XML 54 R45.htm IDEA: XBRL DOCUMENT v3.22.2
Summary of Reconciliation of Financial Position (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Jan. 02, 2021
Jan. 01, 2021
Dec. 31, 2020
Current assets:            
Cash and cash equivalents $ 12,638,547 $ 1,320,802 $ 1,026,990     $ 202,712
Accounts receivable 1,062,942   709,805     773,311
Prepaid expenses and deposits 209,345   95,503     24,302
Total current assets 13,910,834   1,832,298     1,000,325
Oil and gas properties, net 1,056,767   1,420,613     2,224,473
Exploration and evaluation assets 3,119,105   3,116,146     3,122,443
Property and equipment, net 133,436   147,134     128,257
Restricted cash 4,954   5,438     11,763
Total assets 18,225,096   6,521,629     6,487,261
Current liabilities:            
Accounts payable and accrued liabilities 1,231,571   852,481     1,496,510
Loans payable 339,371   630,534     549,424
Lease liability 4,783   6,732     12,116
Total current liabilities 1,575,725   1,489,747     2,058,050
Asset retirement obligation 8,384,945   8,993,108     9,355,422
Loans payable 15,014   18,513     17,730
Derivative liability       11,027
Derivative liability 741,739   472,899     1,804,572
Lease liability 9,694   8,592     27,693
Total liabilities 10,727,117   10,982,859     13,274,494
Stockholders’ equity (deficiency):            
Common stock 2,707   1,828     1,253
Share premium 44,557,756   32,175,293     26,331,369
Notes and amounts receivable for equity issued (1,193,641)   (1,193,641)    
Shares to be cancelled 5,323   5,323    
Obligation to Issue Shares 88,998   7,450     15,342
Warrant and option reserve 2,324,162   1,040,779     1,177,099
Accumulated other comprehensive loss (705,301)   (847,412)     (490,172)
Accumulated deficit (37,582,025)   (35,650,850)     (33,822,124)
Total stockholders’ equity (deficiency) 7,497,979 (14,321,520) (4,461,230)     (6,787,233)
Total liabilities and stockholders’ equity (deficiency) 18,225,096   6,521,629     $ 6,487,261
Revenue            
Oil and natural gas sales 1,013,625 944,562        
Cost and expenses            
Production 622,318 632,501        
Depletion 66,549 109,101 415,686      
Depreciation 11,180 7,007        
Accretion of asset retirement obligation 224,828 22,873        
Stock based compensation 84,721 36,900        
General and administrative 1,111,900 483,624        
Total expenses 2,297,898 1,376,155        
Loss before other income (expenses) 1,284,273 431,593        
Other income (expenses)            
Interest expense (21,405) (44,688)        
Interest income 19,631 1,974        
Finance cost (26,512) (11,299)        
Foreign exchange loss (121,125) (66,445)        
Loss on debt extinguishment 71,282 (72,105)        
Change in fair value of derivative liability (568,773) (8,730,596)        
Total other income (expense) (646,902) (8,923,195)        
Net loss $ (1,931,175) $ (9,354,788)        
Loss per share $ (0.01) $ (0.07)        
Weighted average number of shares outstanding 199,981,409 130,517,223        
Other comprehensive loss            
Foreign currency translation adjustments $ 142,111 $ (82,617)        
Comprehensive loss (1,789,064) (9,437,405)        
IFRS [member]            
Current assets:            
Cash and cash equivalents     1,026,990 $ 202,712    
Accounts receivable     709,805 773,311    
Prepaid expenses and deposits     95,503 24,302    
Total current assets     1,832,298 1,000,325    
Oil and gas properties, net     1,420,613 2,224,743    
Exploration and evaluation assets     3,116,146 3,122,443    
Property and equipment, net     147,134 128,257    
Restricted cash     5,438 11,763    
Total assets     6,521,629 6,487,261    
Current liabilities:            
Accounts payable and accrued liabilities     852,481 1,496,510    
Loans payable     630,534 549,424    
Lease liability     6,732 12,116    
Total current liabilities     1,489,747 2,058,050    
Asset retirement obligation     8,993,108 9,355,422    
Loans payable     18,513 17,730    
Derivative liability     472,899 11,027    
Derivative liability       1,804,572    
Lease liability     8,592 27,693    
Total liabilities     10,982,859 13,274,494    
Stockholders’ equity (deficiency):            
Common stock     1,828 1,253    
Additional paid-in capital        
Share premium     32,175,293 26,331,369    
Notes and amounts receivable for equity issued     (1,193,641)      
Stock subscriptions and stock to be issued       15,342    
Shares to be cancelled     5,323      
Obligation to Issue Shares     7,450      
Warrant and option reserve     1,040,779 1,177,099    
Accumulated other comprehensive loss     (847,412) (490,172)    
Accumulated deficit     (35,650,850) (33,822,124)    
Total stockholders’ equity (deficiency)     (4,461,230) (6,787,233)    
Total liabilities and stockholders’ equity (deficiency)     6,521,629 $ 6,487,261    
Revenue            
Oil and natural gas sales   944,562        
Cost and expenses            
Production   632,501        
Depletion   109,101        
Depreciation   7,007        
Accretion of asset retirement obligation   22,873        
Stock based compensation   36,900        
General and administrative   567,773        
Total expenses   1,376,155        
Loss before other income (expenses)   (431,593)        
Other income (expenses)            
Interest expense   (44,688)        
Interest income   1,974        
Finance cost   (11,299)        
Foreign exchange loss   (66,445)        
Other expense   (36)        
Loss on debt extinguishment   (72,105)        
Change in fair value of derivative liability   (8,730,596)        
Total other income (expense)   (8,923,195)        
Net loss   $ (9,354,788)        
Loss per share   $ (0.07)        
Weighted average number of shares outstanding   30,517,223        
Other comprehensive loss            
Foreign currency translation adjustments   $ (82,617)        
Comprehensive loss   (9,437,405)        
Previously stated [member]            
Current assets:            
Cash and cash equivalents     1,026,990   $ 202,712  
Accounts receivable     709,805   773,311  
Prepaid expenses and deposits     95,503   24,302  
Total current assets     1,832,298   1,000,325  
Oil and gas properties, net     5,172,943   5,346,916  
Exploration and evaluation assets        
Property and equipment, net     147,134   128,257  
Restricted cash     5,438   11,763  
Total assets     7,157,813   6,487,261  
Current liabilities:            
Accounts payable and accrued liabilities     852,481   1,496,510  
Loans payable     630,534   549,424  
Lease liability     6,732   12,116  
Total current liabilities     1,489,747   2,058,050  
Asset retirement obligation     4,426,978   4,010,624  
Loans payable     18,513   17,730  
Derivative liability     472,899   11,027  
Derivative liability         1,804,572  
Lease liability     8,592   27,693  
Total liabilities     6,416,729   7,929,696  
Stockholders’ equity (deficiency):            
Common stock     1,828   1,253  
Additional paid-in capital     33,295,413   27,508,468  
Share premium          
Notes and amounts receivable for equity issued     (1,193,641)      
Stock subscriptions and stock to be issued         15,342  
Shares to be cancelled     5,323      
Obligation to Issue Shares     7,450      
Warrant and option reserve        
Accumulated other comprehensive loss     (847,412)   (490,172)  
Accumulated deficit     (30,527,877)   (28,477,326)  
Total stockholders’ equity (deficiency)     741,084   (1,442,435)  
Total liabilities and stockholders’ equity (deficiency)     7,157,813   6,487,261  
Revenue            
Oil and natural gas sales   944,562        
Cost and expenses            
Production   632,501        
Depletion   69,219        
Depreciation   7,007        
Accretion of asset retirement obligation   100,266        
Stock based compensation   36,900        
General and administrative   567,773        
Total expenses   1,413,666        
Loss before other income (expenses)   (469,104)        
Other income (expenses)            
Interest expense   (44,688)        
Interest income   1,974        
Finance cost   (11,299)        
Foreign exchange loss   (66,445)        
Other expense   (36)        
Loss on debt extinguishment   (151,446)        
Change in fair value of derivative liability   (8,730,596)        
Total other income (expense)   (9,002,536)        
Net loss   $ (9,471,640)        
Loss per share   $ (0.07)        
Weighted average number of shares outstanding   30,517,223        
Other comprehensive loss            
Foreign currency translation adjustments   $ (82,617)        
Comprehensive loss   (9,554,257)        
Increase (decrease) due to changes in accounting policy required by IFRSs [member]            
Current assets:            
Cash and cash equivalents        
Accounts receivable        
Prepaid expenses and deposits        
Total current assets        
Oil and gas properties, net     (3,752,330)   (3,122,443)  
Exploration and evaluation assets     3,116,146   3,122,443  
Property and equipment, net        
Restricted cash        
Total assets     (636,184)    
Current liabilities:            
Accounts payable and accrued liabilities        
Loans payable        
Lease liability        
Total current liabilities        
Asset retirement obligation     4,566,130   5,344,798  
Loans payable        
Derivative liability        
Derivative liability          
Lease liability        
Total liabilities     4,566,130   5,344,798  
Stockholders’ equity (deficiency):            
Common stock        
Additional paid-in capital     (33,295,413)   (27,508,468)  
Share premium     32,175,293   26,331,369  
Notes and amounts receivable for equity issued          
Stock subscriptions and stock to be issued          
Shares to be cancelled          
Obligation to Issue Shares          
Warrant and option reserve     1,040,779   1,177,099  
Accumulated other comprehensive loss        
Accumulated deficit     (5,122,973)   (5,344,798)  
Total stockholders’ equity (deficiency)     (5,202,314)   (5,344,798)  
Total liabilities and stockholders’ equity (deficiency)     $ (636,184)    
Revenue            
Oil and natural gas sales          
Cost and expenses            
Production          
Depletion   39,882        
Depreciation          
Accretion of asset retirement obligation   (77,393)        
Stock based compensation $ 1,177,099        
General and administrative          
Total expenses   (37,511)        
Loss before other income (expenses)   37,511        
Other income (expenses)            
Interest expense          
Interest income          
Finance cost          
Foreign exchange loss          
Other expense          
Loss on debt extinguishment   79,341        
Change in fair value of derivative liability          
Total other income (expense)   79,341        
Net loss   $ 116,852        
Loss per share          
Weighted average number of shares outstanding          
Other comprehensive loss            
Foreign currency translation adjustments          
Comprehensive loss   $ 116,852