NEVADA
|
87-0564472
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer Identification
No.)
|
·
|
Our chief executive officer and
chief financial officer must now certify the accuracy of all of our
periodic reports that contain financial
statements;
|
·
|
Our periodic reports must disclose
our conclusions about the effectiveness of our disclosure controls and
procedures; and
|
·
|
We may not make any loan to any
director or executive officer and we may not materially modify any
existing loans.
|
·
|
with a price of less than five
dollars per share;
|
·
|
that are not traded on a
“recognized” national
exchange;
|
·
|
whose prices are not quoted on the
NASDAQ automated quotation system;
or
|
·
|
get information about the
investor’s financial situation, investment experience and investment
goals;
|
·
|
reasonably determine, based on
that information, that transactions in penny stocks are suitable for the
investor and that the investor can evaluate the risks of penny stock
transactions;
|
·
|
provide the investor with a
written statement setting forth the basis on which the broker/dealer made
his or her determination;
and
|
·
|
receive a signed and dated copy of
the statement from the investor, confirming that it accurately reflects
the investors’ financial situation, investment experience and investment
goals.
|
2006
|
High
|
Low
|
||||||
First
Quarter
|
$
|
0.15
|
$
|
0.03
|
||||
Second
Quarter
|
0.10
|
0.03
|
||||||
Third
Quarter
|
0.04
|
0.03
|
||||||
Fourth
Quarter
|
0.50
|
0.02
|
2007
|
High
|
Low
|
||||||
First
Quarter
|
$
|
.95
|
$
|
.22
|
||||
Second
Quarter
|
.46
|
.12
|
||||||
Third
Quarter
|
.14
|
.05
|
||||||
Fourth
Quarter
|
.09
|
.03
|
·
|
pertain
to the maintenance of records that in reasonable detail accurately and
fairly reflect the transactions and dispositions of our
assets;
|
·
|
provide
reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted
accounting principles, and that our receipts and expenditures are being
made only in accordance with authorizations of management and our
directors; and
|
·
|
provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of our assets that could have
a material effect on the financial
statements.
|
Name
|
Age
|
Title
|
Jon
Fullenkamp
|
53
|
President, CEO and Chairman of the
Board of Directors
|
Rick
May
|
62
|
Director
|
Perry
Mansell
|
60
|
Director
|
SUMMARY COMPENSATION
TABLE
|
|||||||||||||||||||||||||||||
Long Term
Compensation
|
|||||||||||||||||||||||||||||
Annual
Compensation
|
Awards
|
Payouts
|
|||||||||||||||||||||||||||
Name and
Principle Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Other
Annual
Compensation
|
Restricted
Stock
Award(s)
($)(1)
|
Securities
Underlying Options/SARs
(#)
|
LTIP
Payouts
($)
|
All other
compensation
($)
|
|||||||||||||||||||||
Jon Fullenkamp, CEO, President
& Director
|
2007
|
$
|
0
|
n/a
|
n/a
|
8,750,000
|
(1)
|
0
|
0
|
0
|
|||||||||||||||||||
Perry Mansell,
Director
|
2007
|
$
|
0
|
n/a
|
n/a
|
500,000
|
0
|
0
|
0
|
||||||||||||||||||||
Rick May,
Director
|
2007
|
$
|
0
|
n/a
|
n/a
|
500,000
|
0
|
0
|
0
|
||||||||||||||||||||
Title of
|
Name and
Address
|
Amount and
Nature
|
Percent of
|
||||||
Class
|
of Beneficial
Owner
|
of Beneficial
Owners
|
Ownership
|
||||||
Common
|
Jon
Fullenkamp
|
14,172,616
|
(1)
|
34
|
%
|
||||
112 N Curry Street, Carson City,
NV 89703-4934
|
|||||||||
Common
|
Rick May
|
540,000
|
0
|
%
|
|||||
112 N Curry Street, Carson City,
NV 89703-4934
|
|||||||||
Common
|
Perry
Mansell
|
540,000
|
0
|
%
|
|||||
112 N Curry Street, Carson City,
NV 89703-4934
|
Exhibit
No.
|
Description of
Exhibit
|
3.1
|
Articles of incorporation and
amendments (1)
|
3.2
|
Certificate of Amendment, dated
April 28, 2003 (2)
|
3.3
|
Bylaws (2)
|
3.4
|
Certificate of Amendment, dated
May 3, 2006 (3)
|
3.5
|
Certificate of Amendment, dated
August 22, 2006 (3)
|
14
|
|
31
|
|
32
|
VICTORY ENERGY
CORPORATION
|
|||
Date: November 25,
2008
|
By:
|
/s/ Jon
Fullenkamp
|
|
Jon
Fullenkamp
|
|||
CEO, President and
Director
|
|||
VICTORY ENERGY
CORPORATION
|
|||
Date: November 25,
2008
|
By:
|
/s/ Jon
Fullenkamp
|
|
Jon
Fullenkamp
|
|||
CEO, President and
Director
(Principal Executive Officer
and
Principal Financial and Accounting
Officer)
|
|||
Consolidated Balance
Sheets
|
||||||||
(A Development Stage
Company)
|
||||||||
Consolidated Balance
Sheets
|
||||||||
ASSETS
|
||||||||
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash and Cash
Equivalents
|
$
|
3,251
|
$
|
-
|
||||
Subscriptions
Receivable
|
160,000
|
-
|
||||||
Total
Current Assets
|
163,251
|
-
|
||||||
FIXED ASSETS,
NET
|
-
|
-
|
||||||
OTHER
ASSETS
|
||||||||
Investment in Joint
Venture
|
50,000
|
50,000
|
||||||
TOTAL
ASSETS
|
$
|
213,251
|
$
|
50,000
|
||||
CURRENT
LIABILITES
|
||||||||
LIABILITIES & STOCKHOLDERS'
DEFICIT
|
||||||||
CURRENT
LIABILITES
|
||||||||
Bank
Overdraft
|
$
|
-
|
$
|
79
|
||||
Accounts
Payable
|
34,803
|
19,142
|
||||||
Credit Line - WFB
Business Line
|
81,860
|
56,961
|
||||||
Prepaid
Subscriptions
|
203,500
|
203,500
|
||||||
Total
Current Liabilities
|
320,163
|
279,682
|
||||||
OTHER
LIABILITIES
|
||||||||
Loan from
Officer
|
1,377,879
|
690,085
|
||||||
Total
Other Liabilities
|
1,377,879
|
690,085
|
||||||
Total
Liabilities
|
1,698,042
|
969,767
|
||||||
Commitments and contingencies
(Note 6)
|
||||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Preferred Stock, $0.001 par value,
10,000,000 shares
|
||||||||
authorized,
630,517 issued and outstanding
|
631
|
716
|
||||||
Common Stock, $0.001 par value,
200,000,000 shares
|
||||||||
authorized, 42,395,366 issued
and outstanding
|
42,395
|
4,518
|
||||||
Additional paid-in
capital
|
7,860,331
|
4,566,320
|
||||||
Deficit accumulated in the
development stage
|
(9,388,148
|
)
|
(5,491,321
|
)
|
||||
Total
Stockholders' Deficit
|
(1,484,791
|
)
|
(919,767
|
)
|
||||
TOTAL LIABILITIES AND
STOCKHOLDERS' DEFICIT
|
$
|
213,251
|
$
|
50,000
|
VICTORY ENERGY CORPORATION AND
SUBSIDIARIES
|
||||||||||||||||||||
(A Development Stage
Company)
|
||||||||||||||||||||
Consolidated Statement of
Operations
|
||||||||||||||||||||
For the
period
|
||||||||||||||||||||
of
Inception,
|
||||||||||||||||||||
For the
|
For the
|
from January
7,
|
||||||||||||||||||
Three Months
Ended
|
Year Ended
|
1982
through
|
||||||||||||||||||
December
31,
|
December
31,
|
December
31,
|
||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
20,207
|
||||||||||
Costs and
Expenses
|
||||||||||||||||||||
Consulting
Expense
|
636,966
|
58,284
|
3,644,468
|
1,252,923
|
7,633,821
|
|||||||||||||||
Professional
Fees
|
1,400
|
3,121
|
14,138
|
47,444
|
158,146
|
|||||||||||||||
Land Leases
|
-
|
-
|
1,680
|
24,040
|
25,720
|
|||||||||||||||
Wages and
Salaries
|
-
|
-
|
-
|
22,500
|
270,500
|
|||||||||||||||
Other General &
Administrative
|
31,234
|
63,169
|
230,022
|
398,457
|
1,217,457
|
|||||||||||||||
Total
Expenses
|
669,600
|
124,574
|
3,890,308
|
1,745,364
|
9,305,644
|
|||||||||||||||
Operating
Loss
|
(669,600
|
)
|
(124,574
|
)
|
(3,890,308
|
)
|
(1,745,364
|
)
|
(9,285,437
|
)
|
||||||||||
Other Income and
(expenses)
|
||||||||||||||||||||
Loss on abandonment of
subsidiary
|
(50,900
|
)
|
||||||||||||||||||
Loss from reduction in
debt
|
(48,363
|
)
|
||||||||||||||||||
Interest
Expense
|
(5,664
|
)
|
(6,639
|
)
|
(5,664
|
)
|
||||||||||||||
Other
Income
|
120
|
120
|
2,216
|
|||||||||||||||||
Total Other Income and
(expenses)
|
(5,544
|
)
|
-
|
(6,519
|
)
|
-
|
(102,711
|
)
|
||||||||||||
Net Loss
|
$
|
(675,144
|
)
|
$
|
(124,574
|
)
|
$
|
(3,896,827
|
)
|
$
|
(1,745,364
|
)
|
$
|
(9,388,148
|
)
|
|||||
Basic and Dilutive net loss
per share
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.16
|
)
|
$
|
(0.56
|
)
|
||||||||
Weighted average number of
shares
|
||||||||||||||||||||
outstanding, basic and
diluted
|
31,347,323
|
4,310,806
|
23,953,149
|
3,096,472
|
||||||||||||||||
Dilutive effect of preferred
stock,
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||
(Note 2)
|
VICTORY ENERGY CORPORATION AND
SUBSIDIARIES
|
||||||||||||||||||||||||||||
(A Development Stage
Company)
|
||||||||||||||||||||||||||||
Consolidated Statement of
Stockholders' Equity (Deficit)
|
||||||||||||||||||||||||||||
Unaudited
|
||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Deficit
During
|
|||||||||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Paid-in
|
Development
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
||||||||||||||||||||||
Balances at January 7,
1982
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
Common stock for cash at
$7.50/sh
|
6,000
|
6
|
45,000
|
45,006
|
||||||||||||||||||||||||
Common stock for cash at
$0.39/sh.
|
168,503
|
169
|
65,819
|
65,988
|
||||||||||||||||||||||||
Net loss from inception to Dec.
31,'82
|
(39,597
|
)
|
(39,597
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1982
|
174,503
|
175
|
110,819
|
(39,597
|
)
|
71,397
|
||||||||||||||||||||||
Net loss, year ended Dec. 31,
1983
|
(71,397
|
)
|
(71,397
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1983
|
174,503
|
175
|
110,819
|
(110,994
|
)
|
(0
|
)
|
|||||||||||||||||||||
Common stock for cash at
$25.00/sh.
|
57
|
1,425
|
1,425
|
|||||||||||||||||||||||||
Common stock for cash at
$25.00/sh. per share
|
3
|
75
|
75
|
|||||||||||||||||||||||||
Common stock for cash at
$0.025/sh. per share
|
1,580,000
|
1,580
|
38,373
|
39,953
|
||||||||||||||||||||||||
Net loss - year ended Dec. 31,
1984
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1984
|
1,754,563
|
1,755
|
150,692
|
(110,994
|
)
|
41,453
|
||||||||||||||||||||||
Cancellation of common
stock
|
(1,296,132
|
)
|
(1,297
|
)
|
(1,297
|
)
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1985
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1985
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1986
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1986
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1987
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1987
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1988
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1988
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1989
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1989
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1990
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1990
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1991
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1991
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1992
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1992
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1993
|
-
|
|||||||||||||||||||||||||||
Balances at Dec. 31,
1993
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||||||||||||||
Cancellation of common
stock
|
(316,000
|
)
|
(316
|
)
|
(316
|
)
|
||||||||||||||||||||||
Net loss - year ended Dec. 31,
1994
|
(6,656
|
)
|
(6,656
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1994
|
142,431
|
142
|
150,692
|
(117,650
|
)
|
33,184
|
||||||||||||||||||||||
Common stock for cash at
$0.001/sh.
|
2,357,895
|
2,359
|
2,359
|
|||||||||||||||||||||||||
Net loss - year ended Dec. 31,
1995
|
(49,097
|
)
|
(49,097
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1995
|
2,500,326
|
2,500
|
150,692
|
(166,747
|
)
|
(13,555
|
)
|
|||||||||||||||||||||
Common stock for cash at
$0.001/sh.
|
120,000
|
120
|
120
|
|||||||||||||||||||||||||
Net loss - year ended Dec. 31,
1996
|
0
|
0
|
(1,681
|
)
|
(1,681
|
)
|
||||||||||||||||||||||
Balances at Dec. 31,
1996
|
2,620,326
|
2,620
|
150,692
|
(168,428
|
)
|
(15,116
|
)
|
|||||||||||||||||||||
Net loss - year ended Dec. 31,
1997
|
(3,517
|
)
|
(3,517
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1997
|
2,620,326
|
2,620
|
150,692
|
(171,945
|
)
|
(18,633
|
)
|
|||||||||||||||||||||
Net loss - year ended Dec. 31,
1998
|
(2,479
|
)
|
(2,479
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1998
|
2,620,326
|
2,620
|
150,692
|
(174,424
|
)
|
(21,112
|
)
|
|||||||||||||||||||||
Net loss - year ended Dec. 31,
1999
|
(6,307
|
)
|
(6,307
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
1999
|
2,620,326
|
2,620
|
150,692
|
(180,731
|
)
|
(27,419
|
)
|
|||||||||||||||||||||
Net loss - year ended Dec. 31,
2000
|
(9,011
|
)
|
(9,011
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
2000
|
2,620,326
|
2,620
|
150,692
|
(189,742
|
)
|
(36,430
|
)
|
|||||||||||||||||||||
Net loss - year ended Dec. 31,
2001
|
(19,461
|
)
|
(19,461
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
2001
|
2,620,326
|
2,620
|
150,692
|
(209,203
|
)
|
(55,891
|
)
|
|||||||||||||||||||||
Contributed capital for rent
and
|
||||||||||||||||||||||||||||
other
compensation
|
1,950
|
1,950
|
||||||||||||||||||||||||||
Net loss - year ended Dec. 31,
2002
|
(13,960
|
)
|
(13,960
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
2002
|
2,620,326
|
2,620
|
152,642
|
(223,163
|
)
|
(67,901
|
)
|
|||||||||||||||||||||
Contributed capital for rent
and
|
||||||||||||||||||||||||||||
officer
compensation
|
488
|
488
|
||||||||||||||||||||||||||
Capital contributed by
shareholders
|
||||||||||||||||||||||||||||
via accounts payable and
interest
|
77,415
|
77,415
|
||||||||||||||||||||||||||
Stock issued for services
$0.025/sh.
|
13,389,932
|
13,390
|
321,358
|
334,748
|
||||||||||||||||||||||||
Stock issued for services at
$0.61/sh.
|
100,000
|
100
|
60,900
|
61,000
|
||||||||||||||||||||||||
Stock for consulting at
$0.47/share
|
10,000
|
10
|
4,690
|
4,700
|
||||||||||||||||||||||||
Net loss - year ended Dec. 31,
2003
|
(592,962
|
)
|
(592,962
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
2003
|
16,120,258
|
16,120
|
617,493
|
(816,125
|
)
|
(182,512
|
)
|
|||||||||||||||||||||
Stock issued for services at
$0.16/sh
|
1,000,000
|
1,000
|
159,000
|
0
|
160,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.17/sh.
|
1,800,000
|
1,800
|
304,200
|
0
|
306,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.165/sh
|
800,000
|
800
|
131,200
|
0
|
132,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.215/sh.
|
30,000
|
30
|
6,420
|
0
|
6,450
|
|||||||||||||||||||||||
Stock issued for debt at $0.45 per
sh.
|
150,000
|
150
|
67,350
|
0
|
67,500
|
|||||||||||||||||||||||
Stock issued for services at
$0.40/sh
|
300,000
|
300
|
119,700
|
0
|
120,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.34/sh.
|
700,000
|
700
|
237,300
|
0
|
238,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.41/sh.
|
300,000
|
300
|
122,700
|
0
|
123,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.27/sh.
|
300,000
|
300
|
80,700
|
0
|
81,000
|
|||||||||||||||||||||||
Stock issued for services at
$0.22/sh.
|
600,000
|
600
|
131,400
|
0
|
132,000
|
|||||||||||||||||||||||
Net loss - year ended Dec. 31,
2004
|
(1,606,057
|
)
|
(1,606,057
|
)
|
||||||||||||||||||||||||
Balances at Dec. 31,
2004
|
22,100,258
|
22,100
|
1,977,463
|
(2,422,182
|
)
|
(422,619
|
)
|
|||||||||||||||||||||
Contributed capital for general
and administrative expenses
|
138,701
|
138,701
|
||||||||||||||||||||||||||
Stock issued for services at
$0.03/sh.
|
19,860,000
|
19,860
|
575,940
|
595,800
|
||||||||||||||||||||||||
Net loss - year ended Dec. 31,
2005
|
(1,323,775
|
)
|
(1,323,775
|
)
|
||||||||||||||||||||||||
Balances at December 31,
2005
|
41,960,258
|
41,960
|
2,692,104
|
(3,745,957
|
)
|
(1,011,893
|
)
|
|||||||||||||||||||||
Stock issued for services at
$0.027/sh.
|
17,583,334
|
17,583
|
459,917
|
477,500
|
||||||||||||||||||||||||
Common stock issued in
debt
|
||||||||||||||||||||||||||||
restructuring at $0.06 and
$0.03
|
10,666,667
|
10,667
|
429,333
|
440,000
|
||||||||||||||||||||||||
Stock issued for debt at $0.06/
sh.
|
5,000,000
|
5,000
|
295,000
|
300,000
|
||||||||||||||||||||||||
Stock issued for services at
$0.03/sh.
|
2,500,000
|
2,500
|
72,500
|
75,000
|
||||||||||||||||||||||||
Stock issued for services at
$0.05/sh.
|
500,000
|
500
|
24,500
|
25,000
|
||||||||||||||||||||||||
Stock issued for services at
$0.008/sh.
|
10,000,000
|
10,000
|
70,000
|
80,000
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
4,500,000
|
4,500
|
31,500
|
36,000
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
500,000
|
500
|
3,500
|
4,000
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
4,000,000
|
4,000
|
28,000
|
32,000
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
700,000
|
700
|
4,900
|
5,600
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
300,000
|
300
|
2,100
|
2,400
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
3,600,000
|
3,600
|
25,200
|
28,800
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
3,000,000
|
3,000
|
21,000
|
24,000
|
||||||||||||||||||||||||
Stock for consulting at
$0.008/sh.
|
4,000,000
|
4,000
|
28,000
|
32,000
|
||||||||||||||||||||||||
Balances before reverse
split
|
108,810,259
|
108,810
|
4,187,554
|
(3,745,957
|
)
|
550,407
|
||||||||||||||||||||||
Reverse split 25 to 1, Oct.26,
2006
|
(104,457,849
|
)
|
(104,458
|
)
|
104,458
|
-
|
||||||||||||||||||||||
New Stock issued for
rounding
|
890
|
1
|
(1
|
)
|
-
|
|||||||||||||||||||||||
Balances after reverse
split
|
4,353,300
|
4,353
|
4,292,011
|
(3,745,957
|
)
|
550,407
|
||||||||||||||||||||||
Preferred stock for cash at
$0.467/sh.
|
715,517
|
716
|
246,234
|
246,950
|
||||||||||||||||||||||||
Common stock for
rounding$0.50/sh.
|
1
|
-
|
||||||||||||||||||||||||||
Common stock for services
$0.20/sh
|
5,200
|
5
|
1,035
|
1,040
|
||||||||||||||||||||||||
Common stock for
rounding$0.20/sh.
|
14
|
-
|
||||||||||||||||||||||||||
Common stock for services
$0.17/sh.
|
160,000
|
160
|
27,040
|
27,200
|
||||||||||||||||||||||||
Net loss - year ended Dec. 31,
2006
|
(1,745,364
|
)
|
(1,745,364
|
)
|
||||||||||||||||||||||||
Balances at December 31,
2006
|
4,518,515
|
4,518
|
715,517
|
716
|
4,566,320
|
(5,491,321
|
)
|
(919,767
|
)
|
|||||||||||||||||||
Common stock for services
$0.15/sh
|
6,277,251
|
6,277
|
935,310
|
941,587
|
||||||||||||||||||||||||
Common stock sold @
$0.21/sh
|
5,662,000
|
5,662
|
1,183,358
|
1,189,020
|
||||||||||||||||||||||||
Common stock for services
$0.21/sh
|
40,000
|
40
|
8,360
|
8,400
|
||||||||||||||||||||||||
Common stock for services
$0.21/sh
|
2,787,600
|
2,788
|
582,608
|
585,396
|
||||||||||||||||||||||||
Common stock subscribed, issued
$0.21
|
3,500,000
|
3,500
|
731,500
|
735,000
|
||||||||||||||||||||||||
Preferred Stock converted to
common
|
8,500,000
|
8,500
|
(85,000
|
)
|
(85
|
)
|
(8,415
|
)
|
-
|
|||||||||||||||||||
Common stock for services
$0.05/sh
|
300,000
|
300
|
14,700
|
15,000
|
||||||||||||||||||||||||
Common stock for services
$0.04/sh
|
10,310,000
|
10,310
|
402,090
|
412,400
|
||||||||||||||||||||||||
Common stock for services
$0.04/sh
|
500,000
|
500
|
19,500
|
20,000
|
||||||||||||||||||||||||
Revaluation of subscriptions
receivable
|
(575,000
|
)
|
(575,000
|
)
|
||||||||||||||||||||||||
Net loss - year ended Dec. 31,
2007
|
(3,896,827
|
)
|
(3,896,827
|
)
|
||||||||||||||||||||||||
Balances at December 31,
2007
|
42,395,366
|
$
|
42,395
|
630,517
|
$
|
631
|
$
|
7,860,331
|
$
|
(9,388,148
|
)
|
$
|
(1,484,791
|
)
|
VICTORY ENERGY CORPORATION AND
SUBSIDIARIES
|
||||||||||||||||||||
(A Development Stage
Company)
|
||||||||||||||||||||
Consolidated Statements of Cash
Flows
|
||||||||||||||||||||
For the
|
For the
|
From
Inception
|
||||||||||||||||||
Three Months
Ended
|
Year Ended
|
Jan. 7,
1982
|
||||||||||||||||||
December
31,
|
December
31,
|
through
|
||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
Dec. 31,
2007
|
||||||||||||||||
CASH FLOWS FROM OPERATING
ACTIVITIES:
|
Unaudited
|
|||||||||||||||||||
Net Loss
|
$
|
(675,144
|
)
|
$
|
(124,574
|
)
|
$
|
(3,896,827
|
)
|
$
|
(1,745,364
|
)
|
$
|
(9,388,148
|
)
|
|||||
Adjustments to reconcile net loss
to net cash
|
||||||||||||||||||||
used by operating
activities:
|
||||||||||||||||||||
Depreciation
|
198
|
1,096
|
2,294
|
|||||||||||||||||
Loss on extinguishment of
debt
|
48,363
|
|||||||||||||||||||
Loss on abandonment of
subsidiary
|
50,900
|
|||||||||||||||||||
Issuance of common stock for
services rendered
|
447,400
|
560,710
|
447,400
|
1,261,805
|
6,625,415
|
|||||||||||||||
Increase in Short Term
Receivables
|
210,984
|
|||||||||||||||||||
Decrease (Increase) in Prepaid
Expenses
|
||||||||||||||||||||
Increase (Decrease) in
Deposits
|
||||||||||||||||||||
Increase (Decrease) in Prepaid
Subscriptions
|
(43,450
|
)
|
203,500
|
203,500
|
||||||||||||||||
(Increase) Decrease in
Subscriptions Receivable
|
575,000
|
(160,000
|
)
|
(575,000
|
)
|
|||||||||||||||
Increase (Decrease) in accounts
payable
|
202
|
9,966
|
15,661
|
(311,828
|
)
|
34,803
|
||||||||||||||
Increase (Decrease) in accrued
liabilities
|
1,020
|
(16,006
|
)
|
(11,416
|
)
|
|||||||||||||||
Increase (Decrease ) in Accrued
Payroll,P'roll Taxes
|
(750,970
|
)
|
(240,000
|
)
|
||||||||||||||||
Increase (Decrease) in Short Term
Receivables
|
||||||||||||||||||||
Repayment of long term
debt
|
(146,431
|
)
|
||||||||||||||||||
Increase (decrease) in Accrued
Liabilities-Related
|
229,644
|
(125,500
|
)
|
(172,179
|
)
|
|||||||||||||||
Non-cash contributed
capital
|
(169,679
|
)
|
(121,000
|
)
|
||||||||||||||||
Net Cash provided by (used
by)
|
||||||||||||||||||||
Operating
Activities
|
578,122
|
(659,305
|
)
|
(3,593,766
|
)
|
(1,070,833
|
)
|
(2,997,873
|
)
|
|||||||||||
CASH FLOWS FROM INVESTING
ACTIVITIES
|
||||||||||||||||||||
Purchase of Fixed
Assets
|
(2,294
|
)
|
||||||||||||||||||
Purchase / Sale of Marketable
Securities
|
||||||||||||||||||||
Investment in Joint
Venture
|
(50,000
|
)
|
(50,000
|
)
|
||||||||||||||||
Net Cash (used by) Investing
Activities
|
-
|
-
|
-
|
(50,000
|
)
|
(52,294
|
)
|
|||||||||||||
CASH FLOWS FROM FINANCING
ACTIVITIES
|
||||||||||||||||||||
Proceeds of Note
Payable
|
122,684
|
|||||||||||||||||||
Proceeds (Repayment) of
Loans
|
(149,458
|
)
|
||||||||||||||||||
Increase (decrease) in Credit
Line
|
(4,167
|
)
|
24,899
|
56,961
|
81,860
|
|||||||||||||||
Proceeds (Repayment) of Loan from
Officer
|
565,054
|
687,794
|
690,085
|
1,377,879
|
||||||||||||||||
Proceeds (Repayment) of Note
Payable-Related Party
|
||||||||||||||||||||
Increase (Decrease) in Other Loans
Payable
|
(19,000
|
)
|
||||||||||||||||||
Contributed capital for rent and
officers' compensation
|
2,270,383
|
2,438
|
||||||||||||||||||
Proceeds from the sale of
Preferred Stock
|
246,950
|
246,950
|
||||||||||||||||||
Proceeds from the
sale/conversion of Common Stock
|
1,189,020
|
1,504,291
|
||||||||||||||||||
Commons stock subscribed,
revalued
|
(575,000
|
)
|
(575,000
|
)
|
||||||||||||||||
Proceeds from the
sale/conversion of Preferred Stock
|
246,950
|
|||||||||||||||||||
Contributed Capital by
shareholders
|
||||||||||||||||||||
Net Cash provided by Financing
Activities
|
(575,000
|
)
|
639,379
|
3,597,096
|
1,116,680
|
3,213,418
|
||||||||||||||
NET INCREASE IN
CASH
|
3,122
|
(19,926
|
)
|
3,330
|
(4,153
|
)
|
163,251
|
|||||||||||||
CASH AT BEGINNING OF
PERIOD
|
129
|
19,847
|
(79
|
)
|
4,074
|
-
|
||||||||||||||
CASH AT END OF
PERIOD
|
$
|
3,251
|
$
|
(79
|
)
|
$
|
3,251
|
$
|
(79
|
)
|
$
|
163,251
|
||||||||
CASH PAID
FOR:
|
||||||||||||||||||||
Interest
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Income
Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
2007
|
2006
|
|||||||
Numerator:
|
||||||||
Net Loss
|
$
|
( 3,896,827
|
)
|
$
|
(1,745,364
|
)
|
||
Denominator
|
||||||||
Basic and diluted weighted
average
|
||||||||
number of shares
outstanding
|
23,953,149
|
3,096,472
|
||||||
Basic and Diluted Net Loss Per
Share
|
$
|
(0.16
|
)
|
$
|
(0.56
|
)
|
||
|
||||||||
Dilutive effect of Preferred
Stock
|
Nil
|
Nil
|
Description
|
Years
|
Furniture and
fixtures
|
7
|
Computer hardware and
software
|
3-5
|
Jon
Fullenkamp
|
President
|
8,750,000
|
Rick May
|
Director
|
500,000
|
Perry
Mansell
|
Director
|
500,000
|