NEVADA
|
87-0564472
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer I.D. Number)
|
Page
No.
|
|
|
|
PART
1. FINANCIAL INFORMATION
|
|
Item
1. Financial
Statements
|
|
3
|
|
4
|
|
5
|
|
6
|
|
10
|
|
11
|
|
PART
II. OTHER INFORMATION
|
|
12
|
|
12
|
|
12
|
|
12
|
|
12
|
|
13
|
ASSETS
|
|||||||
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
(Unaudited)
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and Cash Equivalents
|
$
|
19,847
|
$
|
4,074
|
|||
Note
Receivable
|
210,984
|
88,300
|
|||||
Total
Curent Assets
|
230,831
|
92,374
|
|||||
FIXED
ASSETS, NET
|
198
|
1,096
|
|||||
OTHER
ASSETS
|
|||||||
Investment
in
Joint Venture
|
50,000
|
-
|
|||||
TOTAL
ASSETS
|
$
|
281,029
|
$
|
93,470
|
|||
LIABILITIES
& STOCKHOLDERS' DEFICIT
|
|||||||
CURRENT
LIABILITES
|
|||||||
Accounts
Payable
|
$
|
9,176
|
$
|
330,970
|
|||
Accrued
Liabilities
|
16,006
|
11,416
|
|||||
Accrued
Payroll
|
750,970
|
240,000
|
|||||
Credit
Line - WFB Business Line
|
61,128
|
||||||
Prepaid
Subscriptions
|
246,950
|
||||||
Total
Curent Liabilities
|
1,084,230
|
582,386
|
|||||
LONG
TERM LIABILITIES
|
|||||||
Notes
Payable
|
149,458
|
146,431
|
|||||
OTHER
LIABILITIES
|
|||||||
Loan
from Officer
|
125,031
|
83,367
|
|||||
Account
Payable - Related Party
|
169,679
|
172,179
|
|||||
Accrued
Liabilities - Related
|
125,500
|
121,000
|
|||||
Other
Loans Payable
|
19,000
|
||||||
Total
Other Liabilities
|
439,210
|
376,546
|
|||||
Total
Liabilities
|
1,672,898
|
1,105,363
|
|||||
Commitments
and contingencies (Note 6)
|
|||||||
STOCKHOLDERS'
DEFICIT
|
|||||||
Common
Stock, $0.001 par value, 200,000,000 shares
|
|||||||
authorized,
98,143,592 issued
and outstanding
|
98,144
|
41,960
|
|||||
Additional
paid-in capital
|
3,758,220
|
2,692,104
|
|||||
Deficit
accumulated in the development stage
|
(5,248,233
|
)
|
(3,745,957
|
)
|
|||
Total
Stockholders' Deficit
|
(1,391,869
|
)
|
(1,011,893
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
281,029
|
$
|
93,470
|
|||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
For
the period
|
||||||||||||||||
|
|
of
Inception,
|
||||||||||||||
|
For
the
|
For
the
|
from
January 2,
|
|||||||||||||
|
Three
Months Ended
|
Nine
Months Ended
|
1982
through
|
|||||||||||||
|
September
30,
|
September
30,
|
September
30,
|
|||||||||||||
2006
|
2005
|
2006
|
2005
|
2006
|
||||||||||||
Revenues
|
$
|
-
|
$
|
32,207
|
$
|
-
|
$
|
32,207
|
$
|
20,207
|
||||||
Costs
and Expenses
|
||||||||||||||||
Consulting
Expense
|
254,350
|
310,136
|
997,165
|
310,136
|
3,736,756
|
|||||||||||
Land
Leases
|
24,040
|
-
|
24,040
|
|||||||||||||
Wages
and Salaries
|
80,000
|
102,500
|
-
|
350,500
|
||||||||||||
General
& Administrative
|
11,074
|
71,249
|
378,571
|
71,249
|
1,059,977
|
|||||||||||
Total
Expenses
|
345,424
|
381,385
|
1,502,276
|
381,385
|
5,171,273
|
|||||||||||
Operating
Loss
|
(345,424
|
)
|
(349,178
|
)
|
(1,502,276
|
)
|
(349,178
|
)
|
(5,151,066
|
)
|
||||||
Other
Income and (expenses)
|
||||||||||||||||
Loss
on abandonment of subsidiary
|
(50,900
|
)
|
||||||||||||||
Loss
from reduction in debt
|
(48,363
|
)
|
||||||||||||||
Interest
Expense
|
(625
|
)
|
(625
|
)
|
0
|
|||||||||||
Other
Income
|
2,096
|
|||||||||||||||
Total
Other Income and (expenses)
|
0
|
(625
|
)
|
0
|
(97,167
|
)
|
||||||||||
Net
Loss
|
$
|
(345,424
|
)
|
$
|
(349,803
|
)
|
$
|
(1,502,276
|
)
|
$
|
(349,803
|
)
|
$
|
(5,248,233
|
)
|
|
Basic
and Dilutive net loss per share
|
$
|
($0.004
|
)
|
$
|
($0.016
|
)
|
$
|
($0.022
|
)
|
$
|
($0.016
|
)
|
$ | |||
Weighted
average number
|
||||||||||||||||
of
shares outstanding
|
79,485,983
|
22,100,258
|
67,286,083
|
22,100,258
|
||||||||||||
|
From | |||||||||||||||
|
For
the
|
For
the
|
Inception
on
|
|||||||||||||
|
|
Three
Months Ended
|
Nine
Months Ended
|
Jan.
7, 1982
|
||||||||||||
|
September
30,
|
September
30,
|
Through
|
|||||||||||||
2006
|
2005
|
2006
|
2005
|
Sep.
30, 2006
|
||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net
Loss
|
$
|
(345,424
|
)
|
(398,635
|
)
|
(1,502,276
|
)
|
(747,812
|
)
|
(5,248,233
|
)
|
|||||
Adjustments
to reconcile net loss to net cash
|
||||||||||||||||
used
by operating activities:
|
||||||||||||||||
Depreciation
|
299
|
898
|
229
|
2,096
|
||||||||||||
Loss
on extinguishment of debt
|
48,363
|
|||||||||||||||
Issuance
of common stock for services
|
244,800
|
139,327
|
1,122,300
|
3,296,143
|
||||||||||||
Increase
in Short Term Receivables
|
||||||||||||||||
Decrease
(Increase) in Prepaid Expenses
|
246
|
|||||||||||||||
Increase
in Deposits
|
(2,020
|
)
|
||||||||||||||
Incrrease
(Decrease) in Prepaid Subscriptions
|
43,450
|
246,950
|
246,950
|
|||||||||||||
Increase
(Decrease) in accounts payable
|
9,176
|
(321,794
|
)
|
312,900
|
9,176
|
|||||||||||
Increase
(Decrease) in accounts payable -related
|
4,500
|
24,253
|
169,679
|
|||||||||||||
Increase
(Decrease) in accrued liabilities
|
16,006
|
4,590
|
232,000
|
16,006
|
||||||||||||
Increase
in Accrued Payroll and Payroll Taxes
|
43,994
|
232,000
|
510,970
|
750,970
|
||||||||||||
Repayment
of long term debt
|
(13,569
|
)
|
||||||||||||||
Increase
in Accrued Liabilities - Related
|
4,500
|
125,500
|
||||||||||||||
Non-cash
contributed capital
|
(524
|
)
|
||||||||||||||
Net
Cash provided by (used by) |
||||||||||||||||
Operating
Activities |
$
|
16,801
|
$
|
(27,308
|
)
|
$
|
66,138
|
$
|
(180,204
|
)
|
$
|
(597,443
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||
Purchase
of Fixed Assets
|
(14,941
|
)
|
(2,294
|
)
|
||||||||||||
Purchase
and Sale of Marketable Securities
|
88,300
|
(88,300
|
)
|
|||||||||||||
Investment
in Joint Venture
|
(50,000
|
)
|
(50,000
|
)
|
||||||||||||
Net
Cash (used by) Investing Activities |
$
|
0
|
$
|
0
|
$
|
38,300
|
$
|
(103,241
|
)
|
$
|
(52,294
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
Proceeds
of Note Payable
|
(2,950
|
)
|
3,027
|
157,531
|
149,458
|
|||||||||||
Proceeds
(Repayment) of Loans
|
(210,984
|
)
|
(245,778
|
)
|
||||||||||||
Increase
in Credit Line
|
61,128
|
61,128
|
61,128
|
|||||||||||||
Proceeds
(Repayment) of Loan from Officer
|
(75,000
|
)
|
41,664
|
125,031
|
||||||||||||
Proceeds
(Repayment) of Note Payable-Related Party
|
(2,500
|
)
|
||||||||||||||
Increase
(Decrease) in Other Loans Payable
|
19,000
|
19,000
|
19,000
|
|||||||||||||
Contributed
capital for rent and officers' compensation
|
2,438
|
|||||||||||||||
Issuance
of Common Stock for Cash
|
41,960
|
|||||||||||||||
Proceeds
from the sale of Common Stock
|
138,700
|
300,231
|
||||||||||||||
Contributed
Capital by shareholders
|
216,116
|
|||||||||||||||
Net
Cash provided by Financing Activities |
$
|
5,128
|
$
|
(2,950
|
)
|
$
|
(88,665
|
)
|
$
|
296,231
|
$
|
669,584
|
||||
NET
INCREASE IN CASH
|
21,929
|
(30,258
|
)
|
15,773
|
12,786
|
19,847
|
||||||||||
CASH
AT BEGINNING OF PERIOD
|
(2,082
|
)
|
43,044
|
4,074
|
-
|
-
|
||||||||||
CASH
AT END OF PERIOD
|
$
|
19,847
|
$
|
12,786
|
$
|
19,847
|
$
|
12,786
|
$
|
19,847
|
||||||
CASH
PAID FOR:
|
||||||||||||||||
Interest |
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Income
Taxes |
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||||||
Proceeds
from the sale of Common Stock
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
342,191
|
||||||
Contributed
Capital by shareholders
|
-
|
$
|
-
|
$
|
-
|
$
|
138,701
|
$
|
216,116
|
|||||||
Stock
issued for services
|
$
|
334,350
|
$
|
310,136
|
$
|
1,099,665
|
$
|
310,136
|
$
|
3,296,143
|
||||||
Contributed
capital for rent, officer compensation
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,438
|
||||||
Non
cash contributed capital
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(524
|
)
|
|||||
|
|
2006
|
2005
|
|||||
Numerator:
|
|||||||
|
|||||||
Basic
and diluted net loss per share:
|
|||||||
Net
Loss
|
$
|
(1,502,276
|
)
|
$
|
(
381,385
|
)
|
|
|
|||||||
Denominator
|
|||||||
|
|||||||
Basic
and diluted weighted average
|
|||||||
number
of shares outstanding
|
67,286,083
|
22,100,258
|
|||||
|
|||||||
|
|||||||
Basic
and Diluted Net Loss Per Share
|
$
|
(0.022
|
)
|
$
|
(0.016
|
)
|
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.
|
Victory Energy Corporation | ||
|
|
|
Date: November 13, 2006 | By: | /s/ Jon Fullenkamp |
|
||
Principal Executive Officer | ||
Principal Financial Officer | ||
Principal Accounting Officer and Director |