Nevada
|
0-29613
|
66-0549380
|
(State
of Other Jurisdiction Incorporation)
|
(Commission
File No.)
|
(IRS
Employer Identification No.)
|
|
Written
communications pursuant to Rule 425 under the Securities Act (17
CAR
230.425)
|
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CAR
240.14a-12)
|
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CAR
240.14d-2(b))
|
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CAR
240.13e-4(c))
|
§
|
The
risk-free interest rate is based on the short-term Treasury bond
at date
of grant.
|
§
|
The
dividend yield on the Company’s common stock is assumed to be zero since
the Company does not pay dividends and has no current plans to do
so.
|
§
|
The
market price volatility of the Company’s common stock is based on daily
historical prices for the twelve months previous to the grant
date.
|
§
|
The
term of the grants is the current year since all grants are vested
at the
time of the grants; therefore, the entire fair value of stock-based
compensation was recorded in 2007.
|
Quarterly
Report of 10-Q for the Three Months
|
|||
Ended
March 31, 2007
|
$ |
2,667,000
|
|
Quarterly
Report of 10-Q for the Three Months
|
|||
Ended
June 30, 2007
|
971,000
|
||
Total
for the Six Months Ended June 30, 2007
|
$ |
3,638,000
|
Three
Months Ended March 31, 2007
|
|||||||||||||||
Previously
|
Restatement
|
Restated
|
|||||||||||||
Reported
|
Adjustment
|
Amount
|
|||||||||||||
Consolidated
Balance Sheets:
|
|||||||||||||||
Total
Assets
|
$ |
15,475,483
|
$ |
-
|
$ |
15,475,483
|
|||||||||
Total
Liabilities
|
11,531,967
|
-
|
11,531,967
|
||||||||||||
Stockholders’
Equity
|
|||||||||||||||
Common Stock
|
98,690
|
-
|
98,690
|
||||||||||||
Additional Paid-in Capital
|
50,823,250
|
(1) |
2,667,000
|
53,490,250
|
|||||||||||
Subscriptions Receivable
|
(110,000 | ) |
-
|
(110,000 | ) | ||||||||||
Accumulated Deficit
|
(46,868,424 | ) | (3) | (2,667,000 | ) | (49,535,424 | ) | ||||||||
Total
Stockholders’ Equity
|
$ |
3,943,516
|
$ |
-
|
$ |
3,943,516
|
|||||||||
Consolidated
Statement of Operations:
|
|||||||||||||||
Revenues
|
$ |
1,103,971
|
$ |
-
|
$ |
1,103,971
|
|||||||||
Expenses
|
3,555,952
|
(2) |
2,667,000
|
6,222,952
|
|||||||||||
Net
(Loss) from Operations
|
(2,451,981 | ) | (2,667,000 | ) | (5,118,981 | ) | |||||||||
Other
Income
|
625
|
-
|
625
|
||||||||||||
Net
(Loss)
|
$ | (2,451,356 | ) | $ | (2,667,000 | ) | $ | (5,118,356 | ) | ||||||
Net
(Loss) per Common Share:
|
|||||||||||||||
Basic
and Diluted
|
$ | (0.03 | ) | $ | (0.06 | ) | |||||||||
Weighted
Average Number of Common Shares Outstanding:
|
|||||||||||||||
Basic
and Diluted
|
92,573,416
|
92,573,416
|
(1)
|
Adjust
additional paid-in capital to record fair value of stock options
issued.
|
(2)
|
Adjust
expenses to reflect fair value of stock-based
compensation.
|
(3)
|
Adjust
accumulated deficit to reflect additional losses as a result
of
stock-based compensation expense.
|
Six
Months Ended June 30, 2007
|
||||||||||||||||
Previously
|
Restatement
|
Restated
|
||||||||||||||
Reported
|
Adjustment
|
Amount
|
||||||||||||||
Consolidated
Balance Sheets:
|
||||||||||||||||
Total
Assets
|
$ |
13,171,782
|
$ |
-
|
$ |
13,171,782
|
||||||||||
Total
Liabilities
|
11,944,188
|
-
|
11,944,188
|
|||||||||||||
Stockholders’ Equity
|
||||||||||||||||
Common Stock
|
104,909
|
-
|
104,909
|
|||||||||||||
Additional Paid-in Capital
|
51,796,193
|
(1) |
|
3,638,000
|
55,434,193
|
|||||||||||
Subscriptions Receivable
|
(110,000
|
) |
-
|
(110,000
|
) | |||||||||||
Accumulated Deficit
|
(50,563,508
|
) | (3) |
|
(3,638,000
|
) |
(54,201,508
|
) | ||||||||
Total
Stockholders’ Equity
|
$ |
1,227,594
|
$ |
-
|
$ |
1,227,594
|
||||||||||
|
||||||||||||||||
Consolidated
Statement of Operations:
|
||||||||||||||||
Revenues
|
$ |
1,587,970
|
$ |
-
|
$ |
1,587,970
|
||||||||||
Expenses
|
7,735,434
|
(2) |
|
3,638,000
|
11,373,434
|
|||||||||||
Net
(Loss) from Operations
|
(6,147,464
|
) |
(3,638,000
|
) |
(9,785,464
|
) | ||||||||||
Other Income
|
1,024
|
-
|
1,024
|
|||||||||||||
Net
(Loss)
|
$ | (6,146,440 | ) | $ | (3,638,000 | ) | $ | (9,784,440 | ) | |||||||
Net
(Loss) per Common Share:
|
||||||||||||||||
Basic
and Diluted
|
$ | (0.06 | ) | $ | (0.10 | ) | ||||||||||
Weighted
Average Number of Common Shares Outstanding:
|
||||||||||||||||
Basic
and Diluted
|
95,683,133
|
95,683,133
|
(1)
|
Adjust
additional paid-in capital to record fair value of stock options
issued.
|
(2)
|
Adjust
expenses to reflect fair value of stock-based
compensation.
|
(3)
|
Adjust
accumulated deficit to reflect additional losses as a result
of
stock-based compensation expense.
|
|
|
|
|
TIDELANDS
OIL & GAS CORPORATION
|
|
|
|
|
Date: November
19, 2007
|
By:
|
/s/
James B.
Smith
|
|
James
B. Smith
President
and Chief Executive Officer
|
|
|
|