each holder of Series B Shares shall be entitled to vote on all matters submitted to a vote of the stockholders of the Company and shall be entitled to votes equal to the number of shares of Common Stock into which Series B Shares could be converted, and the holders of shares of Series B Shares and Common Stock shall vote together as a single class on all matters submitted to the stockholders of the Company.

Dividends  

(a)

The holders of the Series B Shares shall be entitled to receive cumulative dividends at the rate of eight percent per annum of the issue price per share, accrued daily and payable annually in arrears on December 31st of each year (“Dividend Date”). Such dividends shall accrue on any given share from the day of original issuance of such share. Such dividends shall be cumulative, whether or not declared by the Board of Directors, but shall be non-compounding.

(b)

Any dividend payable on a dividend payment date may be paid, at the option of the Company, either (i) in cash or (ii) in shares of common stock at an issue price of $0.10 per common share.

(c) Nothing contained herein shall be deemed to establish or require any payment or other charges in excess of the maximum permitted by applicable law.

(d) In the event that pursuant to applicable law or contract the Company shall be prohibited or restricted from paying in cash the full dividends to which the holders of the Series B Shares shall be entitled, the cash amount available pursuant to applicable law or contract shall be distributed among the holders of the Series B Shares ratably in proportion to the full amounts to which they would otherwise be entitled and any remaining amount due to holders of the Series B Shares shall be payable in cash.

F-20

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

13 STOCKHOLDERS’ DEFICIT (continued)

ii)  Series B Convertible Preferred Stock (continued)

Liquidation Preference

In the event of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary, the holders of the Series B Shares shall be entitled to receive, prior and in preference to any distribution of any assets of the Company to the holders of any other preferred stock of the Company and subordinate to any distribution to the Series A-1 Shares, and prior and in preference to any distribution of any assets of the Company to the holders of the Common Stock, the amount of 120% of the issue price per share.

No Circumvention  

The Company shall not amend its certificate of incorporation, or participate in any reorganization, sale or transfer of assets, consolidation, merger, dissolution, issue or sale of securities or any other voluntary action for the purpose of avoiding or seeking to avoid the observance or performance of any of the terms to be observed or performed by the Company.

On March 27, 2014, we entered into a Securities Purchase Agreement with an individual, pursuant to which the individual agreed to purchase and we agreed to sell 75,000 Series B Shares at an issue price of $10 per share for net proceeds of $750,000. Of the total proceeds of $750,000, $550,000 was received on deposit, prior to the issuance of the Series B Preferred shares.

The proceeds received above, were primarily used to settle the following convertible notes outstanding (Refer note 10 above):

i. On February 7, 2014, the unsecured promissory note issued to Asher Enterprises on July 29, 2013 with a face value of $53,000, was repaid for $73,687, inclusive of interest, fees and an early settlement penalty accrued thereon.

ii. On February 10, 2014, the unsecured promissory note issued to Gel Properties on July 30, 2013 with a face value of $52,500, was repaid for $72,538, inclusive of interest, fees and an early settlement penalty accrued thereon.

iii. On February 21, 2014, the unsecured promissory note issued to Asher Enterprises on September 4, 2013 with a face value of $42,500 was repaid for $58,884, inclusive of interest, fees and an early settlement penalty accrued thereon.

iv. On March 6, 2014, the funds of $50,000 borrowed from JMJ Financial on December 9, 2013, including interest, original issue discount and fees, amounting to a total of $64,960, was repaid for $58,000 before the once-off interest charge of $6,960 came into effect.

v. On March 11, 2014, one of the two $50,000 “back end” promissory notes issued to GEL Properties and exercised on January 16, 2014, was repaid for $62,950, inclusive of interest and an early settlement penalty accrued thereon.

vi. On March 28, 2014, the unsecured promissory note issued to Asher Enterprises on October 3, 2013 with a face value of $32,500 was repaid for $45,086, inclusive of interest, fees and an early settlement penalty accrued thereon.

vii. On March 31, 2014, the unsecured promissory note issued to LG Capital Funding, LLC, with a face value of $51,500 was repaid for $95,172, inclusive of interest, original issue discounts and early settlement penalty accrued thereon.

viii.  Subsequent to the three months ended March 31, 2014, on April 11, 2014, the second $50,000 “back end” promissory note issued to GEL Properties was repaid for $65,708, inclusive of interest and an early settlement penalty accrued thereon.

F-21

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

13 STOCKHOLDERS’ DEFICIT (continued)

c) Stock Option Plan

The Company’s Board of Directors approved the Company’s 2008 Stock Option Plan (the “Stock Plan”) for the issuance of up to 5,000,000 shares of common stock to be granted through incentive stock options, nonqualified stock options, stock appreciation rights, dividend equivalent rights, restricted stock, restricted stock units and other stock-based awards to officers, other employees, directors and consultants of the Company and its subsidiaries. After the reverse stock split in August 2012, a total of 100,000 shares were available for grant. Subsequent to the reverse split the Board of Directors approved an increase in the number of awards available for grant to 2,100,000 shares. The exercise price of stock options under the Stock Plan is determined by the Board of Directors, and may be equal to or greater than the fair market value of the Company’s common stock on the date the option is granted. Options become exercisable over various periods from the date of grant, and generally expire ten years after the grant date. At March 31, 2014 and December 31, 2013, there were 452,960 options issued and outstanding, respectively, under the Stock Plan. In addition, the Company issued 11,000,000 options to two of its Officers which are not covered under this plan (see section d) – “Non-Plan Stock Options” for further description of these options)

The vesting provisions for these stock options have various terms as follows:

· Monthly, over one to three years

· Immediately, upon grant

No options were issued during the current period.

d) Non-Plan Stock Options

In March of 2013, the Company granted to its Chief Executive Officer options (that are not covered by the Company’s Stock Option Plan) to purchase 10,000,000 shares of the Company’s common stock with an exercise price equal to $0.25 per share. Vesting was immediate as to 2,500,012 of the options and the balance of the options vest, pro rata, on a monthly basis, over 36 months.

In March of 2013, the Company granted to one of its directors options (that are not covered by the Company’s Stock Option Plan) to purchase 1,000,000 shares of the Company’s common stock with an exercise price equal to $0.25 per share. Vesting was immediate as to 250,012 of the options and the balance of the options vest pro rata, on a monthly basis, over 36 months.

The following assumptions were used to value the plan and non-plan options issued using the Black-Scholes valuation model: 

	Year ended December 31, 2013
Stock price over the period	$0.50 –$ 0.65
Risk free interest rate	1.41% to 2.71	%
Expected life of options	5 to 10 years
Expected volatility	127.99% to 150.0	%
Expected dividend rate	0	%

In the event of the employees termination, the Company will cease to recognize compensation expense. There is no deferred compensation recorded upon initial grant date, instead, the fair value of the share-based payment is recognized ratably over the stated vesting period.

The Company has applied fair value accounting for all share based payment awards since inception. The fair value of each option or warrant granted is estimated on the date of grant using the Black-Scholes option-pricing model. There is no deferred compensation recorded upon initial grant date, instead, for employees, the fair value of the share-based payment is recognized ratably over the stated vesting period. For consultants, the fair value is recognized as expense immediately. The Company has recorded an expense of $490,397 and $1,657,273 for the three months ended March 31, 2014 and the year ended December 31, 2013 relating to options issued.

F- 22

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

13 STOCKHOLDERS’ DEFICIT (continued)

The options outstanding and exercisable at March 31, 2014 are as follows:

		Options   Outstanding						Options   Exercisable
Exercise Price		Number Outstanding		Weighted Average Remaining Contractual Life		Weighted Average Exercise Price		Number Exercisable		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life
$	25.00		2,500		4.10 years	$	25.00		2,500	$	25.00		4.10 years
$	13.50		5,480		5.21 years	$	13.50		5,480	$	13,50		5.21 years
$	12.50		2,000		6.54 years	$	12.50		2,000	$	12.50		6.54 years
$	8.50		30,500		7.25 years	$	8.50		28,793	$	8.50		7.25 years
$	5.00		14,800		7.55 years	$	5.00		12,400	$	5.00		7.55 years
$	0.25		11,000,000		3.93 years	$	0.25		5,729,174	$	0.25		3.93 years
$	0.65		55,386		8.94 years	$	0.65		55,386	$	0.65		8.94 years
$	0.63		57,144		4.25 years	$	0.63		57,144	$	0.63		4.25 years
$	0.51		285,150		4.37 years	$	0.51		213,864	$	0.51		4.37 years
			11,452,960		3.99 years	$	0.30		6,106,741	$	0.31		3.99 years

No options were granted for the three months ended March 31, 2014. During the year ended December 31, 2013, awards granted under the Plan were incentive stock options. A summary of all of our option activity during the period January 1, 2013 to March 31, 2014 is as follows:

	Shares		Exercise price per share		Weighted average exercise price
Outstanding January 1, 2013		55,280	$	5.00 to 25.00	$	8.49
Granted – plan options		397,680		0.51 to 0.65		0.54
Granted – non plan options		11,000,000		0.25		0.25
Forfeited/Cancelled		-		-		-
Exercised		-		-		-
Outstanding December 31, 2013		11,452,960	$	0.25 to 25.00	$	0.30
Granted – plan options		-		-		-
Granted – non plan options		-		-		-
Forfeited/Cancelled		-		-		-
Exercised		-		-		-
Outstanding March 31, 2014		11,452,960	$	0.25 to 25,00		0.30

Stock options outstanding as of March 31, 2014 as disclosed in the above table, have an intrinsic value of $220,000.

e) Warrants

The warrants outstanding and exercisable at March 31, 2014 are as follows:

		Warrants   Outstanding					Warrants   Exercisable
Exercise Price		Number Outstanding		Weighted Average Remaining Contractual Life	Weighted Average Exercise Price		Number Exercisable		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life
$	0.30		375,000	4.59 years	$	0.30		375,000	$	0.30		4.59

No warrants were granted for the three months ended March 31, 2014.

F- 23

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

14 NET LOSS PER SHARE

Basic loss per share is based on the weighted-average number of common shares outstanding during each period. Diluted loss per share is based on basic shares as determined above plus common stock equivalents, including convertible preferred shares and convertible notes as well as the incremental shares that would be issued upon the assumed exercise of in-the-money stock options and warrants using the treasury stock method. The computation of diluted net loss per share does not assume the issuance of common shares that have an anti-dilutive effect on net loss per share. For the three months ended March 31, 2014 and 2013, respectively, all stock options and warrants, convertible preferred stock and convertible notes were excluded from the computation of diluted net loss per share.

Dilutive shares which could exist pursuant to the exercise of outstanding stock instruments and which were not included in the calculation because their affect would have been anti-dilutive are as follows:

	Three months ended March  31, 2014 (Shares)		Three months ended March 31, 2013 (Shares)
Options to purchase shares of common stock		11,452,960		11,110,666
Warrants to purchase shares of common stock		375,000		-
Convertible preferred Series A-1 shares		38,875,000		43,125,000
Convertible preferred Series B shares		7,500,000		-
Convertible long term notes		19,443,750		75,000,000
Convertible short term notes*		-		1,300,000
		77,646,710		130,535,666

* Convertible short term notes have variable conversion pricing dependent upon share prices prior to conversion, see note 10 above.

As of March 31, 2014, short term notes with a principal amount outstanding of $273,650 are convertible into common shares at rates ranging from 50% to 65% of average trading prices immediately prior to conversion. The closing share price as of March 31, 2014 was $0.27. Certain of these short-term notes, with a principal amount outstanding of $65,000 have a floor conversion price of $0.05 per share. The remainder of the short-term notes do not have a floor or a capped conversion price.

15 RELATED PARTY TRANSACTIONS

There are no material or disclosable related party transactions.

16 COMMITMENTS AND CONTINGENCIES

The Company entered into an Agreement with an Investor Relations entity (“IR Entity”) on December 13, 2013 (“the effective date”), whereby the IR Entity will provide investor relations services for a period of one year from the effective date for a consideration consisting of the following; i) a cash consideration of $2,500 per month and, ii) the issue of 174,600 shares of common stock, issued as follows; 43,650 shares on conclusion of the agreement and a further 130,950 shares over the nine month period January to September 2014. The issuance of stock has not taken place as yet.

It is unlikely that the common stock will be issued to this IR Entity due to the non-performance of its obligations under the agreement.

The Company disposed of its Crystal Magic, Inc. subsidiary effective December 31, 2013. In terms of the sale agreement entered into by the Company, the purchaser has been indemnified against all liabilities whether contingent or otherwise, claimed by third parties, this includes claims by creditors of the Company amounting to $372,090 and claims against long-term liabilities of $848,916. Management does not consider it likely that these claims will materialize and accordingly no provision has been made for these contingent liabilities.

The Company leases approximately 2,300 square feet of office space in Houston, Texas for a one year lease which started February 1, 2013 and expires September 30, 2014 for $2,200 per month.

The Company sub-leases approximately 748 square feet of loft space in Houston, Texas from a related party for a one year lease which started January 24, 2013 and expires September 30, 2014 for $1,675 per month.

The minimum commitments due under the amended license agreement entered into on January 30, 2013, for the next five years, are summarized as follows:

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

F- 24

PROPELL TECHNOLOGIES GROUP, INC. AND SUBSIDIARIES

NOTES TO THE UUNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(A Development Stage Enterprise)

17   SUBSEQUENT EVENTS

Subsequent to the three months ended March 31, 2014, effective April 1, 2014, an aggregate of 12,691,387 shares of Common Stock were issued to note holders upon conversion of $272,000 of convertible notes, inclusive of interest thereon of $22,877, at an average conversion price of $0.02 per share.

Subsequent to the three months ended March 31, 2014, on April 11, 2014 and May 1, 2014, Tonaquint converted $40,000 of the $155,650 borrowed on October 11, 2013, including interest, original issue discount and fees, into 323,183 Common shares of the Company at an average issue price of $0.124 per share (60% of the lowest trade price in the 25 trading days prior to conversion).

In accordance with ASC 855-10, the Company has analyzed its operations subsequent to March 31, 2014 to the date these financial statements were issued, and has determined that it does not have any material subsequent events to disclose in these financial statements other than as set forth above.

F- 25

Item 2. Management’s Discussion and Analysis of Plan of Operations

The following discussion and analysis is intended as a review of significant factors affecting our financial condition and results of operations for the periods indicated.  The discussion should be read in conjunction with our consolidated financial statements and the notes presented herein and the risk factors and the financial statements and the other information set forth in our Annual Report on Form 10-K for the year ended December 31, 2013. In addition to historical information, the following Management's Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. Our actual results could differ significantly from those anticipated in these forward-looking statements as a result of certain factors discussed herein and any other periodic reports filed and to be filed with the Securities and Exchange Commission.

Cautionary Note Regarding Forward-Looking Statements

This report and other documents that we file with the Securities and Exchange Commission contain forward-looking statements that are based on current expectations, estimates, forecasts and projections about our future performance, our business, our beliefs and our management’s assumptions.  Statements that are not historical facts are forward-looking statements.  Words such as “expect,” “outlook,” “forecast,” “would,” “could,” “should,” “project,” “intend,” “plan,” “continue,” “sustain”, “on track”, “believe,” “seek,” “estimate,” “anticipate,” “may,” “assume,” and variations of such words and similar expressions are often used to identify such forward-looking statements, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are not guarantees of future performance and involve risks, assumptions and uncertainties, including, but not limited to, those described in our reports that we file or furnish with the Securities and Exchange Commission.  Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements.  Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made.  Except to the extent required by law, we undertake no obligation to update publicly any forward-looking statements after the date they are made, whether as a result of new information, future events, changes in assumptions or otherwise.

Overview and Financial Condition

Our Company

We are a Delaware corporation with principal offices located at 1701 Commerce Street, Houston, Texas 77002. We are engaged in the commercial application of a proprietary “Plasma-Pulse Technology” to enhance the recovery of oil in the United States.  We began introducing the technology in the United States on a limited basis in March 2013. Prior to this, all of our revenue had been derived from our e-commerce and other lines of business, which we have recently discontinued, effective December 31, 2013, to enable us to focus all of our attention to our oil recovery business.

Since February 4, 2013, following the closing of the Share Exchange Agreement with the shareholders of Novas, under which we acquired all of the outstanding equity securities of Novas in exchange for 100,000,000 shares of our Common Stock, our primary focus has shifted to the further development of our licensed oil recovery technology. The oil recovery technology held by Novas is based on an exclusive, perpetual royalty-bearing license to engage in the commercial application of the Technology entered into on January 30, 2013, with the Licensor which granted Novas the right to practice, develop, use, market and commercialize the proprietary process of the Licensor which consists of a specially designed apparatus and certain proprietary technology, methods and processes that may be applied to enhance the production of hydrocarbon deposits using metallic plasma-generated, directed, non-linear, wide-band and elastic oscillations at resonance frequencies.  The license agreement provides Novas with the right to practice the licensed process and to utilize the Technology to provide services to third parties and for ourselves as well, and to sublicense the technology in the United States. In March 2014, the license was amended to, among other things, increase the territory in which Novas can practice the licensed process and utilize the Technology to Mexico. Although new to the United States, the process has been successfully utilized outside of the United States for several years. The Licensor has filed for patent protection of the Technology in the United States.  The process utilizes a down-hole tool that is lowered into vertical wellbores to the perforated oil producing zone.  When initiated, the tool delivers metallic plasma-generated, directed, non-linear, wide-band elastic oscillations at resonance frequencies to enhance oil production using the tool developed by the Licensor and enhanced by Novas.  The Technology is suitable for oil wells as deep as 12,000 feet. By optimizing production efficiency combined with the resulting increased oil production we expect to extend the economic life of mature oil fields and to recover previously unrecoverable oil efficiently.  

Since March 19, 2013, we have used the Technology to treat twenty seven oil wells located in five states; Louisiana, Oklahoma, Kansas, Texas and Wyoming. The Technology has been shown to increase oil production in the vast majority of the wells that we have treated. The initial results of this treatment have been very encouraging, however the results on the wells treated may not be indicative of the results of treatment on additional wells. As such, we are continuing to monitor closely the longer-term results while, based upon the prior success from the use of “Plasma-Pulse Technology” outside of the United States, we expect the positive data from the treated wells in the United States to continue. We currently have four tools that we use to perform the treatments. Our current technology and tools only work in vertical wells with a minimum of 5 ½-inch casings and not in horizontal wells. We are currently in the process of developing a tool to treat 4 ½-inch cased wells.  We anticipate the smaller diameter tool to be available in the second quarter of 2014.

1

In August 2013, we signed one Oil Services Revenue Sharing Agreement to treat up to ten wells in Creek County Oklahoma and thus far have treated four wells under the agreement, which four wells are included in the twenty seven oil wells mentioned above. The agreement provides that Novas pays for all expenses related to the treatment and is reimbursed for such expenses from the initial funds received from the increase in production until Novas’ expenses are paid in full and then Novas will receive 49% of the increased oil production revenue for a twelve month period after treatment of the wells. We received revenue from these treated wells in the fourth quarter of 2013. We also completed treatment of three wells in Oklahoma for a service fee.

We expect to continue to offer our services to independent oil wells based on our joint venture model in which we receive a percentage of the revenue that our customers derive from the additional production resulting from the use of our technology. We may also offer our services on a fee based model and charge a service fee for use of the technology as opposed to a percentage of revenue. In addition, we may acquire wells and use the technology on our acquired wells to increase their production. Our anticipated customers are the owners of independent oil wells.

We expect to continue to offer our services to independent oil wells for a percentage of the revenue that our customers derive from the additional production resulting from the use of our technology. We may also charge a service fee for use of the technology as opposed to a percentage of revenue. In addition, we may acquire wells and use the technology on our acquired wells to increase their production. Our anticipated customers are the owners of independent oil wells.

To date we have financed our operations, from sales of our securities, both debt and equity, and revenue from operations and we expect to continue to obtain required capital in a similar manner. We have incurred an accumulated deficit of $6,617,608 through March 31, 2014and there can be no assurance that we will be able to achieve profitability.

Our fiscal year end is December 31.

History

Propell Technologies Group, Inc. (f/k/a Propell Corporation) is a Delaware corporation originally formed on January 29, 2008 as CA Photo Acquisition Corp. On April 10, 2008 Crystal Magic, Inc. (“CMI”), a Florida Corporation, merged with an acquisition subsidiary of Propell’s, and we issued an aggregate of 108,000 shares to the former shareholders of CMI. On May 6, 2008, we acquired both Mountain Capital, LLC (d/b/a Arrow Media Solutions) (“AMS”) and Auleron 2005, LLC (d/b/a Auleron Technologies) (“AUL”) and made each a wholly owned subsidiary and issued a total of 41,987 shares of our Common Stock to the members of Mountain Capital, LLC and a total of 2,721 shares of our Common Stock to the members of AUL (the shares referenced above are in pre-split amounts, that is prior to our 50-to-1 reverse split in August 2012). In 2010 AUL and AMS were dissolved.  In September 2010, CMI’s assets were foreclosed upon by its largest creditor and these assets were liquidated and effective December 31, 2014, we disposed of our interest in CMI for nominal consideration.  On July 6, 2012, we filed a Certificate of Designations, Rights and Preferences with the Secretary of State of the State of Delaware designating 5,000,000 shares as Series A-1 Convertible Preferred Stock.  On August 17, 2012, we filed an amendment to our Certificate of Incorporation, which increased the number of shares of our authorized Common Stock to 500,000,000 shares, effectuated a 50:1 reverse split of the number of shares of our outstanding Common Stock and changed our name to Propell Technologies Group, Inc. On February 4, 2013, we acquired all of the outstanding shares of Novas and Novas became our wholly owned subsidiary. Effective December 31, 2013, we discontinued our e-commerce line of business. On March 14, 2014, we filed a Certificate of Designations, Rights and Preferences with the Secretary of State of the State of Delaware designating 500,000 shares as Series B Convertible Preferred Stock.

2

Recent Developments

During the three months ended March 31, 2014, we have raised $850,000 as follows:

· We raised $100,000 through the exercise of two $50,000 “back-end” notes issued to GEL Properties. The notes bear interest at 6% per annum and are repayable on June 1, 2014 and August 1, 2014.

· We raised $750,000 pursuant to an agreement entered into with an individual whereby we sold he acquired 75,000 Series B preferred shares at an issue price of $10 per share for net proceeds of $750,000. These proceeds were primarily used to settle short-term convertible notes for aggregate proceeds of $532,025, including interest, early settlement penalties, fees and original issue discounts thereon.

In terms of conversion notices received from convertible short-term note holders, 2,487,647 shares of Common Stock were issued upon the conversion of an aggregate of $735,234 of convertible notes, inclusive of interest and mark-to-market derivative adjustments at an average market price of $0.30 per share.

Subsequent to the three months ended March 31, 2014, a further 12,691,387 shares of Common Stock were issued to note holders upon conversion of $272,000 of convertible notes, inclusive of interest thereon of $22,877, at a conversion price of $0.02 per share.

Subsequent to the three months ended March 31, 2014, a further 323,183 shares were issued upon the conversion of $40,000 of short-term convertible notes at an average issue price of $0.124 per share.

Our discussion and analysis of our financial condition and results of operations are based upon our unaudited consolidated financial statement as of March 31, 2014 and March 31, 2013, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of any contingent liabilities at the financial statement date and reported amounts of revenue and expenses during the reporting period. On an on-going basis we review our estimates and assumptions. Our estimates are based on our historical experience and other assumptions that we believe to be reasonable under the circumstances. Actual results are likely to differ from those estimates under different assumptions or conditions.

Results of Operations for the three months ended March 31, 2014 and March 31, 2013

Net revenues

Net revenues were $16,583 and $2,897 for the three months ended March 31, 2014 and 2013 respectively, an increase of $13,686 or 472.4%. Revenue in the current year consists of the amortization of a once off licensing fee and initial set up revenues for the well treatment project undertaken in Mexico. We have deferred revenues of $210,860 which we expect to recognize over the next twenty three month period which relates to a limited time technology license fee, administrative fees, cost recovery fees and consumable usage fees in terms of an agreement entered into for the treatment of wells in Mexico. Revenue in the prior year consists of revenue earned on e-commerce sales. The e-commerce line of business was disposed of effective December 31, 2013.

Cost of goods sold

Cost of goods sold was $18,343 and $2,880 for the three months ended March 31, 2014 and 2013, respectively, an increase of $15,463 or 536.9%. Cost of goods during the current year, sold primarily represents non-recoverable set up fees including engineering costs and travel costs incurred on the Mexico project, offset by cost recovery fees charged to our customer, while cost of goods sold in the prior year represents costs incurred in our e-commerce business which was disposed effective December 31, 2013 to enable us to focus on our oil recovery business.

Gross (loss)/profit

Gross (loss)/profit was $(1,760) and $17 for the three months ended March 31, 2014 and 2013, respectively, a decrease of $1,777. This primarily represents set up expenditure incurred on our Mexico project which are not initially recoverable from the project.. The prior year gross profit of $17 is derived from the e-commerce business which was sold effective December 31, 2013.

3

Total expenses

Total expenses were $892,154 and $950,639 for the three months ended March 31, 2014 and 2013, respectively, a decrease of $58,485 or 6.2%. Total expenses consisted primarily of the following:

· Stock based compensation expense of $625,397 and $249,045 for the three months ended March 31, 2014 and 2013, respectively, an increase of $376,352. This increase represents an increase in amortization of stock option costs primarily for options issued to our CEO and a director during March in the prior year. The current year stock based compensation expense includes $135,000 for management consulting services;

· Business development expenditure of $514,575 incurred in the prior year whilst conducting the reverse merger with Propell Corporation;

· General and administrative expenditure of $161,886 and $20,468 for the three months ended March 31, 2014 and 2013, respectively, an increase of $141,418 or 690.9%. This represents the increase in normal business activity whilst conducting our oil recovery business and includes administrative expenses such as rent, travel expenditure, investor relations expenditure and other general office expenses.

Other income

Other income in the prior year amounted to $4,866 and is immaterial.

Amortization of debt discount

Amortization of debt discount of $59,732 during the current year represents the amortization of debt discount on the remaining long term notes, the accelerated amortization of $33,037 on short-term convertible notes which were converted to equity or repaid during the three month period and the normal amortization of 7,250 on short-term convertible notes payable.

Change in fair value of derivatives

The change in fair value of derivative liabilities includes a charge of $511,234 representing the mark-to-market of equities issued to short-term convertible note holders who converted their debt into equity at deeply discounted prices based on variable pricing options. This charge was offset by the mark-to-market credit of $178,561 on the remaining short-term convertible notes.

Interest expense

Interest expense of $142,673 includes a penalty interest charge of $107,399 incurred on the early redemption of short term convertible notes before they converted into equity; and the accrual of interest on notes payable of $35,041 for the three months ended March 31, 2014, compared to an interest accrual of $35,206 for the prior year.

Net loss

The Company incurred a net loss of $1,434,796 and $980,962 for the three months ended March 31, 2014 and 2013, an increase of $453,834 or 46.2%, respectively and which consists primarily of the various revenue and expense categories discussed above.

A deemed preferred stock dividend of $1,604,335 has been disclosed in the statement of operations for the quarter ended March 31, 2014. This amount represents the in-the-money value of the conversion feature of the newly issued Series B Preferred stock as of the date of issue. These Series B Preferred shares are convertible into common stock at an exercise price of $0.10 per share. The valuation of this beneficial conversion feature was determined using a Black-Scholes valuation model.

Results of Operations Cumulative from Inception at June 19, 2012 to March 31, 2014

All operating revenues and expenditures prior to the reverse merger are excluded from the cumulative from inception results.

Net revenues

Net revenues were $110,945 from inception and consists of $26,285 of revenues earned from our discontinued e-commerce business, revenue of $68,077 from the treatment of wells and recovery of well treatment costs and $16,583 consisting of the amortization of a once off licensing fee and initial set up revenues for the well treatment project undertaken in Mexico. We have deferred revenues of $210,860 which we expect to recognize over the next twenty three month period which relates to a limited time technology license fee, administrative fees, cost recovery fees and consumable usage fees in terms of an agreement entered into for the treatment of wells in Mexico.

Cost of goods sold

Cost of goods sold was $376,203 and consists of cost of sales for our discontinued e-commerce business of $21,842, cost of sales of $354,361 related to well treatments and engineering costs, project specific rental costs, labor and other project related expenses. In addition to this a royalty expense of $1,758 has been accrued on royalty bearing revenues generated in the period since inception.

Gross loss

Gross loss was $(265,258) for the period since inception and represents a profit of $4,443 generated from the discontinued e-commerce business offset by a gross loss on the oil recovery business of $269,701. The loss is due to the recognition of all expenses on well treatment projects due to the uncertainty of recovering expenses on wells treated to date, partially offset by the amortization of once off revenues earned on the Mexico project of $16,583, discussed under revenues for the three months ended March 31, 2014 above.

4

Total expenses

Total expenses were $4,123,418 for the period since inception and are primarily made up as follows:

· Stock based compensation expense of $2,282,670 for the period since inception, primarily due to the amortization of stock option expenditure and the fair market value of stock issued to consultants and advisors to the business.

· Business development expenditure of $535,175 incurred in the prior year whilst conducting the reverse merger with Propell Corporation;

· Consulting fees of $409,501 paid to business advisors for contract management services.

· Professional fees of $250,234, consisting primarily of legal fees for public reporting purposes and for financing arrangements entered into, and

· General and administrative expenditure of $527,733 which includes administrative expenses such as rent, travel expenditure, investor relations expenditure and other general office expenses.

Other income

Other income for the period since inception consists primarily of a gain of $44,125 realized on the release of an accrual for unpaid payroll liabilities which is not due and is longer required.

Profit on disposal of investments and assets

The profit on the disposal of the investment and assets, since inception, is made up of the following:

· A profit of $34,321 resulting from the de-consolidation of Mountain Capital, LLC which was wound up several years ago;

· The disposal of the entire shareholding in Crystal Magic, Inc to a third party for $1. This resulted in a gain of $1,186,685 consisting primarily of liabilities which are no longer reflected on the balance sheet of the Company; and

· Profit realized on the disposal of Propell Shops, an operating division within the Company, consisting primarily of the disposal of the intellectual Property, the trademarks and trade names and the website domain names of Propell Shops, less accrued liabilities of $4,586, for a consideration of $nil plus 10% of the net profit of Propell Shops, up to a maximum of $100,000, earned over the three years ended December 31, 2014, 2015 and 2016, respectively. The likelihood of receiving any significant further proceeds is considered remote and no provision has been made for any future profit on disposal.

Amortization of debt discount

Amortization of debt discount of $1,238,227, since inception, represents the amortization of debt discount raised on convertible notes and the accelerated amortization of debt discount on notes payable which were converted into common stock during the period. The debt discount is amortized over a five year period, the term of the convertible notes, any conversion of these notes or redemption of these notes results in an immediate amortization of the remaining debt discount associated with the note concerned.

Change in fair value of derivatives

The change in fair value of derivative liabilities includes a charge of $511,234 representing the mark-to-market of equities issued to short-term convertible note holders who converted their debt into equity at deeply discounted prices based on variable pricing options. In addition to this, a net mark-to-market charge of $65,042was made on the remaining short-term convertible notes.

Interest expense

Interest expense of $318,772, for the period since inception, includes interest on both long-term and short-term notes, including penalty interest of $107,399 incurred on the early settlement of short-term convertible notes before conversion into equity. These notes earn interest at rats varying from 5% to 12% of the principal balance outstanding.

Net loss

The Company incurred a net loss of $5,252,572 for the period since inception, which consists primarily of the various revenue and expense categories discussed above.

A deemed preferred stock dividend of $1,604,335 has been disclosed in the statement of operations for the period since inception. This amount represents the in-the-money value of the conversion feature of the newly issued Series B Preferred stock as of the date of issue. These Series B Preferred shares are convertible into common stock at an exercise price of $0.10 per share. The valuation of this beneficial conversion feature was determined using a Black-Scholes valuation model.

5

Liquidity and Capital Resources

We license the “Plasma-Pulse Technology” from Novas Energy Group Limited, the Licensor, pursuant to the terms of an exclusive perpetual royalty bearing license we entered into in January 2013, which was amended on March, 2014. The amended license agreement provides us with the exclusive right to develop, use, market and commercialize the Technology for ourselves and/or third parties, sublicense and provide services to third parties related to the Technology in the United States and Mexico including all of its states, districts, territories, possessions and protectorates. The amended license agreement also provides Novas with the right to design and have manufactured the apparatus and to make modifications and improvements to the Technology provided that the Licensor is provided a non-exclusive license to any such improvements and modifications and any patent rights of Novas related to the Technology.  The license is limited to the United States and Mexico.  It also provides that we will pay the Licensor royalties equal to seven and a half percent (7.5%) of Net Service Sales (as defined in the license agreement) and Non-Royalty Sublicensing Consideration (as defined in the license agreement) and provides for a minimum royalty payment of $500,000 per year from United States operations and $500,000 per year from Mexican operations; however, no minimum royalty payment is due prior to the three year anniversary of the license agreement for revenue derived from the United States operations and no minimum royalty is due prior to December 31, 2015 for revenue derived from Mexico.   Revenue derived from operations in one territory can be used to satisfy obligations for minimum royalty payments in the other territory. All royalty payments made by us as well as sublicensing revenue paid by us to Licensor are credited towards the minimum royalty payment. If the minimum royalty is not timely paid, Licensor has the right to terminate the license with respect to a particular territory and if the minimum royalty payment for both territories is not paid, to terminate the license agreement. We are obligated to pay a license fee of $150,000 on or prior to June 30, 2014 and an additional $200,000 on or prior to June 30, 2015 for the additional rights under the amended license agreement. The Licensor is responsible for the cost of filing prosecuting and maintaining the patents and we are responsible for costs of obtaining marketing approvals.   Licensor has the right to terminate the license agreement upon our breach or default.  If Licensor dissolves, becomes insolvent or engages in or is the subject of any other bankruptcy proceeding then the technology and patent rights in the United States shall become our property.

The minimum commitments due under the license agreement for the next five years are summarized as follows:

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

To date, our primary sources of cash have been funds raised from the sale of our securities and the issuance of convertible and non-convertible debt

We have incurred an accumulated deficit of $6,828,468 for the period since inception through March 31, 2014 and incurred negative cash flow from operations since we started our business of $1,841,183. We have spent, and need to continue to spend, substantial amounts in connection with implementing our business strategy, including our planned product development effort. As of March 31, 2014 we had notes, outstanding of $571,471, including principal, interest and unamortized debt discounts. Subsequent to year end until May 10, 2014, we had converted notes in the principal amount of $312,000, including interest thereon into equity and had repaid notes in the principal amount of $50,000, including interest thereon. The Company does not currently have the resources to repay the remaining loans as they become due. The Notes outstanding include convertible notes outstanding in the principal amount of $297,525. The convertible Notes are convertible into common stock at varying discounts to closing trading prices prior to conversion (see notes 10 and 12 to the Notes to Financial Statements).

6

Notes payable consisted of the following as of April 30, 2014:

Description			Maturity	Principal outstanding at March 31, 2014		Converted to April 30, 2014			Raised/ (Repaid) to April 30, 2014			Principal outstanding at April 30, 2014
Non-Convertible notes
Short-term
Owl Holdings	-		On demand	$	3,000	$	-		$	-		$	3,000
Long-term
JAZ-CEH Holdings, LLC	7.5	%	October 31,2015		105,000		-			-			105,000
Convertible notes
Short-term
Dart Union	6	%	On demand	$	20,000		(20,000	)		-			-
Dart Union	6	%	On demand		25,000		(25,000	)		-			-
Dart Union	6	%	On demand		20,000		(20,000	)		-			-
Gel Properties (1)	6	%	August 1, 2014		50,000		-			(50,000	)		-
Tonaquint, Inc.	10	%	October 11, 2014		155,650		(40,000	)		-			115,650
Long -Term	6	%
Various principals	6	%	November 19, 2017		388,875		(207,000	)		-			181,875
Total				$	767,525	$	(312,000	)	$	(50,000	)	$	405,525

Based on our current plans, we believe that our cash will not be sufficient to enable us to meet our planned operating needs in the next year. Our ability to continue and expand our business is dependent upon us raising additional funding in the near term. We continue to develop our oil recovery business and expect revenues to start improving as the technology gains acceptance.

Off Balance Sheet Arrangements

There are no off balance sheet arrangements.

Item 3. Quantitative and Qualitative Disclosures About Market Risks

None.

Item 4. Controls and Procedures

(a) Evaluation of disclosure controls and procedures

Pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934 (“Exchange Act”), the Company carried out an evaluation, with the participation of the Company’s management, including the Company’s Chief Executive Officer (“CEO”), who also serves as our principal financial and accounting officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined under Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Company’s CEO who also serves as our principal financial and accounting officer concluded that due to a lack of segregation of duties and insufficient controls over review and accounting for certain complex transactions, that the Company’s disclosure controls and procedures as of March 31, 2014 were not effective to ensure that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act, was recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s CEO, as appropriate, to allow timely decisions regarding required disclosure. The Company intends to retain additional individuals to remedy the ineffective controls.

We have begun to take actions that we believe will substantially remediate the material weaknesses identified. In response to the identification of our material weaknesses, we are in the process of expanding our finance and accounting staff. However, we cannot assure you that our internal control over financial reporting, as modified, will enable us to identify or avoid material weaknesses in the future.

(b) Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) that occurred during our fiscal quarter ended March 31, 2014 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

7

Part II.   OTHER INFORMATION

Item 1. Legal Proceedings

None.

1A. Risk Factors

Our business is difficult to evaluate because we are currently focused on a new line of business and have very limited operating history and limited information.

The Company has recently engaged in a new business line involving its Plasma Pulse Technology. There is a risk that we will be unable to successfully operate this new line of business or be able to successfully integrate it with our current management and structure. Our estimates of capital, personnel and equipment required for our new line of business are based on the experience of management and businesses they are familiar with.  Our management has limited direct experience in our new lines of business. We are subject to the risks such as our ability to implement our business plan, market acceptance of our proposed business and services, under-capitalization, cash shortages, limitations with respect to personnel, financing and other resources, competition from better funded and experienced companies, and uncertainty of our ability to generate revenues. There is no assurance that our activities will be successful or will result in any revenues or profit, and the likelihood of our success must be considered in light of the stage of our development. Even if we generate revenue, there can be no assurance that we will be profitable. In addition, no assurance can be given that we will be able to consummate our business strategy and plans, as described herein, or that financial, technological, market, or other limitations may force us to modify, alter, significantly delay, or significantly impede the implementation of such plans. We have insufficient results for investors to use to identify historical trends or even to make quarter to quarter comparisons of our operating results. You should consider our prospects in light of the risk, expenses and difficulties we will encounter as an early stage company. Our revenue and income potential is unproven and our business model is continually evolving. We are subject to the risks inherent to the operation of a new business enterprise, and cannot assure you that we will be able to successfully address these risks.

We currently have limited revenues from our Plasma Pulse Technology and may not generate any revenue in the near future, if at all from the use of our technology.

We currently have generated limited revenues from the use of our Plasma Pulse Technology. The majority of the twenty seven wells that were treated were treated as sample wells to demonstrate the ability of the Plasma Pulse Technology at no cost to the well owner. Therefore there can be no assurance that well owners will determine that the price to be paid by our customers for our services, whether in the form of a cash payment or profit sharing arrangement, will be deemed to be reasonable and that customers will be willing to pay such price.

We may not be able to continue as a going concern.

Our condensed consolidated financial statements, report a loss from operations of $(893,914) and a net loss of $(1,434,796) for the three months ended March 31, 2014. Our consolidated audited financial statements, report a 2013 loss from operations of $(3,493,837) and a net loss of $(3,816,851). The opinion of our independent registered accounting firm on our audited financial statements as of and for the period ended December 31, 2013 for Propell was qualified subject to substantial doubt as to our ability to continue as a going concern. See “Report of Independent Registered Public Accounting Firm” and the notes to our Financial Statements.

We may not be profitable.

We expect to incur operating losses for the foreseeable future.  For the three months ended March 31, 2014, we had revenues of $16,583 primarily from the amortization of a once off licensing fee and other administrative and cost recovery fees and a net loss of $(1,434,796).  For the year ending December 31, 2013, we had net revenues of $94,362 from our oil recovery and our e-commerce business. For the year ending December 31, 2013, we sustained a net loss of $(3,816,851).  To date, we have not generated significant revenue from our Plasma Pulse Technology. Our ability to become profitable depends on our ability to have successful operations and generate and sustain sales, while maintaining reasonable expense levels, all of which are uncertain in light of our limited operating history in our current line of business.

Our future plans and operations are dependent on our raising additional capital.

To date, we have not generated enough revenue from operations to pay all of our expenses. During the year ended December 31, 2013 we raised a total of $1,721,431 from financing activities, of which we received $1,599,500 in net proceeds from the sale of our long term and short term notes, the majority of which have conversion options, the remaining $121,931 was raised by the issuance of equity securities. We have used the funds raised in our financings for working capital purposes. Subsequent to year end we raised an additional $750,000 in equity securities and a further $100,000 in convertible short term notes. We do not believe that our existing resources will be sufficient to allow us to implement our anticipated plan of operations or meet our future anticipated cash flow requirements.

8

We may not be able to service customers with the four down-hole tools that we currently have.

Our ability to continue to service customers and expand our business is dependent upon us raising additional funding in the near term to acquire additional apparatuses to be utilized with the Plasma Pulse Technology. We currently have only four down-hole tools. If the tools should require repair we may be unable to service customers. In addition, with only four down-hole tools, we can only treat a limited number of wells at a time and are unable to treat wells on days when the down-hole tools are in transit from one customer’s well to another well.

We may not be able to retrofit the down-hole tool to fit a large number of well holes in the United States.

Our current technology and tools only work in vertical wells with a minimum of 5 ½-inch casings and not in horizontal wells.  We are currently in the process of developing a tool to treat 4 ½-inch cased wells and also horizontal wells.  We anticipate the smaller diameter tool to be available in the second quarter of 2014. However, there can be no assurance that such tool will be able to be developed or if developed will be effective in treating wells in the United States.

There is uncertainty as to market acceptance of our Technology and products.

The Plasma Pulse Technology that we license has been utilized in the United States on only a limited basis. The Company has not yet generated significant revenue from the technology that it licenses and there can be no assurance that the Company’s Plasma Pulse Technology will be accepted in the market or that the Company’s commercialization efforts will be successful.

The results of our the application of our technology for initial well treatments may not support future well treatments and are not necessarily predictive of future long term results on the wells for which the initial data is favorable.

To date, we have applied our licensed Plasma Pulse Technology to treat only twenty seven wells, which treatments were performed fairly recently, and we do not have long terms results on the wells that were treated. Of such wells, only seventeen had improved results. Favorable results in our early treatments may not last and may not be repeated in later treatments of other wells. Success in early treatments does not ensure that wells treated at a later date will be successful.

We rely on a license to use the Plasma Pulse Technology that is material to our business and if the agreement were to be terminated, it would halt our ability to market our technology, as well as have an immediate material adverse effect on our business, operating results and financial condition.

We have a licensing agreement with Novas Energy Group Limited granting us the right to use certain critical intellectual property. If we breach the terms of these licensing agreements, including any failure to make minimum royalty payments required there under, the Licensor has the right to terminate the license. If we were to lose or otherwise be unable to maintain this license on acceptable terms, or find that it is necessary or appropriate to secure new licenses from other third parties, it would halt our ability to market our technology, which would have an immediate material adverse effect on our business, operating results and financial condition.

We may be unable to generate sufficient revenues to meet the minimum royalties under our license agreement,

The license agreement with Novas Energy Group Limited requires us to pay minimum royalty payments of $1,000,000 per year; however, no minimum royalty payment is due prior to (i) December 31, 2015 with respect to Mexican operations and (ii) the three year anniversary of the license agreement with respect to the United States operations.  If the minimum royalty is not timely paid, the Licensor has the right to terminate the license agreement with respect to a certain territory under certain circumstances and in certain other circumstances has the right to terminate the entire agreement. In addition, we are obligated to pay $150,000 to the Licensor on or prior to June 30, 2014 and an additional $200,000 on or prior to June 30, 2015 with respect to our rights in Mexico. To date, we have not generated enough revenue to pay the amount owed in June 2014 or any minimum royalty payments. No assurance can be given that we will generate sufficient revenue or raise additional financing to make these minimum royalty payments. Any failure to make the payments would permit the licensor to terminate the license. If we were to lose or otherwise be unable to maintain this license, it would halt our ability to market our technology, which would have an immediate material adverse effect on our business, operating results and financial condition.

9

Trends in oil and natural gas prices affect the level of exploration, development, and production activity of our customers and the demand for our services and products which could have a material adverse effect on our business, consolidated results of operations, and consolidated financial condition.

Demand for our services and products is particularly sensitive to the level of exploration, development, and production activity of, and the corresponding capital spending by, oil and natural gas companies, including national oil companies. The level of exploration, development, and production activity is directly affected by trends in oil and natural gas prices, which historically have been volatile and are likely to continue to be volatile.

Prices for oil and natural gas are subject to large fluctuations in response to relatively minor changes in the supply of and demand for oil and natural gas, market uncertainty, and a variety of other economic factors that are beyond our control. Any prolonged reduction in oil and natural gas prices will depress the immediate levels of exploration, development, and production activity which could have a material adverse effect on our business, consolidated results of operations, and consolidated financial condition. Even the perception of longer-term lower oil and natural gas prices by oil and natural gas companies can similarly reduce or defer major expenditures given the long-term nature of many large-scale development projects. Factors affecting the prices of oil and natural gas include:

· the level of supply and demand for oil and natural gas, especially demand for natural gas in the United States;

· governmental regulations, including the policies of governments regarding the exploration for and production and development of their oil and natural gas reserves;

· weather conditions and natural disasters;

· worldwide political, military, and economic conditions;

· the level of oil production by non-OPEC countries and the available excess production capacity within OPEC;

· oil refining capacity and shifts in end-customer preferences toward fuel efficiency and the use of natural gas;

· the cost of producing and delivering oil and natural gas; and

· potential acceleration of development of alternative fuels.

Legislative and regulatory changes affecting the environment and the oil industry could adversely affect our business

Political, economic and regulatory influences are subjecting oil recovery efforts to potential fundamental changes that could substantially affect our results of operations. State and local governments, for example, continue to propose and pass legislation designed to reduce the impact of oil recovery efforts on the environment. We cannot predict the effect any legislation may have on our business and we can offer no assurances they will not have a material adverse effect on our business.

Various federal legislative and regulatory initiatives have been undertaken which could result in additional requirements or restrictions being imposed on hydraulic fracturing operations and possibly our operations. For example, the Department of Interior has issued proposed regulations that would apply to hydraulic fracturing operations on wells that are subject to federal oil and gas leases and that would impose requirements regarding the disclosure of chemicals used in the hydraulic fracturing process as well as requirements to obtain certain federal approvals before proceeding with hydraulic fracturing at a well site. These regulations, if adopted, could also be applicable to our operations and would establish additional levels of regulation at the federal level that could lead to operational delays and increased operating costs. At the same time, legislation and/or regulations have been adopted in several states that require additional disclosure regarding chemicals used in the hydraulic fracturing process but that include protections for proprietary information. Legislation and/or regulations are being considered at the state and local level that could impose further chemical disclosure or other regulatory requirements (such as restrictions on the use of certain types of chemicals or prohibitions on hydraulic fracturing operations and competitive operations in certain areas) that could affect our operations.

The adoption of any future federal, state, local, or foreign laws or implementing regulations imposing reporting obligations on, or limiting or banning, the hydraulic fracturing process if applicable to competitive processes such as ours, could make it more difficult to complete natural gas and oil wells and could have a material adverse effect on our liquidity, consolidated results of operations, and consolidated financial condition.

10

Liability for cleanup costs, natural resource damages, and other damages arising as a result of environmental laws could be substantial and could have a material adverse effect on our liquidity, consolidated results of operations, and consolidated financial condition.

We will be exposed to claims under environmental requirements. In the United States, environmental requirements and regulations typically impose strict liability. Strict liability means that in some situations we could be exposed to liability for cleanup costs, natural resource damages, and other damages as a result of our conduct that was lawful at the time it occurred or the conduct of prior operators or other third parties. Liability for damages arising as a result of environmental laws could be substantial and could have a material adverse effect on our liquidity, consolidated results of operations, and consolidated financial condition.

Existing or future laws, regulations, related to greenhouse gases and climate change could have a negative impact on our business and may result in additional compliance obligations with respect to the release, capture, and use of carbon dioxide that could have a material adverse effect on our liquidity, consolidated results of operations, and consolidated financial condition.

Changes in environmental requirements related to greenhouse gases and climate change may negatively impact demand for our services. For example, oil and natural gas exploration and production may decline as a result of environmental requirements (including land use policies responsive to environmental concerns). State, national, and international governments and agencies have been evaluating climate-related legislation and other regulatory initiatives that would restrict emissions of greenhouse gases in areas in which we conduct business. Because our business depends on the level of activity in the oil and natural gas industry, existing or future laws, regulations, treaties, or international agreements related to greenhouse gases and climate change, including incentives to conserve energy or use alternative energy sources, could have a negative impact on our business if such laws, regulations, treaties, or international agreements reduce the worldwide demand for oil and natural gas. Likewise, such restrictions may result in additional compliance obligations with respect to the release, capture, sequestration, and use of carbon dioxide that could have a material adverse effect on our liquidity, consolidated results of operations, and consolidated financial condition.

Our failure to protect our proprietary information and any successful intellectual property challenges or infringement proceedings against us could materially and adversely affect our competitive position.

We rely on a variety of intellectual property rights that we use in our services and products. We may not be able to successfully preserve these intellectual property rights in the future, and these rights could be invalidated, circumvented, or challenged. In addition, the laws of some foreign countries in which our services and products may be sold do not protect intellectual property rights to the same extent as the laws of the United States. Our failure to protect our proprietary information and any successful intellectual property challenges or infringement proceedings against us could materially and adversely affect our competitive position.

We may acquire oil wells or form joint ventures or make investments in oil wells that could harm our operating results, dilute our stockholders’ ownership, increase our debt or cause us to incur significant expense.

As part of our business strategy, we may pursue acquisitions of oil wells. We also may pursue strategic alliances and joint ventures that leverage our core technology. We have no experience with acquiring oil wells or interests therein. We may not be able to find suitable partners or acquisition candidates, and we may not be able to complete such transactions on favorable terms, if at all. If we make any acquisitions, we may not be able to integrate these acquisitions successfully into our existing business, and we could assume unknown or contingent liabilities. Any future acquisitions also could result in significant write-offs or the incurrence of debt and contingent liabilities, any of which could have a material adverse effect on our financial condition, results of operations and cash flows. Integration of an acquired company also may disrupt ongoing operations and require management resources that would otherwise focus on developing our existing business. We may experience losses related to investments in other companies, which could have a material negative effect on our results of operations. We may not identify or complete these transactions in a timely manner, on a cost-effective basis, or at all, and we may not realize the anticipated benefits of any acquisition, technology license, strategic alliance or joint venture.

To finance any acquisitions or joint ventures, we may choose to issue shares of our Common Stock as consideration, which would dilute the ownership of our stockholders. If the price of our Common Stock is low or volatile, we may not be able to acquire other companies or fund a joint venture project using our stock as consideration. Alternatively, it may be necessary for us to raise additional funds for acquisitions through public or private financings. Additional funds may not be available on terms that are favorable to us, or at all. In addition, we may choose to incur additional debt in order to finance such acquisitions, which may also negatively affect our financial position.

11

Any future recompletion activities engaged upon by us on wells that we acquire may not be productive.

We may acquire properties upon which we believe recompletion activity will be successful. Recompletion or workovers on oil and natural gas wells involves numerous risks, including the risk that we will not encounter commercially productive oil or natural-gas reservoirs. The costs of recompleting, and operating wells are often uncertain, and operations may be curtailed, delayed, or canceled as a result of a variety of factors, including the following unexpected drilling conditions:

· pressure or irregularities in formations

· equipment failures or accidents

· fires, explosions, blowouts, and surface cratering

· difficulty identifying and retaining qualified personnel

· title problems

· other adverse weather conditions

· shortages or delays in the delivery of equipment

Certain of our future activities may not be successful and, if unsuccessful, this failure could have an adverse effect on our future results of operations and financial condition.

International expansion of our business exposes us to business, regulatory, political, operational, financial and economic risks associated with doing business outside of the United States.

Our amended license agreement grants us a license to utilize the Plasma Pulse Technology in Mexico. Doing business internationally involves a number of risks, including:

· multiple, conflicting and changing laws and regulations such as tax laws, export and import restrictions, employment laws, regulatory requirements and other governmental approvals, permits and licenses;

· failure by us to obtain regulatory approvals for the sale or use of our technology in various countries;

· difficulties in managing foreign operations;

· financial risks, such as longer payment cycles, difficulty enforcing contracts and collecting accounts receivable and exposure to foreign currency exchange rate fluctuations;·

· reduced protection for intellectual property rights;

· natural disasters, political and economic instability, including wars, terrorism and political unrest, outbreak of disease, boycotts, curtailment of trade and other business restrictions; and

· failure to comply with the Foreign Corrupt Practices Act, including its books and records provisions and its anti-bribery provisions, by maintaining accurate information and control over activities.

Any of these risks, if encountered, could significantly harm our future international expansion and operations and, consequently, have a material adverse effect on our financial condition, results of operations and cash flows.

We will have limited control over the activities on properties for which we own an interest but we do not operate.

We may acquire interests in oil wells that will be operated by other companies. We will have limited ability to influence or control the operation or future development of these non-operated properties or the amount of capital expenditures that we are required to fund with respect to them. Our dependence on the operator and other working interest owners for these projects and our limited ability to influence or control the operation and future development of these properties could materially adversely affect the realization of our targeted returns on capital and lead to unexpected future costs.

The loss of key personnel and an inability to attract and retain additional personnel could affect our ability to successfully grow our business.

We are highly dependent upon the continued service and performance of our senior management, in particular John W. Huemoeller II, our Chief Executive Officer. The loss of any key employees may significantly delay or prevent the achievement of our business objectives. We believe that our future success will also depend in part on our and their continued ability to identify, hire, train and motivate qualified personnel. We and they face intense competition for qualified individuals. We may not be able to attract and retain suitably qualified individuals who are capable of meeting our growing operational and managerial requirements, or we may be required to pay increased compensation in order to do so. Our failure to attract and retain qualified personnel could impair our ability to implement our business plan.

12

We may be adversely affected by actions of our competitors.

The market in the oil and gas recovery industry is highly competitive. Many of our competitors have substantially greater financial, technical and other resources than we have. We face competition from owners of oil wells as well as large oil and gas companies Our ability to compete effectively depends in part on market acceptance of our technology, the environmental impact of our technology and our ability to service our customers in a timely manner. There can be no assurance that we will be able to compete effectively or that we will respond appropriately to industry trends or to activities of competitors.

We intend to expend a significant amount of time and resources to develop additional down-hole tools and products related to our technology, and if the technology does not achieve commercial acceptance, ours operating results may suffer.

We expect to spend a significant amount of time and resources to develop additional down-hole tools and enhancements to our current down-hole tool. In light of the long product development cycles, any developmental expenditure will be made well in advance of the prospect of deriving revenues from the use of the technology. The Company’s ability to commercially introduce and successfully market its technology will be subject to a wide variety of challenges during this development cycle that could delay introduction of these products. If the Company does not achieve market acceptance of its technology, the Company’s operating results will suffer. The Company’s technology may also be priced higher than alternative competitive technologies, which may impair commercial acceptance. The Company cannot predict whether its technology will achieve commercial acceptance.

Most of the Company’s potential customers are owners of oil wells and are subject to risks faced by those industries.

We expect to derive a significant portion of our future revenues from the implementation of the Plasma Pulse Technology. As a result, we will be subject to risks and uncertainties that affect the oil industry, such as availability of capital, weather and environmental issues, government regulation, and the uncertainty resulting from technological change.

The Company may need to depend on credit terms and lines of credit from lenders and may not generate sufficient revenue to be able to pay existing debt obligations when they come due.

As of March 31, 2014, the Company had notes outstanding in the aggregate principal amount of $767,525, of which $270,650 are either due on demand or by December 18, 2014. Each loan bears interest at rates ranging from 6%to 12% per annum. To date, the Company has not generated enough revenue to pay the amounts outstanding under these loans.

We have no independent audit committee. Our full Board of Directors functions as our audit committee and is composed of five directors, three of whom are considered independent. This may hinder our Board of Directors’ effectiveness in fulfilling the functions of the audit committee.

Currently, we have no separate audit committee. Our full Board of Directors functions as our audit committee and is comprised of five directors, three of whom are considered to be "independent" in accordance with the requirements of Rule 10A-3 under the Securities Exchange Act of 1934. An independent audit committee plays a crucial role in the corporate governance process, assessing the Company's processes relating to its risks and control environment, overseeing financial reporting, and evaluating internal and independent audit processes. The lack of an independent audit committee may prevent the Board of Directors from being independent from management in its judgments and decisions and its ability to pursue the committee's responsibilities without undue influence. We may have difficulty attracting and retaining directors with the requisite qualifications. If we are unable to attract and retain qualified, independent directors, the management of our business could be compromised.

Our Board of Directors, which consists of five directors, acts as our compensation committee, which presents the risk that compensation and benefits paid to these executive officers who are board members and other officers may not be commensurate with our financial performance.

A compensation committee consisting of independent directors is a safeguard against self-dealing by company executives. Our Board of Directors acts as the compensation committee and determines the compensation and benefits of our executive officers, administers our employee stock and benefit plans, and reviews policies relating to the compensation and benefits of our employees. Although all board members have fiduciary obligations in connection with compensation matters, our lack of an independent compensation committee presents the risk that our executive officers on the board may have influence over their personal compensation and benefits levels that may not be commensurate with our financial performance.

13

Trading on the OTC Bulletin Board may be sporadic because it is not a stock exchange, and stockholders may have difficulty reselling their shares.

Trading in stock quoted on the OTC Bulletin Board is often thin and characterized by wide fluctuations in trading prices, due to many factors that may have little to do with the our operations or business prospects. Moreover, the OTC Bulletin Board is not a stock exchange, and trading of securities on the OTC Bulletin Board is often more sporadic than the trading of securities listed on a quotation system like NASDAQ or a stock exchange like NYSE. Accordingly, you may have difficulty reselling any of the shares you purchase from the selling stockholders.

We cannot guarantee that an active trading market will develop for our Common Stock.

There currently is not an active public market for our Common Stock and there can be no assurance that a regular trading market for our Common Stock will ever develop or that, if developed, it will be sustained.  Therefore, purchasers of our Common Stock should have long-term investment intent and should recognize that it may be difficult to sell the shares, notwithstanding the fact that they are not restricted securities. We cannot predict the extent to which a trading market will develop or how liquid a market might become.

There may be future dilution of our Common Stock.

If we sell additional equity or convertible debt securities, those sales could result in additional dilution to our stockholders. In addition, holders of our convertible preferred A-1 shares have the right to convert their shares into 38,875,000 common shares; the holders of the convertible series B shares have the right to convert their shares into 7,500,000 common shares, holders of our long-term convertible notes have the right to convert their notes into 19,443,750 common shares; and holders of our short-term convertible notes have the option to convert into common shares at variable prices at discounts ranging from 50% to 65% of average trading prices immediately prior to conversion, which will result in substantial dilution to our stockholders.

Recent accounting changes may make it more difficult for us to sustain profitability.

We are a publicly traded company, and are therefore subject to the Sarbanes-Oxley Act of 2002, which requires that our internal controls and procedures comply with Section 404 of the Sarbanes-Oxley Act. We expect compliance to be costly and it could impact our results of operations in future periods. In addition, the Financial Accounting Standards Board now requires us to follow Statement No. 123, “Share Based Payment,” (FASB ASC Topic 718-10). Under this rule, companies must calculate and record in their statement of operations the cost of equity instruments, such as stock options or restricted stock, awarded to employees for services. We expect that we will use stock options to attract, incentivize and retain our employees and will therefore incur the resulting stock-based compensation expense. This will continue to adversely affect our operating results in future periods.

Maintaining and improving our financial controls and the requirements of being a public company may strain our resources, divert management’s attention and affect our ability to attract and retain qualified board members.

As a public company, we are subject to the reporting requirements of the Securities Exchange Act of 1934, the Sarbanes-Oxley Act of 2002 and the rules and regulations of an exchange or the OTC-Bulletin Board. The requirements of these rules and regulations will likely continue to increase our legal, accounting and financial compliance costs, make some activities more difficult, time-consuming or costly and may also place undue strain on our personnel, systems and resources.

The Sarbanes-Oxley Act requires, among other things, that we maintain effective disclosure controls and procedures and effective internal control over financial reporting. Significant resources and management oversight are required to design, document, test, implement and monitor internal control over relevant processes and to, remediate any deficiencies. As a result, management’s attention may be diverted from other business concerns, which could harm our business, financial condition and results of operations. These efforts also involve substantial accounting related costs.

We have identified material weaknesses in our internal controls, and we cannot provide assurances that these weaknesses will be effectively remediated or that additional material weaknesses will not occur in the future. If our internal control over financial reporting or our disclosure controls and procedures are not effective, we may not be able to accurately report our financial results, prevent fraud, or file our periodic reports in a timely manner, which may cause investors to lose confidence in our reported financial information and may lead to a decline in our stock price.

Our management is responsible for establishing and maintaining adequate internal control over our financial reporting, as defined in Rule 13a-15(f) under the Exchange Act. We have identified material weaknesses in our internal controls with respect to our financial statement for the quarter ended March 31, 2014. Our management discovered insufficient controls over review and accounting for certain complex transactions and a lack of segregation of duties.

The design of monitoring controls used to assess the design and operating effectiveness of our internal controls is inadequate.

We have begun to take actions that we believe will substantially remediate the material weaknesses identified. In response to the identification of our material weaknesses, we are in the process of expanding our finance and accounting staff. However, we cannot assure you that our internal control over financial reporting, as modified, will enable us to identify or avoid material weaknesses in the future.

We have never paid dividends and have no plans to pay dividends in the future.

Holders of shares of our Common Stock are entitled to receive such dividends as may be declared by our Board of Directors. To date, we have paid no cash dividends on our shares of our preferred or Common Stock and we do not expect to pay cash dividends in the foreseeable future. We intend to retain future earnings, if any, to provide funds for operations of our business. Therefore, any return investors in our Preferred or Common Stock may have will be in the form of appreciation, if any, in the market value of their shares of Common Stock.

14

Our stock price may be volatile or may decline regardless of our operating performance.

The market price of our Common Stock may fluctuate significantly in response to numerous factors, many of which are beyond our control, including:

· price and volume fluctuations in the overall stock market;

· changes in operating performance and stock market valuations of other technology companies generally, or those in our industry in particular;

· the public’s response to our press releases or other public announcements, including our filings with the SEC;

· announcements by us or our competitors of significant technical innovations, acquisitions, strategic partnerships, joint ventures or capital commitments;

· introduction of technologies or product enhancements that reduce the need for our products;

· market conditions or trends in our industry or the economy as a whole;

· the loss of key personnel;

· lawsuits threatened or filed against us;

· future sales of our Common Stock by our executive officers, directors and significant stockholders; and

· other events or factors, including those resulting from war, incidents of terrorism or responses to these events.

We may issue Preferred Stock with greater rights than our Common Stock.

Our Certificate of Incorporation authorizes the Board of Directors to issue up to 10 million shares of Preferred Stock, par value $.001 per share. The Preferred Stock may be issued in one or more series, the terms of which may be determined by the Board of Directors at the time of issuance without further action by stockholders, and may include voting rights (including the right to vote as a series on particular matters), preferences as to dividends and liquidation, conversion and redemption rights and sinking fund provisions. Any Preferred Stock that is issued may rank ahead of our Common Stock, in terms of dividends, liquidation rights and voting rights that could adversely affect the voting power or other rights of the holders of our Common Stock.  In the event of such an issuance, the Preferred Stock could be utilized, under certain circumstances, as a method of discouraging, delaying or preventing a change of control of our company.  Any delay or prevention of a change of control transaction or changes in our Board of Directors or management could deter potential acquirers or prevent the completion of a transaction in which our stockholders could require substantial premium over the then current market price per share. We currently have 3,887,500 Series A-1 Preferred shares outstanding and have recently designated a further 500,000 preferred shares as Series B Convertible Preferred Shares and have issued 75,000 of these Series B Preferred Shares to investors for net proceeds of $750,000.

If we fail to meet the new eligibility requirements of the OTC Market Group, we will no longer be eligible to have our common stock quoted on the OTCQB

If we fail to maintain a minimum bid price of $.01 per share one day per each thirty consecutive days, our stock will no longer be eligible to be traded on the OTCQB and will be traded on the pink sheets. Effective May 1, 2014, the OTC Market Group implemented new eligibility standards for companies traded on the OTCQB that will be gradually phased in over a one year period. Investors of companies that do not meet the eligibility requirements will not have the benefit of the additional disclosure requirements of the OTCQB and trading may be more difficult.

15

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds update issuances for the quarter

The following common shares were issued by the company during the three months ended March 31, 2004:

i) an aggregate of 2,487,647 shares of Common Stock to convertible note holders upon conversion of an aggregate of $735,234 of short and long-term convertible notes, inclusive of certain interest and, mark-to –market derivative adjustments of $511,234 thereon, at an average share price of $0.30 per share. The exchange of the Common Stock for debt is exempt from registration requirements under Section 3(a) (9) of the Securities Act of 1933, as amended (“the Securities Act”).

ii) an aggregate of 500,000 Common shares issued to a consultant for services to be performed at an average issue price of $0.27 per share, the market value of our common stock when the shares were issued.

iii) an aggregate of 111 Common shares issued to convertible note holders upon the conversion of $11 of accrued interest at an issue price of $0.10 per share. The issue of Common Stock in exchange for the interest owed under the note is exempt from registration requirements under Section 3(a) (9) of the Securities Act.

On March 27, 2014, we entered into a Securities Purchase Agreement with an individual, pursuant to which the individual agreed to purchase and we agreed to sell 75,000 Series B Shares at an issue price of $10 per share for net proceeds of $750,000.

Subsequent to the three months ended March 31, 2014, effective April 1, 2014, an aggregate of 12,691,387 shares of Common Stock were issued to note holders upon conversion of $272,000 of convertible notes, inclusive of interest thereon of $22,877, at a conversion price of $0.02 per share. The exchange of the Common Stock for debt is exempt from registration requirements under Section 3(a) (9) of the Securities Act.

Subsequent to the three months ended March 31, 2014, on April 11, 2014 and May 1, 2014, Tonaquint converted $40,000 of the note outstanding of $155,650 borrowed on October 11, 2013, including interest, original issue discount and fees, into 323,183 Common shares of the Company at an average issue price of $0.124 per share (60% of the lowest trade price in the 25 trading days prior to conversion). The exchange of the Common Stock for debt is exempt from registration requirements under Section 3(a) (9) of the Securities Act.

Unless otherwise stated, the sales of the above securities were deemed to be exempt from registration under the Securities Act in reliance upon Section 4(a)(2) of the Securities Act (or Regulation D promulgated thereunder), The recipients of the securities in each of these transactions represented their intentions to acquire the securities for investment only and not with a view to or for sale in connection with any distribution thereof, and appropriate legends were placed upon the stock certificates issued in these transactions.

Item 3. Defaults upon senior Securities

None.

Item 4.  Mine Safety Disclosures

None.

Item 5.  Other Information

None.

Item 6.  Exhibits

Regulation Number	Exhibit
31.1	Certification of the Chief Executive Officer and Chief Financial Officer, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of  the Chief Executive Officer and Chief financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
	* Incorporated by reference to the Company’s Form 8 filed on November 5, 2013.
	**+101.INS XBRL Instance Document
	**+101.SCH XBRL Taxonomy Extension Schema Document
	**+101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
	**+101.DEF XBRL Taxonomy Extension Definition Linkbase Document
	**+101.LAB XBRL Taxonomy Extension Label Linkbase Document
	**+101.PRE XBRL Taxonomy Extension Presentation Linkbase Document

16

SIGNATURES

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

DATE: May 15, 2014	PROPELL TECHNOLOGIES GROUP, INC. (Registrant)
	By:	/s/John W. Huemoeller II
		John W. Huemoeller II, President and Chief Executive Officer
		(Principal Executive Officer and Principal Financial Officer)

17

EX-31.1

 Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER,

PRINCIPAL EXECUTIVE OFFICER

AND PRINCIPAL FONANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

I, John W. Huemoeller II, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Propell Technologies Group,Inc.;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13-a-15(f) and 15d-15(f)) for the registrant and have:
	a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
	b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
	c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
	d)	Disclosed in this report any change in the registrant’s internal control over financing reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
	a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
	b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated:  May 15, 2014

/s/ John W. Huemoeller II

John W. Huemoeller II

President, Chief Executive Officer and Chief Financial Officer

(Principal Executive Officer and Principal Financial Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Propell Technologies Group, Inc. (the "Registrant") on Form 10-Q for the period ending March 31, 2014 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, John Huemoeller, certify, pursuant to 18 U.S.C. ss. 1350, as adopted pursuant to Section. 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

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

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

/s/ John W. Huemoeller II

John W. Huemoeller II

President, Chief Executive Officer and Chief Financial Officer

(Principal Executive Officer and Principal Financial Officer)

May 15, 2014

XML

Prepaid expenses consisted of the following (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Prepaid expenses consisted of the following
Prepaid equipment rental	$ 2,300	$ 1,533
Prepaid insurance	11,767	10,848
Prepaid professional fees	3,733	4,144
Other prepaid expenses	846	579
Total prepaid expenses	$ 18,646	$ 17,104

XML

Summary of options outstanding and exercisable (Details)	Number Outstanding	Weighted Average Remaining Contractual Life (Options Outstanding)	Weighted-Average Exercise Price (Options Outstanding)	Number Exercisable	Weighted-Average Exercise Price (Options Exercisable)	Weighted Average Remaining Contractual Life (Options Exercisable)
Balance of options outstanding and exercisable at Dec. 31, 2013	0
Exercise Price 25.00	2,500	4.10	25.00	2,500	25.00	4.10
Exercise Price 13.50	5,480	5.21	13.50	5,480	1,350	5.21
Exercise Price 12.50	2,000	6.54	12.50	2,000	12.50	6.54
Exercise Price 8.50	30,500	7.25	8.50	28,793	8.50	7.25
Exercise Price 5.00	14,800	7.55	5.00	12,400	5.00	7.55
Exercise Price 0.25	11,000,000	3.93	0.25	5,729,174	0.25	3.93
Exercise Price 0.65	55,386	8.94	0.65	55,386	0.65	8.94
Exercise Price 0.63	57,144	4.25	0.63	57,144	0.63	4.25
Exercise Price 0.51	285,150	4.37	0.51	213,864	0.51	4.37
Exercise Price total	11,452,960	3.99	0.30	6,106,741	0.31	3.99
Balance of options outstanding and exercisable at Mar. 31, 2014	0

XML

value of the derivative financial liability re-assessed (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Value of the derivative financial liability re-assessed
Opening balance	$ 237,799	$ 0
Capitalization of derivative liability for stock issued at a discount	(511,234)	0
Fair value adjustments	338,477	237,799
Net value of the derivative financial liability	$ 65,042	$ 237,799

XML

Summary of Stock options outstanding (Details)	Shares	Exercise price per share	Weighted average exercise price
Outstanding at Dec. 31, 2012	55,280	25.00	8.49
Granted - plan options	397,680	0.65	0.54
Granted - non plan options	11,000,000	0.25	0.25
Forfeited/Cancelled			0.00
Exercised			0.00
Outstanding at Dec. 31, 2013	11,452,960	25.00	0.30
Granted - plan options			0.00
Granted - non plan options			0.00
Forfeited/Cancelled			0.00
Exercised			0.00
Outstanding at Mar. 31, 2014	11,452,960	25.00	0.30

XML

Short Term Convertible Notes payable consisted of the following (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Short Term Convertible Notes payable consisted of the following
Dart Union Notes at Interest Rate 6%	$ 20,000	$ 20,000
Dart Union Notes at Interest Rate 6%	25,000	25,000
Dart Union Notes at Interest Rate 6%	20,000	20,000
Accrued Interest	5,183	4,221
Total Dart Union	70,183	69,221
JMJ Financial Notes at Interest Rate 12%		97,440
JMJ Financial Notes at Interest Rate 12%		64,960
JMJ Financial Notes at Interest Rate 12%		64,960
Unamortized debt discount, fees and interest expense		(36,306)
Total JMJ Financial		191,054
Asher Enterprises Notes at Interest Rate 8%		53,000
Asher Enterprises Notes at Interest Rate 8%		42,500
Asher Enterprises Notes at Interest Rate 8%		32,500
Accrued Interest		3,545
Total Asher Enterprises		131,545
Gel Properties Notes at Interest Rate 6%		52,500
Gel Properties Notes at Interest Rate 6%	0
Gel Properties Notes at Interest Rate 6%	50,000
Accrued Interest	608	1,320
Total Gel Properties	50,608	53,820
Vista Capital Investments Notes at Interest Rate 12%		30,800
Vista Capital Investments Notes at Interest Rate 12%		30,800
Unamortized debt discount and interest expense		(9,544)
Total Vista Capital Investments		52,056
LG Capital Funding, LLC Notes at Interest Rate 12%		63,448
Unamortized debt discount and interest expense		(14,269)
Total LG Capital Funding, LLC		49,179
Tonaquint, Inc. Notes at Interest Rate 10%	155,650	155,650
Unamortized debt discount and interest expense	(22,851)	(33,638)
Total Tonaquint, Inc.	132,799	122,012
Total Short-Term Notes Payable	$ 253,590	$ 668,887

XML

Schedule of Convertible Notes payable (Tables)

3 Months Ended

Mar. 31, 2014

Schedule of Convertible Notes payable:

Schedule of Convertible Notes payable

Description	InterestRate			Maturity	March 31,2014			December 31,2013
Notes payable		6	%	November 19, 2017	$	388,875		$	388,875
Accrued interest						100,568			95,124
Unamortized debt discount						(283,036	)		(302,480	)
Total long-Term Convertible Notes Payable					$	206,407		$	181,519

XML

Outstanding stock instruments which were not included in the calculation per share (Details)	3 Months Ended
	Mar. 31, 2014	Mar. 31, 2013
Outstanding stock instruments which were not included in the calculation per share
Options to purchase shares of common stock	11,452,960	11,110,666
Warrants to purchase shares of common stock	375,000	0
Convertible preferred Series A-1 shares	38,875,000	43,125,000
Convertible preferred Series B shares	7,500,000	0
Convertible long term notes	19,443,750	75,000,000
Convertible short term notes*		1,300,000
Total Outstanding stock instruments which were not included in the calculation per share	77,646,710	130,535,666

XML

Schedule of prepaid expenses (Tables)

3 Months Ended

Mar. 31, 2014

Schedule of prepaid expenses:

Schedule of prepaid expenses

	March 31, 2014		December 31, 2013
Prepaid equipment rental	$	2,300	$	1,533
Prepaid insurance		11,767		10,848
Prepaid professional fees		3,733		4,144
Other		846		579
	$	18,646	$	17,104

XML

Convertible Notes payable consisted of the following (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Convertible Notes payable consisted of the following
Notes payable at interest rate	6.00%	6.00%
Notes payable Maturity Date	Nov. 19, 2017	Nov. 19, 2017
Notes payable	$ 388,875	$ 388,875
Accrued interest	100,568	95,124
Unamortized debt discount	(283,036)	(302,480)
Total long-Term Convertible Notes Payable	$ 206,407	$ 181,519

XML

Intangibles consists of the following (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Intangibles consists of the following:
License agreements	$ 350,000	$ 0
Website development	8,000	8,000
Total cost	358,000	8,000
Less: accumulated amortization	(8,000)	(8,000)
Intangibles, net	$ 350,000	$ 0

XML

ORGANIZATION AND DESCRIPTION (Details)	Feb. 04, 2013	May 06, 2008	Apr. 10, 2008
ORGANIZATION AND DESCRIPTION:
Shares to the former shareholders of CMI.			180,000
Common stock to the members of Mountain Capital, LLC		41,897
Common stock to the members of AUL		2,722
Company entered into a Share Exchange Agreement with Novas Energy (USA), Inc. shares of its common stock	100,000,000
Company entered into a Share Exchange Agreement with for shares of common stock in Novas	100,000,000

XML

Non-Plan Stock Options (Details) (USD $)	Mar. 31, 2014
Non-Plan Stock Options
Company granted to its Chief Executive Officer options to purchase shares of the Company's common stock	10,000,000
Company granted to one of its directors options to purchase shares of the Company's common stock	1,000,000
Exercise price equal to per share	$ 0.25
Options vested immediately	2,500,012
Balance of the options vest pro rata, on a monthly basis, over a period	36

XML

Dart Union convertible notes payable (Details) (USD $)	Mar. 31, 2014
Dart Union convertible notes payable
Dart Union consist of three convertible notes in the aggregate principal amount	$ 65,000
These notes are unsecured, bear interest at the rate of percent per annum	6.00%
The notes are convertible at a conversion price equal to the higher of price per share	$ 0.05
Percentage of discount to the 3-day average closing price of the Company's Common Stock for the three (3) business days immediately preceding the date of a conversion request from the holder.	50.00%

XML

GOING CONCERN

3 Months Ended

Mar. 31, 2014

GOING CONCERN:

GOING CONCERN

3 GOING CONCERN

As shown in the accompanying financial statements, the Company incurred a net loss of $1,434,796 during the three months ended March 31, 2014. As of March 31, 2014, the Company had an accumulated deficit of $6,828,468. The Company had a working capital deficiency of $491,478, including a non-cash derivative liability of $65,042 as of March 31, 2014. These operating losses and working capital deficiency create an uncertainty about the Company’s ability to continue as a going concern. Although no assurances can be given, management of the Company believes that potential additional issuances of equity or other potential financing will provide the necessary funding for the Company to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern. The Company is economically dependent upon future capital contributions or financing to fund ongoing operations.

Management continues to seek funding to pursue its business plans. Such funding may be obtained in the form of debt or equity financing, debt/equity hybrid instruments such as convertible debt, or a combination thereof. As such, the Company could incur additional leverage on its balance sheet and/or significant dilution of the current shareholders.  There can be no assurance that the Company will be successful in obtaining the financing or funding necessary to continue as a going concern.

XML

ACCRUED LIABILITIES AS FOLLOWS (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
ACCRUED LIABILITIES AS FOLLOWS:
Payroll liabilities	$ 58,631	$ 55,918
Accrued Royalties	1,758	1,758
License fees payable	150,000	0
Other	3,422	2,417
Total Accrued liabilities	213,811	60,093
License fees payable	200,000	0
Total Accrued Liabilities and other payables	$ 413,811	$ 60,093

XML

Revenue Recognition and Deferred Revenue (Tables)

3 Months Ended

Mar. 31, 2014

Revenue Recognition and Deferred Revenue

Revenue Recognition and Deferred Revenue

	March 31, 2014		December 31, 2013
Short-term	$	123,777	$	-
Long-term		87,083		-
Total Deferred revenues	$	210,860	$	-

XML

Accrued payables (Tables)

3 Months Ended

Mar. 31, 2014

Accrued payables

Accrued payables

	March 31, 2014		December 31, 2013
Short-term
Payroll liabilities	$	58,631	$	55,918
Accrued Royalties		1,758		1,758
License fees payable		150,000		-
Other		3,422		2,417
		213,811		60,093
Long-term
License fees payable		200,000		-
Total Accrued Liabilities and other payables	$	413,811	$	60,093

XML

Warrants outstanding and exercisable As Follows (Details) (USD $)	Mar. 31, 2014
Warrants Outstanding:
Exercise Price	$ 0.30
Number Outstanding	375,000
Weighted Average Remaining Contractual Life	4.59 years
Weighted Average Exercise Price	$ 0.30
Warrants Exercisable:
Number Exercisable	375,000
Weighted Average Exercise Price	$ 0.30
Weighted Average Remaining Contractual Life	4.59 years

XML

DEFERRED REVENUE (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Deferred revenue as follows:
Short-term	$ 123,777	$ 0
Long-term	87,083	0
Total Deferred revenues	$ 210,860	$ 0

XML

Notes Payables (Tables)

3 Months Ended

Mar. 31, 2014

Notes Payables

Notes Payables

Description	InterestRate			Maturity	March 31,2014		December 31, 2013
Short-Term
Owl Holdings		-		-	$	3,000	$	3,000
Total Short-Term Notes Payable						3,000		3,000
Long-Term
JAZ-CEH Holdings, LLC		7.5	%	October 31, 2015		105,000		105,000
Accrued interest						3,474		1,532
Total Long-Term Notes Payable						108,474		106,532
Total Notes Payable					$	111,474	$	109,532

XML

Convertible Notes Payable (Tables)

3 Months Ended

Mar. 31, 2014

Convertible Notes Payable {1}

Convertible Notes Payable

Description	InterestRate			Maturity	March 31,2014			December 31,2013
Dart Union		6	%	On demand	$	20,000		$	20,000
Dart Union		6	%	On demand		25,000			25,000
Dart Union		6	%	On demand		20,000			20,000
Accrued Interest						5,183			4,221
Total Dart Union						70,183			69,221
JMJ Financial		12	%	July 1, 2014		-			97,440
JMJ Financial		12	%	September 25, 2014		-			64,960
JMJ Financial		12	%	December 8, 2014		-			64,960
Unamortized debt discount, fees and interest expense						-			(36,306	)
Total JMJ Financial						-			191,054
Asher Enterprises		8	%	May 1, 2014		-			53,000
Asher Enterprises		8	%	June 6, 2014		-			42,500
Asher Enterprises		8	%	July 7, 2014		-			32,500
Accrued Interest						-			3,545
Total Asher Enterprises						-			131,545
Gel Properties		6	%	August 1, 2014		-			52,500
Gel Properties		6	%	June 1, 2014		-			-
Gel Properties		6	%	August 1, 2014		50,000			-
Accrued Interest						608			1,320
Total Gel Properties						50,608			53,820
Vista Capital Investments		12	%	September 4, 2014		-			30,800
Vista Capital Investments		12	%	December 18, 2014		-			30,800
Unamortized debt discount and interest expense						-			(9,544	)
Total Vista Capital Investments						-			52,056
LG Capital Funding, LLC		12	%	June 20, 2014		-			63,448
Unamortized debt discount and interest expense						-			(14,269	)
Total LG Capital Funding, LLC						-			49,179
Tonaquint, Inc.		10	%	October 11, 2014		155,650			155,650
Unamortized debt discount and interest expense						(22,851	)		(33,638	)
Total Tonaquint, Inc.						132,799			122,012
Total Short-Term Notes Payable					$	253,590		$	668,887

XML

ACCOUNTING POLICIES AND ESTIMATES

3 Months Ended

Mar. 31, 2014

ACCOUNTING POLICIES AND ESTIMATES

ACCOUNTING POLICIES AND ESTIMATES

2 ACCOUNTING POLICIES AND ESTIMATES

a) Basis of Presentation

The accompanying unaudited condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, these unaudited condensed financial statements do not include all of the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments (consisting only of normal recurring adjustments), which we consider necessary, for a fair presentation of those financial statements. The results of operations and cash flows for the three months ended March 31, 2014 may not necessarily be indicative of results that may be expected for any succeeding quarter or for the entire fiscal year. The information contained in this quarterly report on Form 10-Q should be read in conjunction with our audited financial statements included in our annual report on Form 10-K as of and for the year ended December 31, 2013 as filed with the Securities and Exchange Commission (the “SEC”).

Significant accounting policies are described in Note 2 to the consolidated financial statements included in Item 8 of our annual report on Form 10-K as of December 31, 2013.

The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and judgments, which are evaluated on an ongoing basis, and that affect the amounts reported in our unaudited condensed financial statements and accompanying notes. Management bases its estimates on historical experience and on various other assumptions that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the amounts of revenues and expenses that are not readily apparent from other sources. Actual results could differ from those estimates and judgments. In particular, significant estimates and judgments include those related to revenue recognition, allowance for doubtful accounts, useful lives and valuation of plant and equipment.

All amounts referred to in the notes to the unaudited consolidated financial statements are in United States Dollars ($) unless stated otherwise.

b) Principles of Consolidation

The unaudited consolidated financial statements include the financial statements of the Company and its subsidiary in which it has a majority voting interest. All significant inter-company accounts and transactions have been eliminated in the unaudited consolidated financial statements. The entities included in these unaudited consolidated financial statements are as follows:

Propell Technologies Group, Inc. – Parent Company

Nova Energy USA Inc.

c) Use of Estimates

The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions, which are evaluated on an ongoing basis, that affect the amounts reported in the unaudited consolidated financial statements and accompanying notes. Such estimates and assumptions impact, among others, the following: the estimated useful lives for plant and equipment, the fair value of warrants and stock options granted for services or compensation, estimates of the probability and potential magnitude of contingent liabilities, derivative liabilities and the valuation allowance for deferred tax assets due to continuing operating losses.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the unaudited consolidated financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from our estimates.

d) Contingencies

Certain conditions may exist as of the date the unaudited consolidated financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company’s management assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material would be disclosed. Loss contingencies considered to be remote by management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed. 

e) Fair Value of Financial Instruments

The Company adopted the guidance of Accounting Standards Codification (“ASC”) 820 for fair value measurements which clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows: 

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date. 

Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other then quoted prices that are observable, and inputs derived from or corroborated by observable market data. 

Level 3-Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information. 

The carrying amounts reported in the balance sheets for cash, accounts receivable, prepaid expenses, deposits, accounts payable, accrued liabilities, notes payable, and convertible notes payable approximate fair value due to the relatively short period to maturity for these instruments. The Company did not identify any assets or liabilities that are required to be presented on the balance sheets at fair value in accordance with the accounting guidance. 

ASC 825-10 “Financial Instruments” allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings at each subsequent reporting date. The Company did not elect to apply the fair value option to any outstanding instruments.

f) Risks and Uncertainties

The Company's operations will be subject to significant risk and uncertainties including financial, operational, regulatory and other risks associated, including the potential risk of business failure. The recent global economic crisis has caused a general tightening in the credit markets, lower levels of liquidity, increases in the rates of default and bankruptcy, and extreme volatility in credit, equity and fixed income markets. These conditions not only limit the Company’s access to capital, but also make it difficult for its customers, vendors and the Company to accurately forecast and plan future business activities.

The Company’s operations are carried out in the USA and Mexico. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environment in the USA and Mexico and by the general state of those economies. The Company’s results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, and rates and methods of taxation, among other things.

g) Recent Accounting Pronouncements

Any new accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the financial statements upon adoption.

h) Reporting by Segment

No segmental information is presented as the Company has disposed of its historical virtual trading store business which had minimal revenues. The Company is focusing on developing its Novas Energy, Plasma Pulse Technology for the petroleum industry.

Revenues to date are insignificant.

i) Cash and Cash Equivalents

The Company considers all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. At March 31, 2014 and December 31, 2013, respectively, the Company had no cash equivalents.

The Company minimizes credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At March 31, 2014 and December 31, 2013, the balance did not exceed the federally insured limit.

j) Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for doubtful accounts, which is estimated and recorded in the period the related revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related to allowances for doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues, which may impact the collectability of these receivables or reserve estimates. Revisions to the allowance for doubtful accounts estimates are recorded as an adjustment to bad debt expense. Receivables deemed uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. There were no recoveries during the period ended March 31, 2014.

k) Inventory

The Company had no inventory as of March 31, 2014 and December 31, 2013.

l) Plant and Equipment

Plant and equipment is stated at cost, less accumulated depreciation. Plant and equipment with costs greater than $1,000 are capitalized and depreciated. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives of the assets are as follows:

Description	Estimated Useful Life
Office equipment and furniture	2 to 5 years
Leasehold improvements and fixtures	Lesser of estimated useful life or life of lease

The cost of repairs and maintenance is expensed as incurred. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year of disposition.

m) Intangibles

All of our intangible assets are subject to amortization. We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may warrant revised estimates of useful lives or that indicate the asset may be impaired. Where intangibles are deemed to be impaired we recognize an impairment loss measured as the difference between the estimated fair value of the intangible and its book value.

i)    License Agreements

License agreements acquired by the Company are reported at acquisition value less accumulated amortization and impairments.

ii)    Amortization

Amortization is reported in the income statement on a straight-line basis over the estimated useful life of the intangible assets, unless the useful life is indefinite. Amortizable intangible assets are amortized from the date that they are available for use. The estimated useful life of the license agreement is twenty years which is the term of the patent supporting the underlying license agreements is five years which is the expected period for which we expect to derive a benefit from the underlying license ageements.

n) Long-Term  Assets

Assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

o) Revenue Recognition

The Company records revenue when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) the service is completed without further obligation, (3) the sales price to the customer is fixed or determinable, and (4) collectability is reasonably assured.

p) Share-Based Payment Arrangements

Generally, all forms of share-based payments, including stock option grants, restricted stock grants and stock appreciation rights are measured at their fair value on the awards’ grant date, based on the estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable. The expense resulting from share-based payments is recorded in operating expenses in the unaudited consolidated statement of operations.

q) Income Taxes

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A full valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized. It is the Company’s policy to classify interest and penalties on income taxes as interest expense or penalties expense. As of March 31, 2014, there have been no interest or penalties incurred on income taxes.

r) Net Loss per Share

Basic net loss per share is computed on the basis of the weighted average number of common shares outstanding during the period.

Diluted net loss per share is computed on the basis of the weighted average number of common shares and common share equivalents outstanding. Dilutive securities having an anti-dilutive effect on diluted net loss per share are excluded from the calculation (See Note 14, below).

Dilution is computed by applying the treasury stock method for options and warrants. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common shares at the average market price during the period.

Dilution is computed by applying the if-converted method for convertible preferred shares. Under this method, convertible preferred stock is assumed to be converted at the beginning of the period (or at the time of issuance, if later), and preferred dividends (if any) will be added back to determine income applicable to common stock. The shares issuable upon conversion will be added to weighted average number of common shares outstanding. Conversion will be assumed only if it reduces earnings per share (or increases loss per share).

Any common shares issued as a result of the issue of stock options and warrants would come from newly issued common shares from our remaining authorized shares.

s) Comprehensive income

Comprehensive income is defined as the change in equity of a company during a period from transactions and other events and circumstances excluding transactions resulting from investments from owners and distributions to owners. For the Company, comprehensive income for the periods presented includes net loss.

t) Related parties

Parties are considered to be related to the Company if the parties that, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under common control with the Company, or own in aggregate, on a fully diluted basis 5% or more of the Company’s stock. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party transactions. All transactions are recorded at fair value of the goods or services exchanged. Property purchased from a related party is recorded at the cost to the related party and any payment to or on behalf of the related party in excess of the cost is reflected as a distribution to related party.

XML

Derivative financial liability assessment (Tables)

3 Months Ended

Mar. 31, 2014

Derivative financial liability assessment:

Schedule of Derivative Liabilities at Fair Value

The value of the derivative financial liability was re-assessed during the three months ended March 31, 2014 and as of March 31, 2014 resulting in a net charge to the unaudited consolidated statement of operations of $338,478 for the three months ended March 31, 2014.

	March 31, 2014			December 31, 2013
Opening balance	$	237,799		$	-
Conversion of derivative liability for stock issued at a discount		(511,234	)		-
Fair value adjustments to derivative financial liability		338,477			237,799
	$	65,042		$	237,799

Derivatives, Valuation Assumptions

	Three months endedMarch 31, 2014		Year endedDecember 31, 2013
Stock price over the period	$0.15 – $0.46		$0.20 –$ 0.94
Risk free interest rate	0.11% to 0.13	%	0.09% to 0.16	%
Expected life of short-term notes payable	1 to 10 months		8 to 12 months
Expected volatility	117.66	%	114.14	%
Expected dividend rate	0	%	0	%

XML

PLANT AND EQUIPMENT CONSISTS OF THE FOLLOWING (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
PLANT AND EQUIPMENT CONSISTS OF THE FOLLOWING:
Capital work in progress	$ 130,000	$ 105,000
Furniture and equipment	26,643	26,643
Field equipment	16,120	16,120
Computer equipment	3,041	3,041
Total cost	175,804	150,804
Less: accumulated depreciation	(33,014)	(28,423)
Property and equipment, net	$ 142,790	$ 122,381

XML

Assumptions used in the Black-Scholes valuation model for stock options (Details)

12 Months Ended

Dec. 31, 2013

Assumptions used in the Black-Scholes valuation model for stock options

Stock price over the period

$0.50 –$ 0.65

Risk free interest rate

1.41% to 2.71%

Expected life of options

5 to 10 years

Expected volatility

127.99% to 150.0%

Expected dividend rate

0.00%

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)	Mar. 31, 2014	Dec. 31, 2013
Current Assets
Cash	$ 243,076	$ 28,423
Accounts receivable	77,000	0
Prepaid expenses and other current assets	18,646	17,104
Total Current Assets	338,722	45,527
Non-Current assets
Plant and Equipment, net	142,790	122,381
Intangibles, net	350,000	0
Deposits	2,200	2,200
Total non-current assets	494,990	124,581
Total Assets	833,712	170,108
Current Liabilities
Accounts payable	170,980	186,576
Accrued liabilities and other payables	213,811	60,093
Deferred revenue	123,777	0
Notes payable	3,000	3,000
Convertible notes payable, net	253,590	668,887
Derivative financial liabilities	65,042	237,799
Total Current Liabilities	830,200	1,156,355
Long Term Liabilities
Notes Payable	108,474	106,532
Convertible notes payable, net	206,407	181,519
Deferred revenue	87,083	0
Accrued liabilities and other payables	200,000	0
Total Long Term Liabilities	601,964	288,051
Total Liabilities	1,432,164	1,444,406
Stockholders' Deficit
Preferred stock, $0.001 par value, 10,000,000 authorized shares, 4,500,000 and 5,000,000 shares undesignated and unissued, respectively.	0	0
Series A-1 Convertible Preferred Stock, $0.001 par value; 5,000,000 shares designated, 3,887,500 issued and outstanding. (liquidation preference $311,000)	3,888	3,888
Series B Convertible, Redeemable Preferred Stock, $0.001 par value; 500,000 shares designated; 75,000 and 0 issued and outstanding (liquidation preference $900,000 and $0)	75	0
Common stock, $0.001 par value; 500,000,000 shares authorized, 208,285,472 and 205,297,714 shares issued and outstanding, respectively.	208,286	205,298
Additional paid-in capital	6,017,767	3,910,188
Accumulated deficit	(6,828,468)	(5,393,672)
Total Stockholders' Deficit	(598,452)	(1,274,298)
Total Liabilities and Stockholders' Deficit	$ 833,712	$ 170,108

XML

Notes payable consisted of the following (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Notes payable consisted of the following
Owl Holdings	$ 3,000	$ 3,000
Total Short-Term Notes Payable	3,000	3,000
JAZ-CEH Holdings, LLC	105,000	105,000
Accrued interest	3,474	1,532
Total Long-Term Notes Payable	108,474	106,532
Total Notes Payable	111,474	109,532
Unsecured promissory note with JAZ-CEH Holdings LLC with a face value	$ 105,000	$ 105,000
Note bears interest per annum	7.50%	7.50%
Note matures on	Oct. 31, 2015

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)	3 Months Ended		21 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss for the period	$ (1,434,796)	$ (980,962)	$ (5,252,572)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation expense	4,591	5,300	33,014
Amortization expense	0	400	800
Amortization of debt discount	59,732	68,900	1,238,227
Stock option compensation charge	490,397	195,014	2,147,670
Stock issued for services rendered	135,000	4,000	207,000
Stock based call option	0	0	5,500
Derivative financial liability	338,477	0	576,276
Gain on disposal of assets and subsidiaries	0	0	(1,225,592)
Changes in Assets and Liabilities
Accounts receivable	(77,000)	(10)	(76,968)
Prepaid expenses	(1,542)	(18)	(11,582)
Accounts payable	(15,597)	64,890	119,204
Accrued liabilities and other payables	3,717	14,070	(16,881)
Deferred revenue	210,860	0	210,860
Accrued interest	27,762	34,204	203,861
Cash Used in Operating Activities	(258,399)	(594,212)	(1,841,183)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment	(25,000)	(6,119)	(136,120)
Proceeds on disposal of assets and subsidiaries	0	0	1
NET CASH USED IN INVESTING ACTIVITIES	(25,000)	(6,119)	(136,119)
CASH FLOWS FROM FINANCING ACTIVITIES:
Contributed Capital	0	0	895
Proceeds on Series B Preferred stock issued	750,000	0	750,000
Proceeds on common stock issued	0	0	121,931
Repayment of notes	(351,948)	0	(351,948)
Proceeds from notes payable and advances	100,000	622,000	1,699,500
NET CASH PROVIDED BY FINANCING ACTIVITIES	498,052	622,000	2,220,378
NET INCREASE IN CASH	214,653	21,669	243,076
CASH AT BEGINNING OF PERIOD	28,423	70	0
CASH AT END OF PERIOD	243,076	21,739	243,076
CASH PAID FOR INTEREST AND TAXES:
Cash paid for income taxes	0	1,500	1,500
Cash paid for interest	114,678	0	114,923
NON-CASH INVESTING AND FINANCING ACTIVITIES
Licenses acquired not yet paid for	350,000	0	350,000
Assets acquired in reverse merger	0	2,658	2,658
Liabilities acquired in reverse merger	0	1,447,091	1,447,091
Contributed assets	0	37,301	37,301
Conversion of debt to equity	224,011	0	2,317,011
Conversion of interest on debt to equity	$ 0	$ 0	$ 70,386

XML

Minimum commitments due summarized as follows (Details) (USD $)	Mar. 31, 2014
Minimum commitments due summarized as follows
Minimum commitments due 2014	$ 150,000
Minimum commitments due 2015	700,000
Minimum commitments due 2016	1,000,000
Minimum commitments due 2017	1,000,000
Minimum commitments due 2018	1,000,000
Total Minimum commitments due	$ 3,850,000

XML

Schedule of Earnings Per Share, Basic and Diluted (Tables)

3 Months Ended

Mar. 31, 2014

Schedule of Earnings Per Share, Basic and Diluted:

Schedule of Earnings Per Share, Basic and Diluted

	Three months endedMarch  31, 2014(Shares)		Three months endedMarch 31, 2013(Shares)
Options to purchase shares of common stock		11,452,960		11,110,666
Warrants to purchase shares of common stock		375,000		-
Convertible preferred Series A-1 shares		38,875,000		43,125,000
Convertible preferred Series B shares		7,500,000		-
Convertible long term notes		19,443,750		75,000,000
Convertible short term notes*		-		1,300,000
		77,646,710		130,535,666

XML

COMMITMENTS AND CONTINGENCIES

3 Months Ended

Mar. 31, 2014

COMMITMENTS AND CONTINGENCIES

COMMITMENTS AND CONTINGENCIES

16 COMMITMENTS AND CONTINGENCIES

The Company entered into an Agreement with an Investor Relations entity (“IR Entity”) on December 13, 2013 (“the effective date”), whereby the IR Entity will provide investor relations services for a period of one year from the effective date for a consideration consisting of the following; i) a cash consideration of $2,500 per month and, ii) the issue of 174,600 shares of common stock, issued as follows; 43,650 shares on conclusion of the agreement and a further 130,950 shares over the nine month period January to September 2014. The issuance of stock has not taken place as yet.

It is unlikely that the common stock will be issued to this IR Entity due to the non-performance of its obligations under the agreement.

The Company disposed of its Crystal Magic, Inc. subsidiary effective December 31, 2013. In terms of the sale agreement entered into by the Company, the purchaser has been indemnified against all liabilities whether contingent or otherwise, claimed by third parties, this includes claims by creditors of the Company amounting to $372,090 and claims against long-term liabilities of $848,916. Management does not consider it likely that these claims will materialize and accordingly no provision has been made for these contingent liabilities.

The Company leases approximately 2,300 square feet of office space in Houston, Texas for a one year lease which started February 1, 2013 and expires September 30, 2014 for $2,200 per month.

The Company sub-leases approximately 748 square feet of loft space in Houston, Texas from a related party for a one year lease which started January 24, 2013 and expires September 30, 2014 for $1,675 per month.

The minimum commitments due under the amended license agreement entered into on January 30, 2013, for the next five years, are summarized as follows:

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

XML

Minimum commitments due under the amended license agreement (Tables)

3 Months Ended

Mar. 31, 2014

Minimum commitments due under the amended license agreement

Minimum commitments due under the amended license agreement

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

XML

Accounting policies (Policies)

3 Months Ended

Mar. 31, 2014

Accounting policies (Policies)

Basis of Presentation

a) Basis of Presentation

The accompanying unaudited condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, these unaudited condensed financial statements do not include all of the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments (consisting only of normal recurring adjustments), which we consider necessary, for a fair presentation of those financial statements. The results of operations and cash flows for the three months ended March 31, 2014 may not necessarily be indicative of results that may be expected for any succeeding quarter or for the entire fiscal year. The information contained in this quarterly report on Form 10-Q should be read in conjunction with our audited financial statements included in our annual report on Form 10-K as of and for the year ended December 31, 2013 as filed with the Securities and Exchange Commission (the “SEC”).

Significant accounting policies are described in Note 2 to the consolidated financial statements included in Item 8 of our annual report on Form 10-K as of December 31, 2013.

The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and judgments, which are evaluated on an ongoing basis, and that affect the amounts reported in our unaudited condensed financial statements and accompanying notes. Management bases its estimates on historical experience and on various other assumptions that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the amounts of revenues and expenses that are not readily apparent from other sources. Actual results could differ from those estimates and judgments. In particular, significant estimates and judgments include those related to revenue recognition, allowance for doubtful accounts, useful lives and valuation of plant and equipment.

All amounts referred to in the notes to the unaudited consolidated financial statements are in United States Dollars ($) unless stated otherwise.

Principles of Consolidation

b) Principles of Consolidation

The unaudited consolidated financial statements include the financial statements of the Company and its subsidiary in which it has a majority voting interest. All significant inter-company accounts and transactions have been eliminated in the unaudited consolidated financial statements. The entities included in these unaudited consolidated financial statements are as follows:

Propell Technologies Group, Inc. – Parent Company

Nova Energy USA Inc.

Use of Estimates

c) Use of Estimates

The preparation of unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions, which are evaluated on an ongoing basis, that affect the amounts reported in the unaudited consolidated financial statements and accompanying notes. Such estimates and assumptions impact, among others, the following: the estimated useful lives for plant and equipment, the fair value of warrants and stock options granted for services or compensation, estimates of the probability and potential magnitude of contingent liabilities, derivative liabilities and the valuation allowance for deferred tax assets due to continuing operating losses.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the unaudited consolidated financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from our estimates.

Contingencies, Policy

d) Contingencies

Certain conditions may exist as of the date the unaudited consolidated financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company’s management assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material would be disclosed. Loss contingencies considered to be remote by management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed. 

Fair Value of Financial Instruments

e) Fair Value of Financial Instruments

The Company adopted the guidance of Accounting Standards Codification (“ASC”) 820 for fair value measurements which clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows: 

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date. 

Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other then quoted prices that are observable, and inputs derived from or corroborated by observable market data. 

Level 3-Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information. 

The carrying amounts reported in the balance sheets for cash, accounts receivable, prepaid expenses, deposits, accounts payable, accrued liabilities, notes payable, and convertible notes payable approximate fair value due to the relatively short period to maturity for these instruments. The Company did not identify any assets or liabilities that are required to be presented on the balance sheets at fair value in accordance with the accounting guidance. 

ASC 825-10 “Financial Instruments” allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings at each subsequent reporting date. The Company did not elect to apply the fair value option to any outstanding instruments.

Risks and Uncertainties

f) Risks and Uncertainties

The Company's operations will be subject to significant risk and uncertainties including financial, operational, regulatory and other risks associated, including the potential risk of business failure. The recent global economic crisis has caused a general tightening in the credit markets, lower levels of liquidity, increases in the rates of default and bankruptcy, and extreme volatility in credit, equity and fixed income markets. These conditions not only limit the Company’s access to capital, but also make it difficult for its customers, vendors and the Company to accurately forecast and plan future business activities.

The Company’s operations are carried out in the USA and Mexico. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environment in the USA and Mexico and by the general state of those economies. The Company’s results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, and rates and methods of taxation, among other things.

Recent Accounting Pronouncements, Policy

g) Recent Accounting Pronouncements

Any new accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the financial statements upon adoption.

Reporting Segment, Policy

h) Reporting by Segment

No segmental information is presented as the Company has disposed of its historical virtual trading store business which had minimal revenues. The Company is focusing on developing its Novas Energy, Plasma Pulse Technology for the petroleum industry.

Revenues to date are insignificant.

Cash and Cash Equivalents policy

i) Cash and Cash Equivalents

The Company considers all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. At March 31, 2014 and December 31, 2013, respectively, the Company had no cash equivalents.

The Company minimizes credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At March 31, 2014 and December 31, 2013, the balance did not exceed the federally insured limit.

Accounts Receivable and Allowance for Doubtful Accounts

j) Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are reported at realizable value, net of allowances for doubtful accounts, which is estimated and recorded in the period the related revenue is recorded. The Company has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related to allowances for doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify issues, which may impact the collectability of these receivables or reserve estimates. Revisions to the allowance for doubtful accounts estimates are recorded as an adjustment to bad debt expense. Receivables deemed uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off. Recoveries of receivables previously written-off are recorded as credits to the allowance for doubtful accounts. There were no recoveries during the period ended March 31, 2014.

Inventory Policy

k) Inventory

The Company had no inventory as of March 31, 2014 and December 31, 2013.

Plant and Equipment Policy

l) Plant and Equipment

Plant and equipment is stated at cost, less accumulated depreciation. Plant and equipment with costs greater than $1,000 are capitalized and depreciated. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives of the assets are as follows:

Description	Estimated Useful Life
Office equipment and furniture	2 to 5 years
Leasehold improvements and fixtures	Lesser of estimated useful life or life of lease

The cost of repairs and maintenance is expensed as incurred. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year of disposition.

Intangibles

m) Intangibles

All of our intangible assets are subject to amortization. We evaluate the recoverability of intangible assets periodically by taking into account events or circumstances that may warrant revised estimates of useful lives or that indicate the asset may be impaired. Where intangibles are deemed to be impaired we recognize an impairment loss measured as the difference between the estimated fair value of the intangible and its book value.

i)    License Agreements

License agreements acquired by the Company are reported at acquisition value less accumulated amortization and impairments.

ii)    Amortization

Amortization is reported in the income statement on a straight-line basis over the estimated useful life of the intangible assets, unless the useful life is indefinite. Amortizable intangible assets are amortized from the date that they are available for use. The estimated useful life of the license agreement is twenty years which is the term of the patent supporting the underlying license agreements

Long Term Assets

n) Long-Term  Assets

Assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

Revenue Recognition

o) Revenue Recognition

The Company records revenue when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) the service is completed without further obligation, (3) the sales price to the customer is fixed or determinable, and (4) collectability is reasonably assured.

Share-Based Payment Arrangements

p) Share-Based Payment Arrangements

Generally, all forms of share-based payments, including stock option grants, restricted stock grants and stock appreciation rights are measured at their fair value on the awards’ grant date, based on the estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable. The expense resulting from share-based payments is recorded in operating expenses in the unaudited consolidated statement of operations.

Income Taxes policy

q) Income Taxes

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A full valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized. It is the Company’s policy to classify interest and penalties on income taxes as interest expense or penalties expense. As of March 31, 2014, there have been no interest or penalties incurred on income taxes.

Net Loss per Share

r) Net Loss per Share

Basic net loss per share is computed on the basis of the weighted average number of common shares outstanding during the period.

Diluted net loss per share is computed on the basis of the weighted average number of common shares and common share equivalents outstanding. Dilutive securities having an anti-dilutive effect on diluted net loss per share are excluded from the calculation (See Note 14, below).

Dilution is computed by applying the treasury stock method for options and warrants. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common shares at the average market price during the period.

Dilution is computed by applying the if-converted method for convertible preferred shares. Under this method, convertible preferred stock is assumed to be converted at the beginning of the period (or at the time of issuance, if later), and preferred dividends (if any) will be added back to determine income applicable to common stock. The shares issuable upon conversion will be added to weighted average number of common shares outstanding. Conversion will be assumed only if it reduces earnings per share (or increases loss per share).

Any common shares issued as a result of the issue of stock options and warrants would come from newly issued common shares from our remaining authorized shares.

Comprehensive Income, Policy

s) Comprehensive income

Comprehensive income is defined as the change in equity of a company during a period from transactions and other events and circumstances excluding transactions resulting from investments from owners and distributions to owners. For the Company, comprehensive income for the periods presented includes net loss.

Related parties, Policy

t) Related parties

Parties are considered to be related to the Company if the parties that, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under common control with the Company, or own in aggregate, on a fully diluted basis 5% or more of the Company’s stock. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party transactions. All transactions are recorded at fair value of the goods or services exchanged. Property purchased from a related party is recorded at the cost to the related party and any payment to or on behalf of the related party in excess of the cost is reflected as a distribution to related party.

XML

ORGANIZATION AND DESCRIPTION OF BUSINESS

3 Months Ended

Mar. 31, 2014

ORGANIZATION AND DESCRIPTION OF BUSINESS

ORGANIZATION AND DESCRIPTION OF BUSINESS

1 ORGANIZATION AND DESCRIPTION OF BUSINESS

a) Organization

Propell Technologies Group, Inc. (formerly known as Propell Corporation) (the “Company”), is a Delaware corporation originally formed on January 29, 2008 as CA Photo Acquisition Corp. On April 10, 2008 Crystal Magic, Inc. (“CMI”), a Florida Corporation, merged with an acquisition subsidiary of Propell’s, and the Company issued an aggregate of 180,000 shares to the former shareholders of CMI. On May 6, 2008, the Company acquired both Mountain Capital, LLC (doing business as Arrow Media Solutions) (“AMS”) and Auleron 2005, LLC (doing business as Auleron Technologies) (“AUL”) and made each a wholly owned subsidiary and issued a total of 41,897 shares of the Company’s common stock to the members of Mountain Capital, LLC and a total of 2,722 shares of the Company’s common stock to the members of AUL. In 2010 AUL and AMS were dissolved and the operations of CMI were discontinued. On February 4, 2013, the Company entered into a Share Exchange Agreement with Novas Energy (USA), Inc. (“Novas”) whereby the Company exchanged 100,000,000 shares of its common stock for 100,000,000 shares of common stock in Novas. After the consummation of the share exchange, Novas became a wholly owned subsidiary of the Company. As a result of the share exchange the shareholders of Novas obtained the majority of the outstanding shares of the Company. As such, the exchange is accounted for as a reverse merger or recapitalization of the Company and Novas was considered the acquirer for accounting purposes.

b) Description of the business

The Company, through its wholly owned subsidiary, Novas, is an innovative technology and services company whose aim is to radically improve oil production by introducing modern and innovative technologies. Novas has a unique and patent pending, Plasma-Pulse Treatment (“PPT”) technology, which is a new Enhanced Oil Recovery methodology and process that has been developed to be environmentally friendly, mobile, time efficient and extremely cost effective. PPT has the potential to drive new and renewed revenue for energy producers and become a new standard for the entire petroleum industry.

XML

CONSOLIDATED BALANCE SHEETS PARENTHETICALS (USD $)	Mar. 31, 2014	Dec. 31, 2013
Parentheticals
Preferred Stock, par value	$ 0.001	$ 0.001
Preferred Stock, shares authorized	10,000,000	10,000,000
Preferred Stock, shares undesignated	4,500,000	5,000,000
Preferred Stock, shares unissued	4,500,000	5,000,000
Series A-1 Convertible Preferred stock, par value	$ 0.001	$ 0.001
Series A-1 Convertible Preferred stock, shares designated	5,000,000	5,000,000
Series A-1 Convertible Preferred stock, shares issued	3,887,500	3,887,500
Series A-1 Convertible Preferred stock, shares outstanding	3,887,500	3,887,500
Series A-1 Preferred Stock, liquidation preferencee	$ 311,000	$ 311,000
Series B Convertible Preferred stock, par value	$ 0.001	$ 0.001
Series B Convertible Preferred stock, shares designated	500,000	500,000
Series B Convertible Preferred stock, shares issued	75,000	0
Series B Convertible Preferred stock, shares outstanding	75,000	0
Series B Preferred Stock, liquidation preference	$ 900,000	$ 0
Common Stock, par value	$ 0.001	$ 0.001
Common Stock, shares authorized	500,000,000	500,000,000
Common Stock, shares issued	208,285,472	205,297,714
Common Stock, shares outstanding	208,285,472	205,297,714

XML

DERIVATIVE FINANCIAL LIABILITY

3 Months Ended

Mar. 31, 2014

DERIVATIVE FINANCIAL LIABILITY

DERIVATIVE FINANCIAL LIABILITY

11 DERIVATIVE FINANCIAL LIABILITY

Certain of the short-term convertible notes disclosed in note 10 above, have variable priced conversion rights with no fixed floor price and will re-price dependent on the share price performance over varying periods of time. This gives rise to a derivative financial liability, which was valued at $207,186 at inception of the convertible notes using a Black-Scholes valuation model. The value of this derivative financial liability is re-assessed at each financial reporting period, with any movement thereon recorded in the statement of operations in the period in which it is incurred or the convertible debt is converted into equity.

The value of the derivative financial liability was re-assessed during the three months ended March 31, 2014 and as of March 31, 2014 resulting in a net charge to the unaudited consolidated statement of operations of $338,478 for the three months ended March 31, 2014.

	March 31, 2014			December 31, 2013
Opening balance	$	237,799		$	-
Conversion of derivative liability for stock issued at a discount		(511,234	)		-
Fair value adjustments to derivative financial liability		338,477			237,799
	$	65,042		$	237,799

The following assumptions were used in the Black-Scholes valuation model: 

	Three months endedMarch 31, 2014		Year endedDecember 31, 2013
Stock price over the period	$0.15 – $0.46		$0.20 –$ 0.94
Risk free interest rate	0.11% to 0.13	%	0.09% to 0.16	%
Expected life of short-term notes payable	1 to 10 months		8 to 12 months
Expected volatility	117.66	%	114.14	%
Expected dividend rate	0	%	0	%

XML

Document and Entity Information	3 Months Ended
	Mar. 31, 2014	May 15, 2014
Document and Entity Information
Entity Registrant Name	Propell Technologies Group, Inc.
Document Type	10-Q
Document Period End Date	Mar. 31, 2014
Amendment Flag	false
Entity Central Index Key	0001434110
Current Fiscal Year End Date	--12-31
Entity Common Stock, Shares Outstanding		220,124,869
Entity Filer Category	Smaller Reporting Company
Entity Current Reporting Status	Yes
Entity Voluntary Filers	No
Entity Well-known Seasoned Issuer	No
Document Fiscal Year Focus	2014
Document Fiscal Period Focus	Q1

XML

LONG-TERM CONVERTIBLE NOTES PAYABLE

3 Months Ended

Mar. 31, 2014

LONG-TERM CONVERTIBLE NOTES PAYABLE:

LONG-TERM CONVERTIBLE NOTES PAYABLE

12 LONG-TERM CONVERTIBLE NOTES PAYABLE

Convertible Notes payable consisted of the following as of March 31, 2014 and December 31, 2013:

Description	InterestRate			Maturity	March 31,2014			December 31,2013
Notes payable		6	%	November 19, 2017	$	388,875		$	388,875
Accrued interest						100,568			95,124
Unamortized debt discount						(283,036	)		(302,480	)
Total long-Term Convertible Notes Payable					$	206,407		$	181,519

The convertible notes payable consist of notes issued to a number of private principals (“the Notes”). The Notes bear interest at the rate of 6% per annum and are due on November 19, 2017. The Notes are convertible into common stock at a fixed conversion price of $0.02 per share.

XML

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)	3 Months Ended		21 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014
Revenues:
Net Revenues	$ 16,583	$ 2,897	$ 110,945
Cost of Goods Sold	18,343	2,880	376,203
Gross (Loss)/Profit	(1,760)	17	(265,258)
Business development	0	514,175	535,175
Consulting fees	55,828	0	409,501
Research & development	0	18,052	38,145
Stock based compensation	625,397	249,045	2,282,670
Sales and Marketing	800	47,443	46,276
Professional Fees	43,652	101,456	250,234
General and administrative	161,886	20,468	527,733
Depreciation and amortization	4,591	0	33,684
Total Expenses	892,154	950,639	4,123,418
Loss from Operations	(893,914)	(950,622)	(4,388,676)
Other Income	0	4,866	49,287
Profit on disposal of assets and subsidiaries	0	0	1,225,592
Amortization of debt discount	(59,732)	0	(1,238,227)
Call option expense	0	0	(5,500)
Change in fair value of derivative liabilities	(338,477)	0	(576,276)
Interest Expense	(142,673)	(35,206)	(318,772)
Other Income /(expense),net	(540,882)	(30,340)	(863,896)
Loss before Provision for Income Taxes	(1,434,796)	(980,962)	(5,252,572)
Provision for Income Taxes	0	0	0
Net Loss	(1,434,796)	(980,962)	(5,252,572)
Deemed preferred stock dividend	(1,604,335)	0	(1,604,335)
Net loss to common stockholders	$ (2,828,271)	$ (980,962)	$ (6,856,907)
Net Loss Per Share - Basic and Diluted	$ (0.01)	$ (0.01)
Weighted Average Number of Shares Outstanding - Basic and Diluted	205,794,150	117,216,436

XML

INTANGIBLES

3 Months Ended

Mar. 31, 2014

INTANGIBLES

INTANGIBLES

6 INTANGIBLES

Licenses

Novas licenses the “Plasma-Pulse Technology” from Novas Energy Group Limited, the Licensor, pursuant to the terms of an exclusive perpetual royalty bearing license it entered into in January 2013, which was amended on March, 2014. The amended license agreement provides Novas with the exclusive right to develop, use, market and commercialize the Technology for itself and/or third parties, sublicense and provide services to third parties related to the Technology in the United States and Mexico including all of its states, districts, territories, possessions and protectorates. The amended license agreement also provides Novas with the right to design and have manufactured the apparatus and to make modifications and improvements to the Technology provided that the Licensor is provided a non-exclusive license to any such improvements and modifications and any patent rights of Novas related to the Technology.  The license is limited to the United States and Mexico.  It also provides that Novas will pay the Licensor royalties equal to seven and a half percent (7.5%) of Net Service Sales (as defined in the license agreement) and Non-Royalty Sublicensing Consideration (as defined in the license agreement) and provides for a minimum royalty payment of $500,000 per year from United States operations and $500,000 per year from Mexican operations; however, no minimum royalty payment is due prior to the three year anniversary of the license agreement for revenue derived from the United States operations and no minimum royalty is due prior to December 31, 2015 for revenue derived from Mexico.   Revenue derived from operations in one territory can be used to satisfy obligations for minimum royalty payments in the other territory. All royalty payments made by Novas as well as sublicensing revenue paid by Novas to the Licensor are credited towards the minimum royalty payment. If the minimum royalty is not timely paid, the Licensor has the right to terminate the license with respect to a particular territory and if the minimum royalty payment for both territories is not paid, to terminate the license agreement. Novas is obligated to pay a license fee of $150,000 on or prior to June 30, 2014 and an additional $200,000 on or prior to June 30, 2015 for the additional rights under the amended license agreement. The Licensor is responsible for the cost of filing prosecuting and maintaining the patents and Novas is responsible for costs of obtaining marketing approvals.   The Licensor has the right to terminate the license agreement upon Novas’ breach or default.  If the Licensor dissolves, becomes insolvent or engages in or is the subject of any other bankruptcy proceeding then the technology and patent rights in the United States shall become our property.

Intangibles consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014			December 31, 2013
License agreements	$	350,000		$	-
Website development		8,000			8,000
Total cost		358,000			8,000
Less: accumulated amortization		(8,000	)		(8,000	)
Intangibles, net	$	350,000		$	-

Amortization expense was $0 and $400 for the three months ended March 31, 2014 and 2013, respectively.

The minimum commitments due under the license agreement for the next five years are summarized as follows:

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

XML

PLANT AND EQUIPMENT.

3 Months Ended

Mar. 31, 2014

PLANT AND EQUIPMENT.

PLANT AND EQUIPMENT.

5 PLANT AND EQUIPMENT

Plant and Equipment consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014			December 31, 2013
Capital work in progress	$	130,000		$	105,000
Furniture and equipment		26,643			26,643
Field equipment		16,120			16,120
Computer equipment		3,041			3,041
Total cost		175,804			150,804
Less: accumulated depreciation		(33,014	)		(28,423	)
Intangibles, net	$	142,790		$	122,381

Depreciation expense was $4,591 and $5,300 for the three months ended March 31, 2014 and 2013, respectively.

XML

SUBSEQUENT EVENTS

3 Months Ended

Mar. 31, 2014

SUBSEQUENT EVENTS

SUBSEQUENT EVENTS

17   SUBSEQUENT EVENTS

Subsequent to the three months ended March 31, 2014, effective April 1, 2014, an aggregate of 12,691,387shares of Common Stock were issued to note holders upon conversion of $272,000 of convertible notes, inclusive of interest thereon of $22,877, at an average conversion price of $0.02 per share.

Subsequent to the three months ended March 31, 2014, on April 11, 2014 and May 1, 2014, Tonaquint converted $40,000 of the $155,650 borrowed on October 11, 2013, including interest, original issue discount and fees, into 323,183 Common shares of the Company at an average issue price of $0.124 per share (60% of the lowest trade price in the 25 trading days prior to conversion).

In accordance with ASC 855-10, the Company has analyzed its operations subsequent to March 31, 2014 to the date these financial statements were issued, and has determined that it does not have any material subsequent events to disclose in these financial statements other than as set forth above.

XML

STOCKHOLDERS' DEFICIT

3 Months Ended

Mar. 31, 2014

STOCKHOLDERS' DEFICIT

STOCKHOLDERS' DEFICIT

13 STOCKHOLDERS’ DEFICIT

a) Common Stock

The Company has authorized 500,000,000 common shares with a par value of $0.001 each, and issued and outstanding 208,285,472 shares of common stock as of March 31, 2014. 

The following common shares were issued by the Company during the three months ended March 31, 2004:

i) an aggregate of 2,487,758 shares of Common Stock to convertible note holders upon conversion of an aggregate of $735,245 of short and long-term convertible notes, inclusive of certain interest and, mark-to –market derivative adjustments of $511,235 thereon, at an average share price of $0.30 per share

ii) an aggregate of 500,000 Common shares issued to a consultant for services to be performed at an average issue price of $0.27 per share, the market value of our common stock when the shares were issued.   iii) An aggregate of 111 Common shares issued to convertible note holders upon the conversion of $11 of accrued interest at an issue price of $0.10 per share

b) Preferred Stock

The Company has 10,000,000 authorized preferred shares with a par value of $0.001 each with 5,000,000 preferred shares designated as Series A-1 Convertible Preferred Stock (“Series A-1 Shares”), with 3,887,500 Series A-1 Shares issued and outstanding. On March 14, 2014, the Company amended its articles of incorporation by designating 500,000 of the remaining 5,000,000 undesignated preferred shares as Series B Convertible Redeemable Preferred Stock (“Series B Shares”). The remaining 4,500,000 preferred shares remain undesignated.

i) Series A-1 Convertible Preferred Stock

The rights, privileges and preferences of the Series A-1 Shares are summarized as follows;

Conversion

Each Series A-1 Share has the following conversion rights:

(a) Each share of the Series A-1Shares is convertible into ten shares of Common Stock.

(b) There shall be no adjustment made to the conversion ratio of the Series A-1 Shares for any stock split, stock dividend, combination, reclassification or other similar event.

Company Redemption

The Series A-1Shares are non-redeemable by the Company.

Voting Rights

Each holder of Series A-1 Shares is entitled to vote on all matters submitted to a vote of the stockholders of the Company and shall be entitled to that number of votes equal to the number of shares of Common Stock into which such holder’s shares of Series A-1 Shares could then be converted.

Dividends

Until such time that any dividend is paid to the holders of Common Stock, the holders of Series A-1 Shares shall be entitled to a dividend in an amount per share equal to that which such holders would have been entitled to receive had they converted all of the shares of Series A-1 Shares into Common Stock immediately prior to the payment of such dividend

Liquidation Preference

Each share of Series A-1 Shares is entitled to a liquidation preference of $.08 per share

No Circumvention

The approval of the holders of at least 2/3 (66.6%) of the outstanding shares of the Series A-1 Shares, voting together separately as a class, is required for:

(a) the merger, sale of all, or substantially all of the assets or intellectual property, recapitalization, or reorganization of the Company;

(b) the authorization or issuance of any equity security having any right, preference or priority superior to or on a parity with the Series A-1 Shares;

(c) the redemption, repurchase or acquisition of any of the Company’s equity securities or the payment of any dividends or distributions thereon;

(d) any amendment or repeal of the Company’s Articles of Incorporation or Bylaws that would have an adverse affect on the rights, preferences or privileges of the Series A-1 Shares; and

(e) the making of any loan or advance to any person except in the ordinary course of business.

ii)   Series B Convertible Preferred Stock

The rights, privileges and preferences of the Series B Shares are summarized as follows:

Conversion

The holders of the Series B Preferred Shares shall have conversion rights as follows: 

(a) Each share of the Series B Shares shall be convertible at any time prior to the issuance of a redemption notice by the Company into such number of shares of Common Stock by dividing the Stated value ($10) of the Series B Share by $0.10 and shall be subject to adjustment for dividends or distributions made in common stock, the issue of securities convertible into common stock, stock splits, reverse stock splits, or reclassifications of common stock. No adjustments will be made to the conversion rights or conversion price for any reorganization other than to be entitled to receive the same benefits as if the shares were converted immediately prior to such reorganization. No conversion will take place if the holder of the Series B Shares will beneficially own in excess of 4.99% of the shares of Common Stock outstanding immediately after conversion. As of the date hereof, each Series B Share converts into 100 shares of common stock.

(b) The conversion right of the holders of Series B Shares shall be exercised by the surrender of the certificates representing shares to be converted to the Company, accompanied by written notice electing conversion.

(c) No fractional shares of Common Stock or script shall be issued upon conversion of Series B Shares. The Company shall pay a cash adjustment in respect to such fractional interest based upon the fair value of a share of Common Stock, as determined in good faith by the Company’s Board of Directors.

(d) All shares of Common Stock issued upon conversion of Series B Shares will upon issuance be validly issued, fully paid and non-assessable. All certificates representing Series B Shares surrendered for conversion shall be appropriately canceled on the books of the Company and the shares so converted represented by such certificates shall be restored to the status of authorized but unissued shares of preferred stock of the Company.

Company Redemption  

The Company shall have the right, at any time after the date the Series B Shares have been issued, to redeem all or a portion of any Holder's Series B Shares at a price per Series B Share equal to the issue price per Series B Share multiplied by 120%.

Voting Rights 

Each holder of Series B Shares shall be entitled to vote on all matters submitted to a vote of the stockholders of the Company and shall be entitled to votes equal to the number of shares of Common Stock into which Series B Shares could be converted, and the holders of shares of Series B Shares and Common Stock shall vote together as a single class on all matters submitted to the stockholders of the Company.

Dividends  

(a)

The holders of the Series B Shares shall be entitled to receive cumulative dividends at the rate of eight percent per annum of the issue price per share, accrued daily and payable annually in arrears on December 31st of each year (“Dividend Date”). Such dividends shall accrue on any given share from the day of original issuance of such share. Such dividends shall be cumulative, whether or not declared by the Board of Directors, but shall be non-compounding.

(b)

Any dividend payable on a dividend payment date may be paid, at the option of the Company, either (i) in cash or (ii) in shares of common stock at an issue price of $0.10 per common share.

(c) Nothing contained herein shall be deemed to establish or require any payment or other charges in excess of the maximum permitted by applicable law.

(d) In the event that pursuant to applicable law or contract the Company shall be prohibited or restricted from paying in cash the full dividends to which the holders of the Series B Shares shall be entitled, the cash amount available pursuant to applicable law or contract shall be distributed among the holders of the Series B Shares ratably in proportion to the full amounts to which they would otherwise be entitled and any remaining amount due to holders of the Series B Shares shall be payable in cash.

ii)  Series B Convertible Preferred Stock (continued)

Liquidation Preference

In the event of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary, the holders of the Series B Shares shall be entitled to receive, prior and in preference to any distribution of any assets of the Company to the holders of any other preferred stock of the Company and subordinate to any distribution to the Series A-1 Shares, and prior and in preference to any distribution of any assets of the Company to the holders of the Common Stock, the amount of 120% of the issue price per share.

No Circumvention  

The Company shall not amend its certificate of incorporation, or participate in any reorganization, sale or transfer of assets, consolidation, merger, dissolution, issue or sale of securities or any other voluntary action for the purpose of avoiding or seeking to avoid the observance or performance of any of the terms to be observed or performed by the Company.

On March 27, 2014, we entered into a Securities Purchase Agreement with an individual, pursuant to which the individual agreed to purchase and we agreed to sell 75,000 Series B Shares at an issue price of $10 per share for net proceeds of $750,000. Of the total proceeds of $750,000, $550,000 was received on deposit, prior to the issuance of the Series B Preferred shares.

The proceeds received above, were primarily used to settle the following convertible notes outstanding (Refer note 10 above):

i. On February 7, 2014, the unsecured promissory note issued to Asher Enterprises on July 29, 2013 with a face value of $53,000, was repaid for $73,687, inclusive of interest, fees and an early settlement penalty accrued thereon.

ii. On February 10, 2014, the unsecured promissory note issued to Gel Properties on July 30, 2013 with a face value of $52,500, was repaid for $72,538, inclusive of interest, fees and an early settlement penalty accrued thereon.

iii. On February 21, 2014, the unsecured promissory note issued to Asher Enterprises on September 4, 2013 with a face value of $42,500 was repaid for $58,884, inclusive of interest, fees and an early settlement penalty accrued thereon.

iv. On March 6, 2014, the funds of $50,000 borrowed from JMJ Financial on December 9, 2013, including interest, original issue discount and fees, amounting to a total of $64,960, was repaid for $58,000 before the once-off interest charge of $6,960 came into effect.

v. On March 11, 2014, one of the two $50,000 “back end” promissory notes issued to GEL Properties and exercised on January 16, 2014, was repaid for $62,950, inclusive of interest and an early settlement penalty accrued thereon.

vi. On March 28, 2014, the unsecured promissory note issued to Asher Enterprises on October 3, 2013 with a face value of $32,500 was repaid for $45,086, inclusive of interest, fees and an early settlement penalty accrued thereon.

vii. On March 31, 2014, the unsecured promissory note issued to LG Capital Funding, LLC, with a face value of $51,500 was repaid for $95,172, inclusive of interest, original issue discounts and early settlement penalty accrued thereon.

viii.  Subsequent to the three months ended March 31, 2014, on April 11, 2014, the second $50,000 “back end” promissory note issued to GEL Properties was repaid for $65,708, inclusive of interest and an early settlement penalty accrued thereon.

c) Stock Option Plan

The Company’s Board of Directors approved the Company’s 2008 Stock Option Plan (the “Stock Plan”) for the issuance of up to 5,000,000 shares of common stock to be granted through incentive stock options, nonqualified stock options, stock appreciation rights, dividend equivalent rights, restricted stock, restricted stock units and other stock-based awards to officers, other employees, directors and consultants of the Company and its subsidiaries. After the reverse stock split in August 2012, a total of 100,000 shares were available for grant. Subsequent to the reverse split the Board of Directors approved an increase in the number of awards available for grant to 2,100,000 shares. The exercise price of stock options under the Stock Plan is determined by the Board of Directors, and may be equal to or greater than the fair market value of the Company’s common stock on the date the option is granted. Options become exercisable over various periods from the date of grant, and generally expire ten years after the grant date. At March 31, 2014 and December 31, 2013, there were 452,960 options issued and outstanding, respectively, under the Stock Plan. In addition, the Company issued 11,000,000 options to two of its Officers which are not covered under this plan (see section d) – “Non-Plan Stock Options” for further description of these options)

The vesting provisions for these stock options have various terms as follows:

Monthly, over one to three years

Immediately, upon grant

No options were issued during the current period.

d) Non-Plan Stock Options

In March of 2013, the Company granted to its Chief Executive Officer options (that are not covered by the Company’s Stock Option Plan) to purchase 10,000,000 shares of the Company’s common stock with an exercise price equal to $0.25 per share. Vesting was immediate as to 2,500,012 of the options and the balance of the options vest, pro rata, on a monthly basis, over 36 months.

In March of 2013, the Company granted to one of its directors options (that are not covered by the Company’s Stock Option Plan) to purchase 1,000,000 shares of the Company’s common stock with an exercise price equal to $0.25 per share. Vesting was immediate as to 250,012 of the options and the balance of the options vest pro rata, on a monthly basis, over 36 months.

The following assumptions were used to value the plan and non-plan options issued using the Black-Scholes valuation model: 

	Year endedDecember 31, 2013
Stock price over the period	$0.50 –$ 0.65
Risk free interest rate	1.41% to 2.71	%
Expected life of options	5 to 10 years
Expected volatility	127.99% to 150.0	%
Expected dividend rate	0	%

In the event of the employees termination, the Company will cease to recognize compensation expense. There is no deferred compensation recorded upon initial grant date, instead, the fair value of the share-based payment is recognized ratably over the stated vesting period.

The Company has applied fair value accounting for all share based payment awards since inception. The fair value of each option or warrant granted is estimated on the date of grant using the Black-Scholes option-pricing model. There is no deferred compensation recorded upon initial grant date, instead, for employees, the fair value of the share-based payment is recognized ratably over the stated vesting period. For consultants, the fair value is recognized as expense immediately. The Company has recorded an expense of $490,397 and $1,657,273 for the three months ended March 31, 2014 and the year ended December 31, 2013 relating to options issued.

The options outstanding and exercisable at March 31, 2014 are as follows:

		Options   Outstanding						Options   Exercisable
ExercisePrice		NumberOutstanding		WeightedAverageRemainingContractualLife		WeightedAverageExercisePrice		NumberExercisable		WeightedAverageExercisePrice		WeightedAverageRemainingContractualLife
$	25.00		2,500		4.10 years	$	25.00		2,500	$	25.00		4.10 years
$	13.50		5,480		5.21 years	$	13.50		5,480	$	13,50		5.21 years
$	12.50		2,000		6.54 years	$	12.50		2,000	$	12.50		6.54 years
$	8.50		30,500		7.25 years	$	8.50		28,793	$	8.50		7.25 years
$	5.00		14,800		7.55 years	$	5.00		12,400	$	5.00		7.55 years
$	0.25		11,000,000		3.93 years	$	0.25		5,729,174	$	0.25		3.93 years
$	0.65		55,386		8.94 years	$	0.65		55,386	$	0.65		8.94 years
$	0.63		57,144		4.25 years	$	0.63		57,144	$	0.63		4.25 years
$	0.51		285,150		4.37 years	$	0.51		213,864	$	0.51		4.37 years
			11,452,960		3.99 years	$	0.30		6,106,741	$	0.31		3.99 years

No options were granted for the three months ended March 31, 2014. During the year ended December 31, 2013, awards granted under the Plan were incentive stock options. A summary of all of our option activity during the period January 1, 2013 to March 31, 2014 is as follows:

	Shares		Exerciseprice pershare		Weightedaverageexerciseprice
Outstanding January 1, 2013		55,280	$	5.00 to 25.00	$	8.49
Granted – plan options		397,680		0.51 to 0.65		0.54
Granted – non plan options		11,000,000		0.25		0.25
Forfeited/Cancelled		-		-		-
Exercised		-		-		-
Outstanding December 31, 2013		11,452,960	$	0.25 to 25.00	$	0.30
Granted – plan options		-		-		-
Granted – non plan options		-		-		-
Forfeited/Cancelled		-		-		-
Exercised		-		-		-
Outstanding March 31, 2014		11,452,960	$	0.25 to 25,00		0.30

Stock options outstanding as of March 31, 2014 as disclosed in the above table, have an intrinsic value of $220,000.

e) Warrants

The warrants outstanding and exercisable at March 31, 2014 are as follows:

		Warrants   Outstanding					Warrants   Exercisable
ExercisePrice		NumberOutstanding		WeightedAverageRemainingContractualLife	WeightedAverageExercisePrice		NumberExercisable		WeightedAverageExercisePrice		WeightedAverageRemainingContractualLife
$	0.30		375,000	4.59 years	$	0.30		375,000	$	0.30		4.59

No warrants were granted for the three months ended March 31, 2014.

XML

NOTES PAYABLE

3 Months Ended

Mar. 31, 2014

NOTES PAYABLE

NOTES PAYABLE

9 NOTES PAYABLE

Notes payable consisted of the following as of March 31, 2014 and December 31, 2013:

Description	InterestRate			Maturity	March 31,2014		December 31, 2013
Short-Term
Owl Holdings		-		-	$	3,000	$	3,000
Total Short-Term Notes Payable						3,000		3,000
Long-Term
JAZ-CEH Holdings, LLC		7.5	%	October 31, 2015		105,000		105,000
Accrued interest						3,474		1,532
Total Long-Term Notes Payable						108,474		106,532
Total Notes Payable					$	111,474	$	109,532

Owl Holdings

The note payable advanced by Owl Holdings to the Company has no interest rate and is repayable on demand.

JAZ-CEH Holdings, LLC

In October 2013, Novas Energy USA, Inc, entered into an unsecured promissory note with JAZ-CEH Holdings LLC with a face value of $105,000. The note bears interest at 7.5% per annum and matures on October 31, 2015.

XML

Subsequent Transactions (Details) (USD $)	Mar. 31, 2014
Subsequent Transactions
An aggregate of 12,691,387 shares of Common Stock were issued to note holders upon conversion of convertible notes	$ 272,000
Conversion of notes , inclusive of interest thereon	22,877
Average conversion price per share	$ 0.02
on April 11, 2014 and May 1, 2014, Tonaquint converted of the $155,650 borrowed on October 11, 2013	$ 40,000
Tonaquint converted Common shares of the Company at an average issue price per share	$ 0.12

XML

ACCRUED LIABILITIES AND OTHER PAYABLES

3 Months Ended

Mar. 31, 2014

ACCRUED LIABILITIES AND OTHER PAYABLES

ACCRUED LIABILITIES AND OTHER PAYABLES

7 ACCRUED LIABILITIES AND OTHER PAYABLES

Accrued liabilities consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014		December 31, 2013
Short-term
Payroll liabilities	$	58,631	$	55,918
Accrued Royalties		1,758		1,758
License fees payable		150,000		-
Other		3,422		2,417
		213,811		60,093
Long-term
License fees payable		200,000		-
Total Accrued Liabilities and other payables	$	413,811	$	60,093

XML

DEFERRED REVENUE

3 Months Ended

Mar. 31, 2014

DEFERRED REVENUE

DEFERRED REVENUE

8 DEFERRED REVENUE

Deferred revenue is disclosed as follows:

	March 31, 2014		December 31, 2013
Short-term	$	123,777	$	-
Long-term		87,083		-
Total Deferred revenues	$	210,860	$	-

Novas entered into an agreement with a third party to provide oil recovery services in Mexico for an initial period of twenty four months, which may be extended at the option of Novas based upon the attainment of a minimum number of well treatments. The revenue invoiced in terms of this agreement consists of a limited time technology license fee, administrative fees, cost recovery fees and consumable usage fees. These fees, other than cost recovery fees, will be recognized over the initial term of the agreement, cost recovery fees are recognized as the expense is incurred.

XML

SHORT-TERM CONVERTIBLE NOTES PAYABLE

3 Months Ended

Mar. 31, 2014

SHORT-TERM CONVERTIBLE NOTES PAYABLE

SHORT-TERM CONVERTIBLE NOTES PAYABLE

10 SHORT-TERM CONVERTIBLE NOTES PAYABLE

Convertible Notes payable consisted of the following as of March 31, 2014 and December 31, 2013:

Description	InterestRate			Maturity	March 31,2014			December 31,2013
Dart Union		6	%	On demand	$	20,000		$	20,000
Dart Union		6	%	On demand		25,000			25,000
Dart Union		6	%	On demand		20,000			20,000
Accrued Interest						5,183			4,221
Total Dart Union						70,183			69,221
JMJ Financial		12	%	July 1, 2014		-			97,440
JMJ Financial		12	%	September 25, 2014		-			64,960
JMJ Financial		12	%	December 8, 2014		-			64,960
Unamortized debt discount, fees and interest expense						-			(36,306	)
Total JMJ Financial						-			191,054
Asher Enterprises		8	%	May 1, 2014		-			53,000
Asher Enterprises		8	%	June 6, 2014		-			42,500
Asher Enterprises		8	%	July 7, 2014		-			32,500
Accrued Interest						-			3,545
Total Asher Enterprises						-			131,545
Gel Properties		6	%	August 1, 2014		-			52,500
Gel Properties		6	%	June 1, 2014		-			-
Gel Properties		6	%	August 1, 2014		50,000			-
Accrued Interest						608			1,320
Total Gel Properties						50,608			53,820
Vista Capital Investments		12	%	September 4, 2014		-			30,800
Vista Capital Investments		12	%	December 18, 2014		-			30,800
Unamortized debt discount and interest expense						-			(9,544	)
Total Vista Capital Investments						-			52,056
LG Capital Funding, LLC		12	%	June 20, 2014		-			63,448
Unamortized debt discount and interest expense						-			(14,269	)
Total LG Capital Funding, LLC						-			49,179
Tonaquint, Inc.		10	%	October 11, 2014		155,650			155,650
Unamortized debt discount and interest expense						(22,851	)		(33,638	)
Total Tonaquint, Inc.						132,799			122,012
Total Short-Term Notes Payable					$	253,590		$	668,887

Dart Union

The convertible notes payable to Dart Union consist of three convertible notes in the aggregate principal amount of $65,000. These notes are unsecured, bear interest at the rate of six percent (6%) per annum and are repayable on demand. The notes are convertible at a conversion price equal to the higher of $0.05 per share or a 50% discount to the 3-day average closing price of the Company’s Common Stock for the three (3) business days immediately preceding the date of a conversion request from the holder.

JMJ Financial

On July 1, 2013, the Company borrowed $75,000 from JMJ Financial (“JMJ”) pursuant to an unsecured convertible promissory note. The terms of the note provided for no interest charge for 90 days and thereafter a once-off interest charge of 12%, amounting to $10,440, was added to the face value of the note. In addition, the note has an original issue discount of 10% and a closing and due diligence fee of 6% of the amount advanced; together these amounted to $12,000 and were added to the face value of the note. The note was convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on July 1, 2014.

On January 7, 2014, January 21, 2014, February 10, 2014 and February 27, 2014, the $75,000 borrowed on July 1, 2013, including interest, original issue discount and fees, amounting to $97,440, was converted into an aggregate of 1,045,179 Common shares of the Company at an average issue price of $0.09 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

On September 26, 2013, the Company borrowed $50,000 from JMJ pursuant to an unsecured convertible promissory note. The terms of the note provided for no interest charge for 90 days and thereafter a once-off interest charge of 12%, amounting to $6,960, was added to the face value of the note. In addition, the note has an original issue discount of 10% and a closing and due diligence fee of 6% of the amount advanced; together these amounted to $8,000 and were added to the face value of the note. The note was convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on September 25, 2014.

On March 26, 2014, the funds of $50,000 borrowed on September 26, 2013, including interest, original issue discount and fees, amounting to a total of $64,960, was converted into 721,778 Common shares of the Company at an issue price of $0.09 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

On December 9, 2013, the Company borrowed $50,000 from JMJ pursuant to an unsecured convertible promissory note. The terms of the note provided for no interest charge for 90 days and thereafter a once-off interest charge of 12%, amounting to $6,960, was added to the face value of the note. In addition, the note has an original issue discount of 10% and a closing and due diligence fee of 6% of the amount advanced; together these amounted to $8,000 and were added to the face value of the note. The note was convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on December 8, 2014.

On March 6, 2014, the funds of $50,000 borrowed on December 9, 2013, including interest, original issue discount and fees, amounting to a total of $64,960, was repaid for $58,000 before the once-off interest charge of $6,960 came into effect.

The Company has no further obligations under this note.

JMJ may make further advances under the promissory note up to $275,000 (net $250,000 after an original issue discount of 10% or $25,000). Each note matures one year from the date of advance. The promissory note also requires payment of a closing and due diligence fee equal to 6% of the amount of each advance.

Asher Enterprises

On July 29, 2013, the Company issued an unsecured convertible note to Asher Enterprises with a face value of $53,000, in exchange for $50,000 cash, net of $3,000 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 8% per annum, which interest is payable in cash or common stock, at the election of the holder, and matures on May 1, 2014. The conversion price, as well as the formula for determining the number of shares needed to repay the note and any interest thereon is 58% of the average of the lowest closing price for any three trading days during the last ten day trading period prior to conversion or payment of interest. The holder may only convert the note following the expiration of 180 days from the date of issuance, July 29, 2013. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. This note may be prepaid by the Company from the date of issuance to 180 days after issuance date at a prepayment penalty ranging from 112% to 135% of the balance outstanding, including interest thereon, dependent upon the age of the note.

On February 7, 2014, the unsecured promissory note issued to Asher Enterprises on July 29, 2013 with a face value of $53,000, was repaid for $73,687, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

On September 4, 2013, the Company issued an unsecured convertible note to Asher Enterprises with a face value of $42,500, in exchange for $40,000 cash, net of $2,500 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 8% per annum, which interest is payable in cash or common stock, at the election of the holder, and matures on June 6, 2014. The conversion price, as well as the formula for determining the number of shares needed to repay the note and any interest thereon is 58% of the average of the lowest closing price for any three trading days during the last ten day trading period prior to conversion or payment of interest. The holder may only convert the note following the expiration of 180 days from the date of issuance, September 4, 2013. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. This note may be prepaid by the Company from the date of issuance to 180 days after issuance date at a prepayment penalty ranging from 112% to 135% of the balance outstanding, including interest thereon, dependent upon the age of the note.

On February 21, 2014, the unsecured promissory note issued to Asher Enterprises on September 4, 2013 with a face value of $42,500 was repaid for $58,884, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

On October 3, 2013, the Company issued an unsecured convertible note to Asher Enterprises with a face value of $32,500, in exchange for $30,000 cash, net of $2,500 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 8% per annum, which interest is payable in cash or common stock, at the election of the holder, and matures on July 7, 2014. The conversion price, as well as the formula for determining the number of shares needed to repay the note and any interest thereon is 58% of the average of the lowest closing price for any three trading days during the last ten day trading period prior to conversion or payment of interest. The holder may only convert the note following the expiration of 180 days from the date of issuance, October 3, 2013. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. This note may be prepaid by the Company from the date of issuance to 180 days after issuance date at a prepayment penalty ranging from 112% to 135% of the balance outstanding, including interest thereon, dependent upon the age of the note.

On March 28, 2014, the unsecured promissory note issued to Asher Enterprises on October 3, 2013 with a face value of $32,500 was repaid for $45,086, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

On July 30, 2013, the Company issued a convertible note, face value $52,500, in exchange for $50,000 cash, net of $2,500 in legal fees. The note is convertible into common stock of the Company and bears interest at the rate of 6% per annum, which interest is payable in common stock, and matures on August 1, 2014. The conversion price, as well as the formula for determining the number of shares needed to pay the interest on the note, is 65% of the lowest closing price for any five trading days prior to conversion or payment of interest. The holder may only convert the note following the expiration of the requisite holding period under Rule 144 of the Securities Act of 1933. Payments of interest (in common stock pursuant to the formula outlined above) are made upon demand by the holder at any time in the holder’s discretion following the expiration of the requisite Rule 144 holding period. The note is redeemable by the Company at any time within 6 months from the date of issuance, July 30, 2013, at a 20% premium over the principal amount due within the first 30-days, which premium escalates by 3% every 30 days to a maximum of 35%.

On February 10, 2014, the unsecured promissory note issued to Gel Properties on July 30, 2013 with a face value of $52,500, was repaid for $72,538, inclusive of interest, fees and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

Gel Properties (continued)

On July 30, 2013, the Company issued two convertible notes, each having a face value of $50,000 (the “Convertible Notes”) in exchange for two $50,000 “back end” notes (the “Back End Notes”). The Back End Notes are secured by a pledge account which has an aggregate appraised value of not less than $100,000. The Back End Notes are due and payable on June 1, 2014 and August 1, 2014 respectively. The Convertible Notes are convertible into common stock of the Company and each bear interest at the rate of 6% per annum, which interest is payable in common stock, and mature on August 1, 2015. The conversion price, as well as the formula for determining the number of shares needed to pay the interest on the note, is 65% of the lowest closing price for any five trading days prior to conversion or payment of interest. The holder may only convert the note following the expiration of the requisite holding period under Rule 144 of the Securities Act of 1933. Payments of interest (in common stock pursuant to the formula outlined above) are made upon demand by the holder at any time at the holder’s discretion following the expiration of the requisite Rule 144 holding period. The Convertible Notes are redeemable by the Company at any time at a premium over the principal amount due of 50%. The Company has the right to call and not allow funding of the Back End Notes by offsetting the Convertible Notes against the Back End Notes. In consideration of this call right the Company issued 12,500 shares of its common stock to the issuer of the Back End Notes. The shares are held in escrow and will be released if the Company elects, prior to April 1, 2014, to call the Back End Notes.

On January 16, 2014, the two $50,000 “back end” notes were exercised for proceeds of $95,000, net of $5,000 in legal fees.

On March 11, 2014, one of the two $50,000 secured “back end” promissory note exercised on January 16, 2014, was repaid for $62,950, inclusive of interest and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

Subsequent to the three months ended March 31, 2014, on April 11, 2014, the second $50,000 secured “back end” promissory note was repaid for $65,708, inclusive of interest and an early settlement penalty accrued thereon. The Company has no further obligations under this note.

Vista Capital Investments

On September 5, 2013, the Company borrowed $25,000 from Vista Capital Investments (“Vista”) pursuant to an unsecured convertible promissory note. The terms of the note provided for a once-off interest charge of 12% amounting to $3,300 added to the face value of the note. In addition, the note has an original issue discount of 10% of the amount advanced which amounted to $2,500 and was added to the face value of the note. The note is convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.33 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on September 5, 2014. The holder shall not exercise any conversion right that would result in the holder owning more than 4.99% of the Company’s common stock. The Note is redeemable by the Company within 90 days of the issuance date, after a 10 day notice period, in which notice period the holder may still elect to exercise the conversion feature of the note, at a premium over the principal amount due of 50%, plus any interest earned thereon. As long as the note is outstanding, the holder, at its option, has the right to adopt any future, more favorable financing or conversion terms on any subsequent financings conducted by the Company or any of its subsidiaries.

On March 12, 2014, the funds of $25,000 borrowed on September 5, 2013, including interest, original issue discount and fees, amounting to a total of $30,800, was converted into 366,667 Common shares of the Company at an issue price of $0.084 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

On December 19, 2013, the Company borrowed $25,000 from Vista pursuant to an unsecured convertible promissory note. The terms of the note provided for a once-off interest charge of 12% amounting to $3,300 added to the face value of the note. In addition, the note has an original issue discount of 10% of the amount advanced which amounted to $2,500 and was added to the face value of the note. The note is convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.33 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on December 18, 2014. The holder shall not exercise any conversion right that would result in the holder owning more than 4.99% of the Company’s common stock. The Note is redeemable by the Company within 90 days of the issuance date, after a 10 day notice period, in which notice period the holder may still elect to exercise the conversion feature of the note, at a premium over the principal amount due of 50%, plus any interest earned thereon. As long as the note is outstanding, the holder, at its option, has the right to adopt any future, more favorable financing or conversion terms on any subsequent financings conducted by the Company or any of its subsidiaries.

Vista Capital Investments (continued)

On March 17, 2014, the funds of $25,000 borrowed on December 19, 2013, including interest, original issue discount and fees, amounting to a total of $30,800, was converted into 354,023 Common shares of the Company at an issue price of $0.087 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

Vista may make further advances under the promissory note up to $250,000 (net $225,000 after an original issue discount of 10% or $25,000). Each note matures one year from the date of advance.

LG Capital Funding, LLC

On October 10, 2013, the Company received, a net $45,000 from LG Capital Funding, LLC (“LG”), after the payment of a $5,000 commission to a third party and legal fees amount to $1,500, pursuant to an unsecured convertible promissory note with a face value of $51,500. The terms of the note provided for an original issue discount of 10% amounting to $5,150 and no interest charge for 90 days, thereafter a once-off interest charge of 12% amounting to $6,798 will be added to the face value of the note. . The note is convertible into common stock at any time, at the holder’s option, in whole or in part, at a conversion price equal to the lesser of $0.65 or 60% of the lowest trade price in the 25 trading days prior to conversion. The note matures on June 20, 2014. The holder shall not exercise any conversion right that would result in the holder owning more than 4.99% of the Company’s common stock. The Convertible Note is redeemable by the Company within 90 days of the issuance date, after a 3 day notice period, in which notice period the holder may still elect to exercise the conversion feature of the note, at a premium over the principal amount due of 22%, plus any interest earned thereon, subject to the holders approval. The conversion price of the note has anti-dilutive provisions which will reduce the cap on the conversion price for any subsequent share issuances in certain circumstances. The Company has certain covenants which restrict it from the following; i) payment of dividends or other distributions, in cash or otherwise; ii) restrictions on stock repurchases; iii) the incurrence of debt other than in the ordinary course of business or to repay the note or borrowings not exceeding $1,000,000; iv) the sale of a significant portion of the assets outside of the ordinary course of business; and v) lend money unless committed to prior to this note, made in the ordinary course of business or in excess of $100,000, without the note holders consent.

On March 31, 2014, the unsecured promissory note issued to LG with a face value of $51,500 was repaid for $95,172, inclusive of interest, original issue discounts and early settlement penalty accrued thereon. The Company has no further obligations under this note.

Tonaquint, Inc.

On October 11, 2013, the Company received, a net $112,500 from Tonaquint, Inc. (“Tonaquint”), after the payment of a $12,500 commission to a third party, pursuant to a convertible promissory note, with a one-year maturity and a face value of $141,500, inclusive of an original issue discount and fees amounting to $16,500. There was no interest charge for the first 90 days and thereafter a once-off interest charge of 10% amounting to $14,150 was added to the face value of the note. The note is convertible into common stock six months after the issue date, at the holder’s option, in whole or in part, at a conversion price equal to 60% of the lowest trade price in the 25 trading days prior to conversion. The holder shall not exercise any conversion right that would result in the holder owning more than 9.99% of the Company’s common stock. The Convertible Note is redeemable by the Company within 90 days of the issuance date at no penalty.

Subsequent to the three months ended March 31, 2014, on April 11, 2014 and May 1, 2014, Tonaquint converted $40,000 of the note outstanding of $155,650 borrowed on October 11, 2013, including interest, original issue discount and fees into 323,183 Common shares of the Company at an average issue price of $0.12 per share (60% of the lowest trade price in the 25 trading days prior to conversion). 

XML

Stock option Activity (Tables)

3 Months Ended

Mar. 31, 2014

Compensation Related Costs, Share Based Payments:

Following assumptions were used to value the plan and non-plan options issued

	Year endedDecember 31, 2013
Stock price over the period	$0.50 –$ 0.65
Risk free interest rate	1.41% to 2.71	%
Expected life of options	5 to 10 years
Expected volatility	127.99% to 150.0	%
Expected dividend rate	0	%

Schedule of options outstanding and exercisable

		Options   Outstanding						Options   Exercisable
ExercisePrice		NumberOutstanding		WeightedAverageRemainingContractualLife		WeightedAverageExercisePrice		NumberExercisable		WeightedAverageExercisePrice		WeightedAverageRemainingContractualLife
$	25.00		2,500		4.10 years	$	25.00		2,500	$	25.00		4.10 years
$	13.50		5,480		5.21 years	$	13.50		5,480	$	13,50		5.21 years
$	12.50		2,000		6.54 years	$	12.50		2,000	$	12.50		6.54 years
$	8.50		30,500		7.25 years	$	8.50		28,793	$	8.50		7.25 years
$	5.00		14,800		7.55 years	$	5.00		12,400	$	5.00		7.55 years
$	0.25		11,000,000		3.93 years	$	0.25		5,729,174	$	0.25		3.93 years
$	0.65		55,386		8.94 years	$	0.65		55,386	$	0.65		8.94 years
$	0.63		57,144		4.25 years	$	0.63		57,144	$	0.63		4.25 years
$	0.51		285,150		4.37 years	$	0.51		213,864	$	0.51		4.37 years
			11,452,960		3.99 years	$	0.30		6,106,741	$	0.31		3.99 years

Stock options outstanding

	Shares		Exerciseprice pershare		Weightedaverageexerciseprice
Outstanding January 1, 2013		55,280	$	5.00 to 25.00	$	8.49
Granted – plan options		397,680		0.51 to 0.65		0.54
Granted – non plan options		11,000,000		0.25		0.25
Forfeited/Cancelled		-		-		-
Exercised		-		-		-
Outstanding December 31, 2013		11,452,960	$	0.25 to 25.00	$	0.30
Granted – plan options		-		-		-
Granted – non plan options		-		-		-
Forfeited/Cancelled		-		-		-
Exercised		-		-		-
Outstanding March 31, 2014		11,452,960	$	0.25 to 25,00		0.30

XML

Stock Option Plan Transactions (Details)	Mar. 31, 2014	Dec. 31, 2013
Stock Option Plan Transactions
Options issued and outstanding under the Stock Plan	452,960	452,960
Company issued options to two of its Officers not covered under this plan	11,000,000	11,000,000
After the reverse stock split shares were available for grant	100,000	100,000
Increase in the number of awards available for grant	2,100,000	2,100,000

XML

RELATED PARTY TRANSACTIONS

3 Months Ended

Mar. 31, 2014

RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS

15 RELATED PARTY TRANSACTIONS

There are no material or disclosable related party transactions.

XML

Equipment and property (Tables)

3 Months Ended

Mar. 31, 2014

PLANT AND EQUIPMENT.

Equipment and property

	March 31, 2014			December 31, 2013
Capital work in progress	$	130,000		$	105,000
Furniture and equipment		26,643			26,643
Field equipment		16,120			16,120
Computer equipment		3,041			3,041
Total cost		175,804			150,804
Less: accumulated depreciation		(33,014	)		(28,423	)
Property and equipment, net	$	142,790		$	122,381

XML

Assumptions used in the Black-Scholes valuation model (Details)	3 Months Ended	12 Months Ended
	Mar. 31, 2014	Dec. 31, 2013
Assumptions used in the Black-Scholes valuation model
Stock price over the period	0.15 to 0.46	0.20 to 0.94
Risk free interest rate	0.11% to 0.13%	0.09% to 0.16%
Expected life of short-term notes payable	1 to 10 months	8 to 12 months
Expected volatility	117.66%	114.14%
Expected dividend rate	0.00%	0.00%

XML

Property and Equipment Depreciation Expense (Details) (USD $)	3 Months Ended
	Mar. 31, 2014	Mar. 31, 2013
Property and Equipment Depreciation Expense:
Depreciation expense	$ 4,591	$ 5,300

XML

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT (USD $)	Preferred Stock Shares Series A Share	Preferred Stock Shares Series A Amount USD ($)	Preferred Stock Shares Series B Share	Preferred Stock Shares Series B Amount USD ($)	Common Stock Shares	Common Stock Amount USD ($)	Additional Paid-In Capital USD ($)	Accumulated Deficit USD ($)	Total Shareholders deficit USD ($)
Balance at Jun. 19, 2012	0	0	0	0	0	0	0	0	0
Stock Issued	0	0	0	0	100,000,000	100,000	0	0	100,000
Contributed Capital		$ 0		$ 0		$ 0	$ 895	$ 0	$ 895
Dividends		0		0		0	(895)	(99,105)	(100,000)
Net loss for year ended December 31, 2012		0		0		0	0	(925)	(925)
Balance at Dec. 31, 2012	0	0	0	0	100,000,000	100,000	0	(100,030)	(30)
Contributed Capital		0		0		0	37,301	0	37,301
Recapitalization as a result of the reverse merger on February 4, 2013 with Novas Energy USA, Inc.	5,000,000	5,000	0	0	27,357,871	27,358	0	(1,476,791)	(1,444,433)
Conversion of preferred stock	(1,112,500)	(1,112)	0	0	11,125,000	11,125	(10,013)	0	0
Conversion of notes to common stock	0	0	0	0	65,781,633	65,782	2,027,229	0	2,093,011
Issuance of shares for services	0	0	0	0	400,000	400	71,600	0	72,000
Equity based compensation		0		0		0	1,657,273	0	1,657,273
Issuance of shares for call option	0	0	0	0	12,500	13	5,487	0	5,500
Issuance of common stock	0	0	0	0	620,710	621	121,310	0	121,931
Net loss for the year ended December 31, 2013		0		0		0	0	(3,816,851)	(3,816,851)
Balance at Dec. 31, 2013	3,887,500	3,888	0	0	205,297,714	205,298	3,910,188	(5,393,672)	(1,274,298)
Conversion of notes to common stock	0	0	0	0	2,487,758	2,488	732,757	0	735,245
Subscription for Series B Convertible, Redeemable Preferred Stock	0	0	75,000	75	0	0	749,925	0	750,000
Issuance of shares for services	0	0	0	0	500,000	500	134,500	0	135,000
Equity based compensation		0		0		0	490,397	0	490,397
Net loss for the three months ended March 31, 2014		$ 0		$ 0		$ 0	$ 0	$ (1,434,796)	$ (1,434,796)
Balance at Mar. 31, 2014	3,887,500	3,888	75,000	75	208,285,472	208,286	6,017,767	(6,828,468)	(598,452)

XML

PREPAID EXPENSES AND OTHER CURRENT ASSETS

3 Months Ended

Mar. 31, 2014

PREPAID EXPENSES AND OTHER CURRENT ASSETS

PREPAID EXPENSES AND OTHER CURRENT ASSETS

4 PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses consisted of the following as of March 31, 2014 and December 31, 2013:

	March 31, 2014		December 31, 2013
Prepaid equipment rental	$	2,300	$	1,533
Prepaid insurance		11,767		10,848
Prepaid professional fees		3,733		4,144
Other		846		579
	$	18,646	$	17,104

XML

COMMITMENTS AND CONTINGENCIES TRANSACTIONS (Details) (USD $)	Mar. 31, 2014
COMMITMENTS AND CONTINGENCIES TRANSACTIONS:
Investor relations services for a period of one year from the effective date for a cash consideration per month	$ 2,500
Shares of common stock, issued	174,600
Shares on conclusion of the agreement	43,650
Shares over the nine month period January to September 2014	130,950
Claims by creditors of the Company amounting	372,090
Claims against long-term liabilities	848,916
leases approximately 2,300 square feet of office space in Houston per month	2,200
Sub-leases approximately 748 square feet of loft space in Houston	$ 1,675

XML

Intangibles license agreement (Tables)

3 Months Ended

Mar. 31, 2014

Intangibles license agreement

Intangibles license agreement

	March 31, 2014			December 31, 2013
License agreements	$	350,000		$	-
Website development		8,000			8,000
Total cost		358,000			8,000
Less: accumulated amortization		(8,000	)		(8,000	)
Property and equipment, net	$	350,000		$	-

Amortization expense was $0 and $400 for the three months ended March 31, 2014 and 2013, respectively.

The minimum commitments due under the license agreement for the next five years are summarized as follows:

	Amount
2014	$	150,000
2015		700,000
2016		1,000,000
2017		1,000,000
2018		1,000,000
	$	3,850,000

XML

Going Concern (Details) (USD $)	Mar. 31, 2014
Going Concern Details
Incurred a net loss	$ 1,434,796
Accumulated deficit	6,828,468
working capital deficiency	491,478
Non-cash derivative liability included in working capital deficiency	$ 65,042

XML

NET LOSS PER SHARE

3 Months Ended

Mar. 31, 2014

NET LOSS PER SHARE

NET LOSS PER SHARE

14 NET LOSS PER SHARE

Basic loss per share is based on the weighted-average number of common shares outstanding during each period. Diluted loss per share is based on basic shares as determined above plus common stock equivalents, including convertible preferred shares and convertible notes as well as the incremental shares that would be issued upon the assumed exercise of in-the-money stock options and warrants using the treasury stock method. The computation of diluted net loss per share does not assume the issuance of common shares that have an anti-dilutive effect on net loss per share. For the three months ended March 31, 2014 and 2013, respectively, all stock options and warrants, convertible preferred stock and convertible notes were excluded from the computation of diluted net loss per share.

Dilutive shares which could exist pursuant to the exercise of outstanding stock instruments and which were not included in the calculation because their affect would have been anti-dilutive are as follows:

	Three months endedMarch  31, 2014(Shares)		Three months endedMarch 31, 2013(Shares)
Options to purchase shares of common stock		11,452,960		11,110,666
Warrants to purchase shares of common stock		375,000		-
Convertible preferred Series A-1 shares		38,875,000		43,125,000
Convertible preferred Series B shares		7,500,000		-
Convertible long term notes		19,443,750		75,000,000
Convertible short term notes*		-		1,300,000
		77,646,710		130,535,666

* Convertible short term notes have variable conversion pricing dependent upon share prices prior to conversion, see note 10 above.

As of March 31, 2014, short term notes with a principal amount outstanding of $273,650 are convertible into common shares at rates ranging from 50% to 65% of average trading prices immediately prior to conversion. The closing share price as of March 31, 2014 was $0.27. Certain of these short-term notes, with a principal amount outstanding of $65,000 have a floor conversion price of $0.05 per share. The remainder of the short-term notes do not have a floor or a capped conversion price.