NEVADA
|
87-0564472
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer I.D. Number)
|
Page
No.
|
|
PART
1. FINANCIAL INFORMATION
|
|
3
|
|
3
|
|
4
|
|
5
|
|
6
|
|
7
|
|
14
|
|
17
|
|
PART
II. OTHER INFORMATION
|
|
18
|
|
18
|
|
18
|
|
18
|
|
18
|
|
19
|
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
||||
(A
Development Stage Company)
|
||||
Consolidated
Balance Sheets
|
ASSETS
|
|||||||
March
31,
|
December
31,
|
||||||
2006
|
2005
|
||||||
|
(Unaudited)
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
and Cash Equivalents
|
$
|
28,098
|
$
|
4,074
|
|||
Short
Term Investments
|
88,300
|
88,300
|
|||||
Total
Curent Assets
|
116,398
|
92,374
|
|||||
FIXED
ASSETS, NET
|
1,096
|
1,096
|
|||||
OTHER
ASSETS
|
|||||||
Deposits
|
-
|
-
|
|||||
TOTAL
ASSETS
|
$
|
117,494
|
$
|
93,470
|
|||
LIABILITIES
& STOCKHOLDERS' DEFICIT
|
|||||||
CURRENT
LIABILITES
|
|||||||
Accounts
Payable
|
$
|
330,970
|
$
|
330,970
|
|||
Accrued
Liabilities
|
-
|
11,416
|
|||||
Accrued
Payroll and Payroll Taxes
|
316,006
|
240,000
|
|||||
Short
term notes
|
149,458
|
||||||
Total
Curent Liabilities
|
796,434
|
582,386
|
|||||
LONG
TERM LIABILITIES
|
|||||||
Notes
Payable
|
146,431
|
146,431
|
|||||
OTHER
LIABILITIES
|
|||||||
Loan
from Officer
|
141,721
|
83,367
|
|||||
Account
Payable - Related Party
|
172,179
|
172,179
|
|||||
Accrued
Liabilities - Related
|
121,000
|
121,000
|
|||||
Total
Other Liabilities
|
434,900
|
376,546
|
|||||
Total
Liabilities
|
1,377,765
|
1,105,363
|
|||||
Commitments
and contingencies (Note 6)
|
|||||||
STOCKHOLDERS'
DEFICIT
|
|||||||
Common
Stock, $0.001 par value, 200,000,000 shares authorized,
|
|||||||
59,543,592
issued and outstanding
|
59,544
|
41,960
|
|||||
Additonal
paid-in capital
|
3,202,020
|
2,692,104
|
|||||
Deficit
accumulated in the development stage
|
(4,521,835
|
)
|
(3,745,957
|
)
|
|||
Total
Stockholders' Deficit
|
(1,260,271
|
)
|
(1,011,893
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
117,494
|
$
|
93,470
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statement of Operations
|
(Unaudited)
|
For
the period
|
||||||||||
of
Inception,
|
||||||||||
For
the
|
from
January 2,
|
|||||||||
Three
Months Ended
|
1982
through
|
|||||||||
March
31,
|
March
31,
|
|||||||||
2006
|
2005
|
2006
|
||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
20,207
|
||||
Costs
and Expenses
|
||||||||||
Consulting
Expense
|
600,240
|
2,857,331
|
||||||||
Land
Leases
|
25,000
|
#REF!
|
||||||||
Wages
and Salaries
|
22,500
|
#REF!
|
||||||||
General
& Administrative
|
128,138
|
26,421
|
#REF!
|
|||||||
Total
Expenses
|
775,878
|
26,421
|
#REF!
|
|||||||
Operating
Loss
|
(775,878
|
)
|
(26,421
|
)
|
#REF!
|
|||||
Other
Income and (expenses)
|
||||||||||
Loss
on abandonment of subsidiary
|
#REF!
|
|||||||||
Loss
from reduction in debt
|
#REF!
|
|||||||||
Other
Income
|
(177
|
)
|
#REF!
|
|||||||
Net
Loss
|
$
|
(775,878
|
)
|
$
|
(26,598
|
)
|
$
|
#REF!
|
||
Basic
and Dilutive net loss per share
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
$ | |||
Weighted
average number
|
||||||||||
of
shares outstanding
|
42,085,258
|
22,100,258
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statement of Stockholders' Equity (Deficit)
|
Accumulated
|
||||||||||||||||
Deficit
|
||||||||||||||||
Additional
|
During
|
|||||||||||||||
Common
Stock
|
Paid-in
|
Development
|
||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
||||||||||||
Balances
at January 7, 1982
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||
Common
stock issued for cash at $7.50 per share
|
6,000
|
6
|
45,000
|
-
|
45,006
|
|||||||||||
Common
stock issued for cash at $0.39 per share
|
168,503
|
169
|
65,819
|
-
|
65,988
|
|||||||||||
Net
loss from inception Jan 7, 1982 to Dec. 31, 1982
|
-
|
-
|
-
|
(39,597
|
)
|
(39,597
|
)
|
|||||||||
Balances
at Dec. 31, 1982
|
174,503
|
175
|
110,819
|
(39,597
|
)
|
71,397
|
||||||||||
Net
loss for the year ended Dec. 31, 1983
|
-
|
-
|
-
|
(71,397
|
)
|
(71,397
|
)
|
|||||||||
Balances
at Dec. 31, 1983
|
174,503
|
175
|
110,819
|
(110,994
|
)
|
(0
|
)
|
|||||||||
Common
stock issued for cash at $25.00 per share
|
57
|
0
|
1,425
|
-
|
1,425
|
|||||||||||
Common
stock issued for cash at $25.00 per share
|
3
|
0
|
75
|
-
|
75
|
|||||||||||
Common
stock issued for cash at $0.025 per share
|
1,580,000
|
1,580
|
38,373
|
-
|
39,953
|
|||||||||||
Net
loss - FYE 12/31/84
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
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 - FYE 12/31/85
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1985
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/86
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1986
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/87
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1987
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/88
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1988
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/89
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1989
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/90
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1990
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/91
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1991
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/92
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1992
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Net
loss - FYE 12/31/93
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Balances
at Dec. 31, 1993
|
458,431
|
458
|
150,692
|
(110,994
|
)
|
40,156
|
||||||||||
Cancellation
of common stock
|
(316,000
|
)
|
(316
|
)
|
(316
|
)
|
||||||||||
Net
loss - FYE 12/31/94
|
-
|
-
|
-
|
(6,656
|
)
|
(6,656
|
)
|
|||||||||
Balances
at Dec. 31, 1994
|
142,431
|
142
|
150,692
|
(117,650
|
)
|
33,184
|
||||||||||
Common
stock issued for cash at $0.001 per share
|
2,357,895
|
2,359
|
-
|
-
|
2,359
|
|||||||||||
Net
loss - FYE 12/31/95
|
-
|
-
|
-
|
(49,097
|
)
|
(49,097
|
)
|
|||||||||
Balances
at Dec. 31, 1995
|
2,500,326
|
2,500
|
150,692
|
(166,747
|
)
|
(13,555
|
)
|
|||||||||
Common
stock issued for cash at $0.001 per share
|
120,000
|
120
|
-
|
-
|
120
|
|||||||||||
Net
loss - FYE 12/31/96
|
-
|
-
|
-
|
(1,681
|
)
|
(1,681
|
)
|
|||||||||
Balances
at Dec. 31, 1996
|
2,620,326
|
2,620
|
150,692
|
(168,428
|
)
|
(15,116
|
)
|
|||||||||
Net
loss - FYE 12/31/97
|
-
|
-
|
-
|
(3,517
|
)
|
(3,517
|
)
|
|||||||||
Balances
at Dec. 31, 1997
|
2,620,326
|
2,620
|
150,692
|
(171,945
|
)
|
(18,633
|
)
|
|||||||||
Net
loss - FYE 12/31/98
|
-
|
-
|
-
|
(2,479
|
)
|
(2,479
|
)
|
|||||||||
Balances
at Dec. 31, 1998
|
2,620,326
|
2,620
|
150,692
|
(174,424
|
)
|
(21,112
|
)
|
|||||||||
Net
loss - FYE 12/31/99
|
-
|
-
|
-
|
(6,307
|
)
|
(6,307
|
)
|
|||||||||
Balances
at Dec. 31, 1999
|
2,620,326
|
2,620
|
150,692
|
(180,731
|
)
|
(27,419
|
)
|
|||||||||
Net
loss - FYE 12/31/00
|
-
|
-
|
-
|
(9,011
|
)
|
(9,011
|
)
|
|||||||||
Balances
at Dec. 31, 2000
|
2,620,326
|
2,620
|
150,692
|
(189,742
|
)
|
(36,430
|
)
|
|||||||||
Net
loss - FYE 12/31/01
|
-
|
-
|
-
|
(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 - FYE 12/31/02
|
-
|
-
|
-
|
(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 through forgiveness
|
||||||||||||||||
of
accounts payable and interest
|
-
|
77,415
|
-
|
77,415
|
||||||||||||
Common
stock issued for services $0.025 per share
|
13,389,932
|
13,390
|
321,358
|
-
|
334,748
|
|||||||||||
Common
stock issued for legal services at $0.61 per sh.
|
100,000
|
100
|
60,900
|
-
|
61,000
|
|||||||||||
Common
stock issued for consulting services at $0.47
|
10,000
|
10
|
4,690
|
-
|
4,700
|
|||||||||||
Net
loss - FYE 12/31/03
|
-
|
-
|
-
|
(592,962
|
)
|
(592,962
|
)
|
|||||||||
Balances
at Dec. 31, 2003
|
16,120,258
|
16,120
|
617,493
|
(816,125
|
)
|
(182,512
|
)
|
|||||||||
Common
stock issued for services at $0.16 per share
|
1,000,000
|
1,000
|
159,000
|
-
|
160,000
|
|||||||||||
Common
stock issued for services at $0.17 per share
|
1,800,000
|
1,800
|
304,200
|
-
|
306,000
|
|||||||||||
Common
stock issued for services at $0.165 per share
|
800,000
|
800
|
131,200
|
-
|
132,000
|
|||||||||||
Common
stock issued for services at $0.215 per share
|
30,000
|
30
|
6,420
|
-
|
6,450
|
|||||||||||
Common
stock issued for debt at $0.45 per share
|
150,000
|
150
|
67,350
|
-
|
67,500
|
|||||||||||
Common
stock issued for services at $0.40 per share
|
300,000
|
300
|
119,700
|
-
|
120,000
|
|||||||||||
Common
stock issued for services at $0.34 per share
|
700,000
|
700
|
237,300
|
-
|
238,000
|
|||||||||||
Common
stock issued for services at $0.41 per share
|
300,000
|
300
|
122,700
|
-
|
123,000
|
|||||||||||
Common
stock issued for services at $0.27 per share
|
300,000
|
300
|
80,700
|
-
|
81,000
|
|||||||||||
Common
stock issued for services at $0.22 per share
|
600,000
|
600
|
131,400
|
-
|
132,000
|
|||||||||||
Net
loss - FYE 12/31/04
|
(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
|
||||||||||||||
Common
stock issued for services at $0.03 per share
|
19,860,000
|
19,860
|
575,940
|
595,800
|
||||||||||||
Net
loss for the year ended December 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
|
)
|
|||||||||
Common
stock issued for services at $0.09 per share
|
17,583,334
|
17,584
|
509,916
|
527,500
|
||||||||||||
Net
loss for the three months ended March 31, 2006
|
(775,878
|
)
|
(775,878
|
)
|
||||||||||||
Balances
at March 31, 2006
|
59,543,592
|
59,544
|
3,202,020
|
(4,521,835
|
)
|
(1,260,271
|
)
|
|||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
VICTORY
ENERGY CORPORATION AND SUBSIDIARIES
|
(A
Development Stage Company)
|
Consolidated
Statements of Cash Flows
|
From
|
||||||||||||||||
Inception
on
|
||||||||||||||||
For
the Three Months Ended
|
Jan.
7, 1982
|
|||||||||||||||
March
31,
|
Through
|
|||||||||||||||
2006
|
2005
|
Mar.
31, 2006
|
||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
Loss
|
$
|
(775,878
|
)
|
$
|
(26,598
|
)
|
$
|
(4,016,835
|
)
|
|||||||
Adjustments
to reconcile net loss to net cash
|
||||||||||||||||
used
by operating activities:
|
||||||||||||||||
Depreciation
|
115
|
1,198
|
||||||||||||||
Loss
on extinguishment of debt
|
48,363
|
|||||||||||||||
Decrease
(Increase) in Prepaid Expenses
|
247
|
|||||||||||||||
Increase
in accounts payable
|
330,970
|
|||||||||||||||
Increase
(Decrease) in accrued liabilities
|
(11,416
|
)
|
177
|
|||||||||||||
Increase
in Accrued Payroll and Payroll Taxes
|
76,006
|
316,006
|
||||||||||||||
Repayment
of long term debt
|
(13,569
|
)
|
||||||||||||||
Increase
in Accrued Liabilities - Related
|
16,122
|
121,000
|
||||||||||||||
Common
Stock issued for services rendered
|
527,500
|
2,299,876
|
||||||||||||||
Non-cash
contributed capital
|
(524
|
)
|
||||||||||||||
Net
Cash provided by (used by)
|
||||||||||||||||
Operating
Activities
|
(183,788
|
)
|
(9,937
|
)
|
(913,515
|
)
|
||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||
Purchase
of Fixed Assets
|
(2,294
|
)
|
||||||||||||||
Purchase
of Marketable Securities
|
(88,300
|
)
|
||||||||||||||
Net
Cash (used by) Investing Activities
|
0
|
0
|
(90,594
|
)
|
||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
Proceeds
of Note Payable
|
160,000
|
|||||||||||||||
Proceeds
from Loans
|
10,000
|
|||||||||||||||
Proceeds
of Loan from Officer
|
58,354
|
141,721
|
||||||||||||||
Proceeds
of Note Payable-Related Party
|
172,179
|
|||||||||||||||
Issuance
of common stock for cash
|
149,458
|
41,960
|
||||||||||||||
Proceeds
from the sale of Common Stock
|
300,231
|
|||||||||||||||
Contributed
Capital by shareholders
|
-
|
216,116
|
||||||||||||||
Net
Cash provided by Financing Activities
|
207,812
|
10,000
|
1,032,207
|
|||||||||||||
NET
INCREASE IN CASH
|
24,024
|
63
|
28,098
|
|||||||||||||
CASH
AT BEGINNING OF PERIOD
|
4,074
|
-
|
-
|
|||||||||||||
CASH
AT END OF PERIOD
|
$
|
28,098
|
$
|
63
|
$
|
28,098
|
||||||||||
CASH
PAID FOR:
|
||||||||||||||||
Interest
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Income
Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||||||
Proceeds
from the sale of Common Stock
|
$
|
-
|
$
|
-
|
$
|
300,231
|
||||||||||
Contributed
Capital by shareholders
|
-
|
216,116
|
||||||||||||||
Stock
issued for services
|
2,299,876
|
|||||||||||||||
Contributed
capital for rent and officer compensation
|
-
|
-
|
2,438
|
|||||||||||||
Other
contributed capital
|
-
|
-
|
45,401
|
|||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
2006
|
|
2005
|
|||||
Numerator:
|
|||||||
Basic
and diluted net loss per share:
|
|||||||
Net
Loss
|
$
|
(
270,878
|
)
|
$
|
(
26,598
|
)
|
|
Denominator
|
|||||||
Basic
and diluted weighted average
|
|||||||
number
of shares outstanding
|
42,085,258
|
22,100,258
|
|||||
Basic
and Diluted Net Loss Per Share
|
$
|
(0.01
|
$
|
(0.00
|
)
|
Description
|
Years
|
Furniture
and fixtures
|
7
|
Computer
hardware and software
|
3-5
|
1.
|
A
percentage of the Company’s ownership interest may be sold off until we
own a percentage of the prospect with no out-of-pocket expenses required
from us; or
|
2.
|
We
may seek to raise between $1 million and $4 million to finance each
respected prospect in its entirety.
|
Exhibit No. | Description of Exhibit |
31
|
Certification
of Chief Executive/Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
32 |
Certification
of Chief Executive/Financial Officer pursuant to Section
906
|
Victory
Energy Corporation
|
||
|
|
|
Date: May 19, 2006 | By: | /s/ Jon Fullenkamp |
Jon Fullenkamp |
||
Chief
Executive Officer, Principal Financial
and
Accounting Officer and Director
|