California
|
1382
|
22-3755993
|
(State
or other jurisdiction
of
incorporation or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
Identification
No.)
|
|
||||
Title
of each class of securities
to
be registered
|
Amount to be
registered
|
Proposed maximum offering
price per share
|
Proposed maximum
aggregate offering price
|
Amount of registration fee
|
Common
Stock, no par value per share
|
42,268,552
|
$0.76
(1)
|
$32,124,100
(1)
|
$3,437.28
|
|
SUMMARY
INFORMATION AND
RISK
FACTORS
|
1
|
Summary
Information
|
1
|
Risk
Factors
|
3
|
USE OF
PROCEEDS
|
14
|
SELLING
SECURITY
HOLDERS
|
14
|
PLAN OF
DISTRIBUTION
|
17
|
LEGAL
PROCEEDINGS
|
18
|
DIRECTORS,
EXECUTIVE
OFFICERS AND
CONTROL
PERSONS
|
19
|
SECURITY
OWNERSHIP OF
CERTAIN
BENEFICIAL
OWNERS AND
MANAGEMENT
|
22
|
DESCRIPTION OF
SECURITIES
|
24
|
INTEREST OF
NAMED
EXPERTS AND
COUNSEL
|
25
|
DISCLOSURE OF
COMMISSION
POSITION ON
INDEMNIFICATION FOR
SECURITIES
ACT
LIABILITIES
|
25
|
DESCRIPTION OF
BUSINESS
|
25
|
Forward-Looking
Statements
|
25
|
Corporate
History
|
25
|
Business
of Issuer
|
26
|
Industry
|
28
|
Land
Rig Drilling Services
|
29
|
Drilling
Industry Trends
|
29
|
Markets
|
31
|
Customer
and Marketing
|
31
|
Drilling
Contracts
|
31
|
Rig
Information
|
31
|
Competition
|
32
|
Raw
Materials
|
32
|
Down-hole
Solutions
|
33
|
Expanded
Product Line
|
33
|
Lateral
Jetting Services
|
33
|
Major
Customers
|
35
|
Customer
Acceptance
|
35
|
Market
|
36
|
Competition
|
36
|
Satellite
Communications
|
36
|
Major
Customers
|
37
|
Market
|
37
|
Competition
|
38
|
Patent
and Licenses
|
38
|
Government
Regulations
|
39
|
Description
of Property
|
40
|
MANAGEMENT’S
DISCUSSION AND
ANALYSIS OR
PLAN OF
OPERATION
|
40
|
CERTAIN
RELATIONSHIPS AND
RELATED
TRANSACTIONS
|
46
|
MARKET FOR
COMMON
EQUITY AND
RELATED
STOCKHOLDER
MATTERS
|
48
|
EXECUTIVE
COMPENSATION
|
49
|
CHANGES
IN AND
DISAGREEMENTS WITH
ACCOUNTANTS ON
ACCOUNTING AND
FINANCIAL
DISCLOSURE
|
51
|
AVAILABLE
INFORMATION
|
51
|
FINANCIAL
STATEMENTS
|
F-1
|
PRO-FORMA
FINANCIAL STATEMENTS
|
F-35
|
Shares
outstanding before the offering
|
66,722,904 (1)
|
Shares
offered by selling stockholders
|
42,268,552
shares of our common stock. (1)(2)
|
Use
of proceeds
|
We
will not receive any of the proceeds from the sale of our common
stock
offered by the selling stockholders. However, we may receive an aggregate
of $ 9,182,170 upon the exercise of all of the warrants or options
held by
the selling stockholders if such warrants or options are exercised
for
cash. Such funds, if any, will be used for working capital and general
corporate purposes.
|
Risk
factors
|
The
shares offered hereby involve a high degree of risk. You should carefully
consider the information set forth in the ‘Risk Factors’ section of this
Prospectus as well as other information set forth in this Prospectus,
including our financial statements and related notes.
|
Plan
of distribution
|
The
offering of our shares of common stock is being made by stockholders
of
our company who may wish to sell their shares. Sales of our common
stock
may be made by the selling stockholders in the open market or in
privately
negotiated transactions and at market prices, fixed prices or negotiated
prices.
|
OTC
Bulletin Board Trading Symbol
|
“BESV.OB”
|
(1) |
As
of October 20, 2006, including 1,150,000 approved shares arising
from the
class action settlement.
|
(2) |
As
of October 20, 2006 and includes 18,864,500 shares of common stock
issuable upon exercise of rights, warrants, or options.
|
· |
Incur
additional indebtedness or issue certain types of
securities
|
· |
Pay
dividends or make distributions of our capital
stock
|
· |
Make
certain investments, including capital
expenditures
|
· |
Sell
or merge certain assets
|
· |
Create
liens and
|
· |
Consolidate,
merge, sell or otherwise dispose of all or substantially all our
assets
|
· |
Market
prices for oil and gas
|
· |
Market
expectations about the future path of oil and gas
prices
|
· |
The
cost of producing and delivering oil and
gas
|
· |
Gas
pipeline capacities
|
· |
Government
regulations and trade restrictions
|
· |
Tax
incentives or disincentives
|
· |
Geopolitical
and economic uncertainties
|
· |
Production
levels of OPEC and other major
producers
|
· |
Natural
gas imports by pipeline or by LNG
tankers
|
· |
Alternative
energy sources and energy conservation
measures
|
· |
Shortages
of equipment, materials or skilled
labor
|
· |
Long
lead times or delays in the delivery of ordered materials and
equipment
|
· |
Engineering
problems
|
· |
Work
stoppages
|
· |
Weather
impacts
|
· |
Unavailability
of specialized services
|
· |
Unanticipated
cost inflation
|
· |
Better
withstand industry downturns;
|
· |
Compete
more effectively on the basis of price and
technology;
|
· |
Retain
skilled rig personnel; and
|
· |
Build
new rigs or acquire and refurbish existing rigs so as to be able
to place
rigs into service more quickly than us in periods of high drilling
demand.
|
Name
of Selling Stockholder
|
Number of Shares of
Common
Stock
Beneficially Owned as
of
October20, 2006 (1)
|
Number of Shares
of Common Stock
Offered
Hereby
|
Number of Shares of
Common
Stock
Beneficially
Owned
After
Offering
|
Percentage of
Common
Stock
Beneficially
Owned
After
Offering
|
David
M. Adams
|
1,045,433
|
105,000
|
940,433
|
1.4%
|
Alberta
Energy Partners
|
3,810,000
|
2,810,000
|
1,000,000
|
1.4%
|
Francis
Anderson
|
5,000
|
5,000
|
0
|
*
|
Berg
McAfee Companies
|
9,883,386
|
82,074(3)
|
9,872,103
|
22.0%
|
BlausenLisi,
L.P.
|
35,000
|
35,000
|
0
|
*
|
John
Block
|
269,250
|
26,250
|
243,000
|
*
|
Michael
C. Brown Trust
|
285,241
|
116,923(2)
|
168,318
|
*
|
Tess
Brown Trust
|
95,080
|
38,974(2)
|
56,106
|
*
|
Clayton
& McEvoy P.C.
|
30,000
|
30,000
|
0
|
*
|
Glenn
A. Foster
|
2,418,750
|
2,418,750(5)
|
0
|
*
|
Friedland
Corporate Investor Services, LLC
|
135,000
|
135,000
|
0
|
*
|
Roger
P. Herbert
|
31,500
|
12,500
|
19,000
|
*
|
Scott
Johnson
|
157,000
|
150,000
|
7,000
|
*
|
Helen
Kohn
|
73,500
|
73,500
|
0
|
*
|
Brian
Gabel
|
500
|
500
|
0
|
*
|
Laurus
Master Fund
|
12,180,000(6)
|
12,180,000(6)
|
0
|
*
|
Linden
Growth Partners
|
2,177,950
|
2,177,950(4)
|
0
|
*
|
Herman
Livesay
|
1,075,000
|
1,075,000(5)
|
0
|
*
|
John
MacDonald
|
158,950
|
31,250
|
127,700
|
*
|
Frayda
Mason
|
73,500
|
73,500
|
0
|
*
|
Eric
McAfee
|
1,213,048
|
82,074(3)
|
1,201,765
|
2.7%
|
McGuinness
Ltd Partnership
|
235,000
|
100,000
|
135,000
|
*
|
Steve
Nowell
|
167,120
|
43,750
|
123,370
|
*
|
O’Keefe
Capital Partners
|
1,073,334
|
105,000
|
968,334
|
1.5%
|
Joseph
Penbera
|
1,152,452
|
55,000
|
1,097,452
|
1.6%
|
Prima
Capital Group
|
499,700
|
60,000
|
439,700
|
*
|
ProFab
Equipment
|
33,333
|
33,333
|
0
|
*
|
Fred
Ruiz
|
541,132
|
38,750
|
502,382
|
*
|
Second
Bridge LLC
|
900,000
|
900,000(7)
|
0
|
*
|
Joseph
Sofia
|
10,000
|
10,000
|
0
|
*
|
Maryellen
Spedale
|
5,000
|
5,000
|
0
|
*
|
Charles
Steinberger
|
900,000
|
900,000
|
0
|
*
|
Colt
Stewart
|
20,000
|
20,000
|
0
|
*
|
Ronit
Sucoff
|
73,500
|
73,500
|
0
|
*
|
Lisa
Sucoff
|
73,500
|
73,500
|
0
|
*
|
Thornton
Business Security Trust
|
16,447,500
|
16,447,500(5)
|
0
|
*
|
Richard
Thornton
|
1,558,750
|
1,558,750(5)
|
0
|
*
|
Andrew
Wilson
|
1,044,050
|
107,500
|
936,550
|
*
|
O.
James Woodward III
|
278,875
|
38,750
|
240,125
|
*
|
Frederick
G. Tripp Trust
|
95,080
|
38,974(2)
|
56,106
|
*
|
Totals
|
60,261,414
|
42,268,552
|
17,992,862
|
*
|
Name
|
Age
|
Current
Position
|
Year
First Became Director
|
David
M. Adams
|
54
|
President
& Co-CEO
|
N/A
|
John
O’Keefe
|
57
|
Co-CEO
& CFO
|
N/A
|
John
R. Block
|
71
|
Director1
|
2000
|
Roger
P. (Pat) Herbert
|
60
|
Director
|
2005
|
Scott
W. Johnson
|
54
|
Director1
|
2006
|
Joseph
J. Penbera, Ph.D.
|
58
|
Director1
|
1999
|
Jeffrey
R. Pendergraft
|
57
|
Director
|
2006
|
Frederick
R. Ruiz
|
63
|
Director
|
1999
|
O.
James Woodward, III
|
71
|
Chairman
of the Board1
|
1999
|
•
|
Honest
and ethical conduct, including the ethical handling of actual or
apparent
conflicts of interest between personal and professional
relationships;
|
•
|
Full,
fair, accurate, timely and understandable disclosure in reports and
documents that are filed with, or submitted to, the SEC and in other
public communications made by an
issuer;
|
•
|
Compliance
with applicable governmental laws, rules and
regulations;
|
•
|
The
prompt internal reporting of violations of the code to an appropriate
person or persons identified by the code; and
|
•
|
Accountability
for adherence to the code.
|
Name
and Address of Beneficial Owner
|
Amount
and Nature of Beneficial Owner
|
Percentage
of Class (1)
|
Thornton
Business Security Trust
9037
Opus Drive
Las
Vegas, Nevada 89117
|
16,447,500
|
24.7%
|
Laurus
Master Fund
825
Third Avenue, 14th
Floor
New
York, New York 10022
|
12,180,000(3)
|
18.3%
|
Berg
McAfee Companies (2)
100600
N. De Anza Blvd., #250
Cupertino,
California 95014
|
9,883,386
|
14.8%
|
Alberta
Energy Partners (16)
43
Brookgreen Circle North
Montgomery,
Texas 77356
|
3,810,000(4)
|
5.7%
|
Eric
A. McAfee
100600
N. De Anza Blvd., #250
Cupertino,
California 95014
|
1,213,098(5)
|
1.8%
|
David
M. Adams
President
& Co-CEO
|
1,045,433(6)
|
1.6%
|
John
O’Keefe
Co-CEO
& CFO
|
1,073,334(7)
|
1.6%
|
John
R. Block
Director
|
269,250(8)
|
*
|
Roger
P. (Pat) Herbert
Director
|
31,500(9)
|
*
|
Scott
W. Johnson
Director
|
157,000(10)
|
*
|
Joseph
J. Penbera
Director
|
1,152,452(11)
|
1.7%
|
Frederick
R. Ruiz
Director
|
541,132(12)
|
*
|
Jeffrey
R. Pendergraft
Director
|
12,000(13)
|
*
|
O.
James Woodward III
Director
|
278,875(14)
|
*
|
Total
Shares of 5% or more Beneficial Ownership
|
44,285,010(15)
|
66.4%
|
Total
Shares of Officers and Directors as a group
|
4,560,976
|
6.8%
|
(1)
|
Each
beneficial owner’s percentage ownership is based upon 66,722,904 shares of
common stock outstanding as of October 20, 2006 and assumes the exercise
or conversion of all
options, warrants and other convertible securities held by such person
and
that are exercisable or convertible within 60 days after October
20,
2006.
|
(2)
|
Berg
McAfee Companies is controlled by Clyde Berg and Eric McAfee.
Mr. McAfee is our former
Vice-Chairman.
|
(3)
|
Shares
issuable upon exercise of warrant.
Under
the terms of the Warrants the holder is prohibited from exercising
the
Warrants in an amount which would cause the holder and its affiliates
to
beneficially own more than 4.99% of the common stock of Blast. This
provision may be waived by the holder on 61 days prior written notice
to
Blast and becomes null and void following notice of an Event of Default
under the Note issued to
Laurus
|
(4)
|
Includes
1,000,000 shares issuable upon exercise of warrants
|
(5)
|
Does
not include shares beneficially owned by Berg McAfee.
|
(6)
|
Includes
641,667 shares issuable upon exercise of options.
|
(7)
|
Includes
630,000 shares issuable upon exercise of options.
|
(8)
|
Includes
101,000 shares issuable upon exercise of options.
|
(9)
|
Shares
issuable upon exercise of options.
|
(10)
|
Includes
7,000 shares issuable upon exercise of options.
|
(11)
|
Includes
101,000 shares issuable upon exercise of options.
|
(12)
|
Includes
101,000 shares issuable upon exercise of options.
|
(13
|
Includes
7,000 shares issuable upon exercise of
options.
|
(14)
|
Includes
132,000 shares issuable upon exercise of
options.
|
(15)
|
Includes
shares beneficially owned by Berg McAfee and Eric
McAfee.
|
(16)
|
Alberta
Energy Partners is controlled by Mark McAfee and Mark Alley, who
have
investment decision and voting powers. Neither Mark McAfee nor Alberta
Energy Partners are related to or affiliated with Eric McAfee or
the Berg
McAfee Companies.
|
· |
Depletion
of U.S. natural gas basins. As
illustrated by the EIA data depicted in the following chart, between
1980
and 2003, the number of producing natural gas wells in the U.S. more
than
doubled, from 182,000 to over 383,000 wells, while natural gas production
was essentially flat. This resulted in a corresponding decrease of
over
50% in the annual natural gas production per well over the period
from
1980 to 2003. More recently, in the period from 1999 to 2003, the
number
of producing natural gas wells in the U.S. grew by 30%, or over 81,000
wells, while natural gas production was flat. In 2003, over 50% of
natural
gas produced in the U.S. was from wells less than three years old.
In
fact, natural gas produced from recently drilled wells, as a percentage
of
total U.S. natural gas production, has been steadily increasing in
recent
years. If these trends continue, progressively more wells must be
drilled
to maintain current U.S. natural gas
production.
|
· |
Inability
to expand natural gas imports rapidly. According
to the EIA, in 2003, 15% of U.S. natural gas demand was satisfied
by net
imports. Of these net imports of approximately 3.3 Tcf, 2.9 Tcf,
or 86%,
were via pipeline, primarily from Canada. The balance of 0.4 Tcf
was
imported liquefied natural gas (LNG). The EIA projects that Canadian
imports of natural gas will decrease and LNG imports will continue
to
increase to meet growing natural gas demand in the U.S. While major
investments are being made to increase LNG import capacity, the EIA
estimates that LNG imports will still satisfy less than 10% of total
U.S.
natural gas demand at that
time.
|
· |
Trend
towards unconventional natural gas resources. Due
to declines in production from conventional natural gas resources,
improvements in extraction technologies and sustained increases in
natural
gas prices, natural gas producers increasingly are exploring for
and
developing unconventional natural gas resources. Unconventional resource
formations are often characterized by continuous sands yielding
significant low-risk opportunities.
|
· |
Attractive
natural gas prices. Natural
gas markets are typically regional due to the difficulty and cost
of
transporting huge quantities of the commodity needed to satisfy large
markets like in the US. While U.S. natural gas prices have historically
been volatile, average prices have increased for three consecutive
years
through 2005 and have softened in the Fall of 2006 due to excess
inventories. We believe that the economics of drilling gas wells
are
considered to be sufficiently attractive to maintain exploration
and
development drilling activity.
|
· |
US
oil import deficit.
Unlike natural gas, oil prices are based on worldwide market supply
and
demand fundamentals and have many more influences affecting price
levels.
Examples include the high capacity utilization experienced by the
OPEC
producers and the high demand growth from developing countries such
as
China and India. This is exacerbated by geo-political tensions in
the
major oil producing regions such as recently experienced in the Middle
East, none of which are driven by the US industry. Given that the
US is
the largest single oil consumer and imports more than 50% of its
domestic
crude oil consumption, every barrel of imported oil that can be displaced
with domestic production positively impacts the nation’s balance of trade.
We believe this explains why Congress supports the domestic industry
with
tax and other incentives to drill and produce
domestically.
|
· |
Attractive
oil prices.
Oil prices have reached record levels during 2006 due to high levels
of
global demand and little excess supply capacity in the producing
countries
exacerbated by geo-political tensions. The history of oil prices
and US
rotary rig counts suggest that currently high oil prices will tend
to
drive rig activity to higher levels than we have experienced in the
mid
2000 era. We believe that if high oil and gas prices are sustained,
there
will be increased exploration and development drilling
activity.
|
· |
Increases
in dayrates and operating margins for land drilling. Higher
oil and natural gas prices, coupled with accelerating decline rates
of
U.S. natural gas production, have prompted an increase in drilling
activity, resulting in increased rig utilization and improvements
in
dayrates, other contract terms and cash
margins.
|
· |
Mobility
and efficiency of the rigs
|
· |
Safety
records of the rigs and crews
|
· |
Crew
experience and skill
|
· |
Customer
relationships
|
· |
Offering
of ancillary services
|
· |
Ability
to provide equipment and personnel for new drilling
techniques
|
·
|
Comprehensive
Environmental Response, Compensation and Liability
Act;
|
·
|
Oil
Pollution Act of 1990;
|
·
|
Oil
Spill Prevention and Response Act;
|
·
|
The
Clean Air Act;
|
·
|
The
Federal Water Pollution Control Act; Louisiana Regulations
and
|
·
|
Texas
Railroad Commission Regulations.
|
a)
|
personal
injury or loss of life
|
b)
|
damage
to or destruction of property, equipment and the environment
|
c)
|
suspension
of operations
|
In
thousands
|
2005
|
2004
|
Increase
(Decrease)
|
|||
Payroll
and related costs
|
$
627
|
$
774
|
$
(147)
|
|||
Option
and warrant expense
|
100
|
747
|
(647)
|
|||
License
fee
|
-
|
735
|
(735)
|
|||
Legal
fees and settlements
|
1,336
|
719
|
617
|
|||
External
services
|
413
|
568
|
(155)
|
|||
Insurance
|
183
|
447
|
(264)
|
|||
Liquidated
damages
|
-
|
500
|
(500)
|
|||
Travel
& entertainment
|
69
|
140
|
(71)
|
|||
Office
rent
|
31
|
67
|
(36)
|
|||
Communications
|
15
|
56
|
(41)
|
|||
Miscellaneous
|
73
|
-
|
73
|
|||
$
2,847
|
$
4,753
|
$
(1,906)
|
For
the Three Months Ended June 30,
|
Increase
(Decrease)
|
||
2006
|
2005
|
||
Payroll
and related costs
|
$
191
|
$
142
|
$
49
|
Option
and warrant expense
|
80
|
25
|
55
|
Legal
& settlement costs
|
66
|
124
|
(59)
|
External
services
|
109
|
90
|
19
|
Insurance
|
90
|
50
|
40
|
Travel
& entertainment
|
41
|
12
|
29
|
Office
rent, communications, misc.
|
17
|
44
|
(27)
|
$
594
|
$
487
|
$
107
|
For
the Six Months Ended June 30,
|
Increase
(Decrease)
|
||
2006
|
2005
|
||
Payroll
and related costs
|
$
296
|
$
426
|
$
(130)
|
Option
and warrant expense
|
173
|
50
|
123
|
Legal
& settlement costs
|
136
|
685
|
(549)
|
External
services
|
424
|
191
|
233
|
Insurance
|
144
|
92
|
52
|
Travel
& entertainment
|
88
|
18
|
70
|
Office
rent, communications, misc.
|
45
|
60
|
(15)
|
$
1,306
|
$
1,522
|
$
(216)
|
HIGH
|
LOW
|
||
2004
|
|||
First
Quarter
|
$
9.54
|
$
3.35
|
|
Second
Quarter
|
$
4.75
|
$
1.50
|
|
Third
Quarter
|
$
1.95
|
$
0.25
|
|
Fourth
Quarter
|
$
1.00
|
$
0.40
|
|
2005
|
|||
First
Quarter
|
$
0.59
|
$
0.35
|
|
Second
Quarter
|
$
0.52
|
$
0.30
|
|
Third
Quarter
|
$
0.61
|
$
0.31
|
|
Fourth
Quarter
|
$
1.08
|
$
0.34
|
|
2006
|
|||
First
Quarter
|
$
1.59
|
$
0.71
|
|
Second
Quarter
|
$
1.10
|
$
0.44
|
|
Third
Quarter
|
$
1.56
|
$
0.88
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted-average
exercise price of outstanding options, warrants and
rights
|
Number
of securities remaining available for future issuance under equity
compensation plans (excluding securities reflected in column
(a))
|
|
(a)
|
(b)
|
(c)
|
|
Equity
compensation plans approved by security holders
|
6,034,792
|
$0.90
|
1,965,208
|
Annual
Compensation
|
Award(s)
|
Payouts
|
||||||
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Other
Annual Compensation
($)
|
Restricted
Stock Award(s)
($)
|
Securities
Underlying Options/SARs
(#)
|
LTIP
Payouts
($)
|
All
Other Compensation
($)
|
David
M. Adams
|
2005
|
200,000(1)
|
70,000(3)
|
0
|
0
|
400,000
|
0
|
0
|
President,
Co-CEO
|
2004
|
181,146(2)
|
50,000
|
0
|
0
|
500,000
|
0
|
0
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
John
O’Keefe
|
2005
|
200,000(1)
|
70,000(3)
|
0
|
0
|
400,000
|
0
|
0
|
EVP,
Co-CEO, CFO
|
2004
|
172,500(2)
|
40,000
|
0
|
0
|
500,000
|
0
|
0
|
2003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Name
|
Number
of Securities Underlying Options Granted
|
Percent
of Total Granted to Employees in Fiscal Year
|
Exercise
Price
|
Market
Price on Date of Grant
|
Expiration
Date
|
David
M Adams
|
400,000
|
17%
|
$
0.80
|
$
0.79
|
12/31/2015
|
John
O’Keefe
|
400,000
|
17%
|
$
0.80
|
$
0.79
|
12/31/2015
|
Name
|
Shares
Acquired on Exercise
|
Value
Realized
|
Number
of Securities Underlying Unexercised Options Held at December 31,
2005
|
Value
of Unexercised In The Money Options Held at December 31,
2005
|
||
Exercisable
|
Unexercisable
|
Exercisable
|
Unexercisable
|
|||
David
M. Adams
|
None
|
-
|
365,000
|
535,000
|
$
0
|
$
0
|
John
O’Keefe
|
None
|
-
|
330,000
|
570,000
|
$
0
|
$
0
|
|
Page
|
BLAST
ENERGY SERVICES, INC.
|
|
Annual
Financial Statements
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Balance
Sheet at December 31, 2005
|
F-3
|
Statements
of Operations for the years ended December 31, 2005 and
2004
|
F-4
|
Statements
of Stockholders’ Deficit years ended December 31, 2005 and
2004
|
F-5
|
Statements
of Cash Flows for the years ended December 31, 2005 and
2004
|
F-7
|
Notes
to Financial Statements
|
F-8
|
Interim
Financial Statements (Unaudited)
|
|
Balance
Sheet as of June 30, 2006
|
F-19
|
Statements
of Operations for the three and six months ended June 30, 2006 and
2005
|
F-20
|
Statements
of Cash Flows for the six months ended June 30, 2006 and
2005
|
F-21
|
Notes
to Financial Statements
|
F-22
|
EAGLE
DOMESTIC DRILLING OPERATIONS, LLC
|
|
Annual
Financial Statements
|
|
Report
of Independent Registered Public Accounting Firm
|
F-26
|
Balance
Sheet at December 31, 2005
|
F-27
|
Statements
of Revenues and Expenses, Owners’ Equity and Cash Flows for the years
ended December 31, 2005 and 2004
|
F-28
|
Notes
to Financial Statements
|
F-29
|
Interim
Financial Statements (Unaudited)
|
|
Combined
Balance Sheet as of June 30, 2006
|
F-31
|
Combined
Statements of Revenues and Expenses for the three months and six
months
ended June 30, 2006 and 2005
|
F-32
|
Combined
Statements of Cash Flows for the six months ended June 30, 2006 and
2005
|
F-33
|
Notes
to Combined Financial Statements
|
F-34
|
BLAST
ENERGY SERVICES, INC.
|
|
Unaudited
Pro Forma Financial Statements
|
|
Balance
Sheet at June 30, 2006
|
F-35
|
Statement
of Operations for the year ended December 31, 2005
|
F-36
|
Statement
of Operations for the six months ended June 30, 2006
|
F-37
|
Notes
to Pro Forma Financial Statements
|
F-38
|
Assets
|
||||
Current
Assets
|
||||
Cash
|
$
|
835,978
|
||
Accounts
Receivable, net of allowance for doubtful accounts of
$10,290
|
156,437
|
|||
Other
Assets
|
231,413
|
|||
Current
Assets
|
1,223,828
|
|||
Intangible
assets, net of $27,857 of accumulated amortization
|
1,142,143
|
|||
Property
& equipment, net of $22,416 of accumulated
depreciation
|
977,269
|
|||
Total
Assets
|
3,343,240
|
|||
Liabilities
and Stockholder’s Deficit
|
||||
Current
Liabilities
|
||||
Accounts
payable
|
$
|
622,396
|
||
Accrued
expenses
|
533,842
|
|||
Deferred
revenue
|
131,425
|
|||
Notes
payable-related parties, net of unamortized discount of
$14,814
|
185,186
|
|||
Notes
payable-other
|
395,000
|
|||
Total
Current Liabilities
|
1,867,849
|
|||
Long
Term Liabilities
|
||||
Advances-related
parties
|
1,000,000
|
|||
Note
payable-other
|
500,000
|
|||
Deferred
revenue, less current portion
|
6,780
|
|||
Total
Liabilities
|
3,374,629
|
|||
Commitments
and Contingencies
|
-
|
|||
Stockholders’
Deficit
|
||||
Common
stock, $.001 par value, 100,000,000 shares authorized, 42,060,477
shares
issued and outstanding
|
42,060
|
|||
Additional
paid in capital
|
29,855,409
|
|||
Accumulated
deficit
|
(29,928,859
|
)
|
||
Total
Stockholders’ Deficit
|
(31,390
|
)
|
||
Total
Liabilities and Stockholders’ Deficit
|
$
|
3,343,240
|
2005
|
2004
|
||||||
Revenue:
|
|||||||
Satellite
Communications
|
$
|
1,131,967
|
$
|
714,634
|
|||
Down-hole
Solutions
|
27,491
|
738,710
|
|||||
Total
Revenue
|
1,159,458
|
1,453,344
|
|||||
Cost
of Services Provided:
|
|||||||
Satellite
Communications
|
824,505
|
720,912
|
|||||
Down-hole
Solutions
|
493,209
|
868,160
|
|||||
Total
Cost of Services Provided
|
1,317,714
|
1,589,072
|
|||||
Gross
Margin (Deficit)
|
(158,256
|
)
|
(135,728
|
)
|
|||
Operating
Expenses:
|
|||||||
Selling,
general and administrative
|
2,847,212
|
4,752,391
|
|||||
Depreciation
and amortization
|
119,306
|
512,706
|
|||||
Bad
debts
|
10,000
|
73,249
|
|||||
Asset
impairment
|
-
|
3,175,833
|
|||||
Operating
loss
|
(3,134,774
|
)
|
(8,649,907
|
)
|
|||
Other
(Income) Expense
|
(560,912
|
)
|
-
|
||||
Interest
expense
|
195,121
|
105,053
|
|||||
(Gain)
loss on sale of equipment
|
93,247
|
11,237
|
|||||
Interest
income
|
(4
|
)
|
(89
|
)
|
|||
Total
other (income) expense
|
(272,548
|
)
|
116,201
|
||||
Net
Loss
|
$
|
(2,862,231,
|
)
|
$
|
(8,766,108
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.08
|
)
|
$
|
(0.28
|
)
|
|
Weighted
average shares outstanding
|
37,480,228
|
31,415,041
|
Preferred
Stock
|
Common
Stock
|
||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||
Balances
at December 31, 2003
|
29,627,265
|
$
|
29,627
|
||||||||||
Shares
issued for:
|
|||||||||||||
Cash,
net of fundraising costs
|
829,500
|
830
|
|||||||||||
Services
|
47,950
|
48
|
|||||||||||
Accounts
payable
|
104,000
|
104
|
|||||||||||
Notes
payable, accrued interest & licensing fees
|
300,000
|
300
|
|||||||||||
Cash
exercise of warrants and options
|
1,207,198
|
1,207
|
|||||||||||
Prior
fundraising agreement
|
277,778
|
278
|
|||||||||||
Lawsuits
settlements
|
1,050,000
|
1,050
|
|||||||||||
Fair
value of options and warrants issued for services
|
|||||||||||||
Net
loss
|
|||||||||||||
Balances
at December 31, 2004
|
-
|
-
|
33,443,691
|
33,444
|
|||||||||
Shares
issued for:
|
|||||||||||||
Cash,
net of fundraising costs
|
900,000
|
900
|
|||||||||||
Services
|
673,903
|
674
|
|||||||||||
Technology
acquisition
|
3,000,000
|
3,000
|
|||||||||||
Cash
exercise of warrants and options
|
675,000
|
675
|
|||||||||||
Prior
fundraising agreement
|
448,800
|
449
|
|||||||||||
Notes
payable, accrued interest and salaries
|
1,185,750
|
1,185
|
|||||||||||
Lawsuit
settlements
|
1,733,333
|
1,733
|
|||||||||||
Option
expense
|
|||||||||||||
Warrant
expense
|
|||||||||||||
Net
loss
|
|||||||||||||
Balances
at December 31, 2005
|
-
|
-
|
42,060,477
|
$
|
42,060
|
||||||||
Paid-In
Capital
|
Retained
Deficit
|
Totals
|
||||||||
Balances
at December 31, 2003
|
21,743,321
|
(18,300,519
|
)
|
3,472,429
|
||||||
Shares
issued for:
|
||||||||||
Cash,
net of fundraising costs
|
633,170
|
634,000
|
||||||||
Services
|
(48
|
)
|
-
|
|||||||
Accounts
payable
|
51,873
|
51,977
|
||||||||
Notes
payable, accrued interest & licensing fees
|
1,919,700
|
1,920,000
|
||||||||
Cash
exercise of warrants and options
|
80,010
|
81,217
|
||||||||
Prior
fundraising agreement
|
(278
|
)
|
-
|
|||||||
Lawsuits
settlements
|
836,950
|
838,000
|
||||||||
Fair
value of options and warrants issued for services
|
735,421
|
735,421
|
||||||||
Net
loss
|
(8,766,108
|
)
|
(8,766,108
|
)
|
||||||
Balances
at December 31, 2004
|
26,000,119
|
(27,066,627
|
)
|
(1,033,063
|
)
|
|||||
Shares
issued for:
|
||||||||||
Cash,
net of fundraising costs
|
539,100
|
540,000
|
||||||||
Services
|
309,385
|
310,059
|
||||||||
Technology
acquisition
|
1,167,000
|
1,170,000
|
||||||||
Cash
exercise of warrants and options
|
74,725
|
75,400
|
||||||||
Prior
fundraising agreement
|
216,051
|
216,500
|
||||||||
Notes
payable, accrued interest and salaries
|
468,593
|
469,778
|
||||||||
Lawsuit
settlements
|
711,767
|
713,500
|
||||||||
Option
expense
|
100,000
|
100,000
|
||||||||
Warrant
expense
|
268,669
|
268,669
|
||||||||
Net
loss
|
(2,862,233
|
)
|
(2,862,233
|
)
|
||||||
Balances
at December 31, 2005
|
29,855,409
|
$
|
(29,928,858
|
)
|
$
|
(31,390
|
)
|
|||
|
|
2005
|
|
2004
|
|
||
Cash
Flows From Operating Activities
|
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(2,862,231
|
)
|
$
|
(8,766,108
|
)
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
Stock
issued for services or litigation
|
|
|
1,193,133
|
|
|
1,573,192
|
|
Release
of deferred revenue from litigation settlement
|
|
|
-
|
|
|
(565,750
|
)
|
Option
and warrant expense
|
|
|
368,669
|
|
|
544,579
|
|
Amortization
of note discount
|
|
|
117,630
|
|
|
58,398
|
|
Depreciation
and amortization
|
|
|
119,306
|
|
|
512,706
|
|
Guarantee
of third party debt
|
|
|
-
|
|
|
(300,000
|
)
|
Loss
(gain) on sale of property
|
|
|
93,247
|
|
|
11,237
|
|
Asset
impairment charge
|
|
|
-
|
|
|
3,175,833
|
|
Note
issued for legal settlement
|
|
|
500,000
|
|
|
-
|
|
Bad
debts
|
|
|
-
|
|
|
73,249
|
|
Changes
in:
|
|
|
|
|
|
|
|
Other
Accounts receivable
|
|
|
27,289
|
|
|
132,131
|
|
Other
current assets
|
|
|
(187,337
|
)
|
|
-
|
|
Accounts
payable
|
|
|
(91,130
|
)
|
|
473,437
|
|
Accrued
expenses
|
|
|
(670,002
|
)
|
|
787,767
|
|
Deferred
revenue
|
|
|
(198,399
|
)
|
|
15,039
|
|
Customer
deposit
|
|
|
(276,850
|
)
|
|
208,568
|
|
|
|
|
|
|
|
|
|
Net
Cash Used In Operating Activities
|
|
|
(1,866,675
|
)
|
|
(2,115,722
|
)
|
|
|
|
|
|
|
|
|
Cash
Flows From Investing Activities
|
|
|
|
|
|
|
|
Purchase
of equipment
|
|
|
(970,298
|
)
|
|
(3,705
|
)
|
Proceeds
from sale of license
|
1,300,000
|
-
|
|||||
Proceeds
from sale of equipment
|
|
|
255,734
|
|
|
12,500
|
|
|
|
|
|
|
|
|
|
Net
Cash Provided By Investing Activities
|
|
|
585,436
|
|
8,795
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Financing Activities
|
|
|
|
|
|
|
|
Proceeds
from sales of common stock
|
|
|
779,900
|
|
|
634,000
|
|
Proceeds
from exercise of options and warrants
|
|
|
75,400
|
|
|
81,217
|
|
Proceeds
from advances by advanced parties
|
|
|
1,000,000
|
|
|
-
|
|
Proceeds
from notes payable, related parties
|
|
|
-
|
|
|
345,000
|
|
Proceeds
from notes payable
|
|
|
(5,000
|
)
|
|
475,000
|
|
Payments
on notes payable, related parties
|
|
|
-
|
|
|
(35,000
|
)
|
Payments
on note payable related to license
|
|
|
-
|
|
|
(500,000
|
)
|
|
|
|
|
|
|
|
|
Net
Cash Provided By Financing Activities
|
|
|
1,850,300
|
|
|
1,000,217
|
|
|
|
|
|
|
|
|
|
Net
change in cash
|
|
|
569,061
|
|
|
(1,106,710
|
)
|
Cash
at beginning of year
|
|
|
266,917
|
|
|
1,373,627
|
|
|
|
|
|
|
|
|
|
Cash
at end of year
|
|
$
|
835,978
|
|
$
|
266,917
|
|
|
|
|
|
|
|
|
|
Cash
paid during the year for:
|
|
|
|
|
|
|
|
Interest
|
|
$
|
83,311
|
|
$
|
-
|
|
Income
taxes
|
|
|
-
|
|
|
-
|
|
2005
|
2004
|
||||||
Net
loss as reported
|
$
|
(2,862,231
|
)
|
$
|
(8,766,108
|
)
|
|
Add:
intrinsic value of stock-based compensation
|
-
|
245,829
|
|||||
Less:
stock based compensation determined
|
|||||||
under
fair value-based method
|
(354,290
|
)
|
(2,337,230
|
)
|
|||
Pro
forma net loss
|
$
|
(3,216,521
|
)
|
$
|
(10,857,509
|
)
|
|
Basic
and diluted net loss per common share:
|
|||||||
As
reported
|
$
|
(.08
|
)
|
$
|
(.28
|
)
|
|
Pro
forma
|
(.09
|
)
|
(.35
|
)
|
Description
|
Life
|
Amount
|
||
Rig
under construction
|
12
years
|
$
944,355
|
||
Computer
equipment
|
3
years
|
31,246
|
||
Automobile
|
4
years
|
19,300
|
||
Service
Trailer
|
5
years
|
4,784
|
||
$
999,685
|
||||
Less:
accumulated depreciation
|
(22,416)
|
|||
$
977,269
|
Description
|
Amount
|
|||
Accrued
payroll
|
$
|
221,951
|
||
Director
fees
|
135,500
|
|||
Interest
|
61,332
|
|||
Other
|
115,059
|
|||
$
|
533,842
|
Convertible
promissory notes with related individual and entity, 8%, maturing
on May
31, 2006, issued in connection with 100% warrant coverage to purchase
Blast common stock at $.001 per share until October 26, 2005, conversion
rate of one share of common stock for every $2.00 of outstanding
principal
and unpaid interest.
|
$
200,000
|
|
Less:
discount for warrants
|
(23,840)
|
|
$
176,160
|
|
|
|
|
|
Convertible
promissory notes, 8%, maturing on December 31, 2005, issued in connection
with 100% warrant coverage to purchase Blast common stock until December
31, 2005, conversion rate of one share of common stock for every
$2.00 of
outstanding principal and unpaid interest.
|
|
$
|
350,000
|
|
Note
payable, individual, 10%, due on demand
|
|
|
45,000
|
|
|
|
$
|
395,000
|
|
Long-Term
Notes payable at December 31, 2005 consisted of the
following:
|
||||
Promissory
Note with Charles Steinberger, a previous CEO of the Company, becomes
due
on June 30, 2007 and carries no interest. Blast Energy has the option
to
pay the Note early and in the event that the price of Blast Energy
common
stock trades on average greater that $2.00 per share for the 20 trading
days prior to the due date, the Note will no longer be payable. (see
Note
16 - Litigation)
|
$
|
500,000
|
Deferred
tax assets
|
||||
Net
operating losses
|
$
|
5,880,000
|
||
Less:
valuation allowance
|
(5,880,000
|
)
|
||
Net
deferred tax asset
|
$
|
0
|
·
|
829,500
shares issued in a series of private placement offerings for total
proceeds of $634,000. Two year warrants to purchase 71,800 shares
of
common stock at a price of $2.00 per share were issued in connection
with
one of the private placements. The proceeds were allocated between
the
common stock and the warrants based on their respective relative
fair
values. Offering costs consisted of 17,950 shares of common stock
and
7,180 warrants exercisable at $2.00 per share until August 23,
2006.
|
·
|
47,950
shares issued in payment of legal and consulting services in connection
with private placements.
|
·
|
104,000
shares issued in payment of accounts payable valued at
$51,977.
|
·
|
300,000
shares issued in repayment of notes payable, accrued interest and
licensing fees valued at
$1,920,000.
|
·
|
1,207,198
shares issued as a result of cash exercise of warrants and options
valued
at $81,217. The exercised warrants included a cashless exercise of
400,000
warrants for 395,022 shares of common stock.
|
·
|
277,778
shares issued pursuant to a prior period fundraising
agreement.
|
·
|
1,050,000
shares issued as a result of lawsuit settlements valued at
$838,000.
|
·
|
900,000
shares issued in a private placement offering for total proceeds
of
$540,000.
|
·
|
613,903
shares issued in payment of legal and consulting services valued
at
$286,659.
|
·
|
3,000,000
shares issued in connection with a technology acquisition valued
at
$1,170,000.
|
·
|
675,000
shares issued as a result of cash exercise of warrants and options
valued
at $75,400.
|
·
|
508,800
shares issued pursuant to a prior period fundraising agreement valued
at
$239,900.
|
·
|
1,185,750
shares issued in repayment of notes payable, accrued interest and
salaries
valued at $469,778.
|
·
|
1,733,333
shares issued as a result of lawsuit settlements valued at
$713,500.
|
·
|
230,000
options vesting over 12 months were issued to officers at market
price of
$4.28.
|
·
|
80,000
options vesting at grant date were issued to non-employee directors
at
market price of $4.28.
|
·
|
72,000
options vesting quarterly over one year, were issued to non-employee
directors at market price of $2.20.
|
·
|
770,000
options vesting quarterly over 3 years were issued to officers at
market
price of $0.90.
|
·
|
270,000
ten-year options, vesting quarterly over 36 months, issued to employees
at
market prices of $0.38 to $0.50. 80,000 of these options were subsequently
cancelled upon the termination of
employment.
|
·
|
72,000
ten-year options, vesting over 12 months, issued to non-employee
directors
at market price of $0.38.
|
·
|
900,000
options, vesting at grant date at an exercise price of $0.10, relating
to
a settlement agreement were reinstated, of which only 300,000 may
be
exercised in the first year.
|
·
|
1,170,000
ten-year options issued to employees at market price of $0.80. 1,000,000
vest quarterly over 30 months and 170,000 vest quarterly over 36
months.
|
·
|
37,000
warrants, with an exercise price of $2.00 and a one year term, were
issued
in connection with one year promissory notes totaling $185,000. The
notes
have been discounted for the relative fair value of the
warrants.
|
·
|
78,980
warrants, with an exercise price of $2.00 and a two-year term, were
issued
in connection with the raise of funds in a private placement offering
that
raised $359,000. The warrants were recorded as part of the offering
costs
of the private placement.
|
·
|
100,000
warrants, with an exercise price of $0.001 and a one-year term, were
issued in connection with convertible notes totaling $200,000. The
notes
have been discounted for the relative fair value of the
warrants.
|
·
|
75,000
warrants, with an exercise price of $0.01 and a two-year term, were
issued
to third party lenders in connection with a $150,000 convertible
note. The
notes have been discounted for the relative fair value of the
warrants.
|
·
|
140,000
warrants, 20% of which vested immediately and the balance vesting
at the
rate of 20% every 90 days thereafter, with an exercise price of $0.80
and
a two-year term were issued to
subcontractors.
|
·
|
100,000
warrants, with an exercise price of $0.001 and a one-year term, were
issued in connection with convertible notes totaling $200,000. The
notes
have been discounted for the relative fair value of the
warrants.
|
·
|
250,000
warrants, with an exercise price of $0.50 and a three-year term,
were
issued as part of a licensing agreement. The fair value was expensed
in
2004.
|
·
|
848,800
warrants, with an exercise price of $1.00 and a two-year term, were
issued
in connection with the raise of funds in a private placement offerings
that raised $830,000. The warrants were recorded as part of the offering
costs of the private placement.
|
·
|
750,000
warrants, with an exercise price of $1.00 and a three-year term,
were
issued in connection with the settlement of a legal dispute. The
fair
value was expensed in 2005.
|
·
|
750,000
warrants, with an exercise price of $0.45 and a three-year term,
were
issued as part of a licensing agreement. The fair value was expensed
in
2005.
|
Options
|
Weighted
Average Share Price
|
Warrants
|
Weighted
Average Share Price
|
||||||||||
Outstanding
at
|
|||||||||||||
December
31, 2003
|
4,112,376
|
$
|
1.35
|
4,424,715
|
$
|
0.38
|
|||||||
Year
ended December 31, 2004:
|
|||||||||||||
Granted
|
1,152,000
|
1.89
|
780,980
|
0.48
|
|||||||||
Exercised
|
(369,583
|
)
|
0.10
|
(837,605
|
)
|
0.10
|
|||||||
Forfeited
|
(2,481,113
|
)
|
1.47
|
(573,871
|
)
|
0.18
|
|||||||
Outstanding
at
|
|||||||||||||
December
31, 2004
|
2,413,680
|
1.67
|
3,794,219
|
0.49
|
|||||||||
Year
ended December 31, 2005:
|
|||||||||||||
Granted
|
1,512,000
|
0.71
|
2,348,800
|
0.82
|
|||||||||
Exercised
|
-
|
-
|
(675,000
|
)
|
0.11
|
||||||||
Reinstated
|
900,000
|
0.56
|
-
|
-
|
|||||||||
Forfeited
|
(386,888
|
)
|
0.12
|
(1,647,833
|
)
|
0.18
|
|||||||
Outstanding
at
|
|||||||||||||
December
31, 2005
|
4,438,792
|
$
|
1.36
|
3,820,186
|
$
|
0.90
|
-
-
Outstanding - -
|
||||||
Exercise
Price
|
Number
of Shares
|
Weighted
Average Remaining life
|
Exercisable
Number of Shares
|
|||
$
0.10
|
1,854,792
|
8.9
years
|
1,709,346
|
|||
4.28
|
310,000
|
9
years
|
252,500
|
|||
2.20
|
72,000
|
9
years
|
36,000
|
|||
0.38
|
72,000
|
10
years
|
72,000
|
|||
0.40
|
190,000
|
10
years
|
190,000
|
|||
0.80
|
1,170,000
|
10
years
|
1,170,000
|
|||
0.90
|
770,000
|
10
years
|
128,333
|
|||
4,438,792
|
3,558,179
|
-
-
Outstanding - -
|
||||||
Exercise
Price
|
Number
of Shares
|
Weighted
Average Remaining life
|
Exercisable
Number of Shares
|
|||
$
0.01 - 0.50
|
735,889
|
1.0
years
|
735,889
|
|||
1.00
|
2,683,800
|
2.4
years
|
2,683,800
|
|||
2.00
|
317,163
|
1.1
years
|
317,163
|
|||
6.00
|
83,334
|
3.0
years
|
83,334
|
|||
3,820,186
|
3,820,186
|
2005
|
2004
|
|||
Conversion
of notes payable and accrued interest to common stock
|
$
251,888
|
$
1,184,808
|
||
Stock
issued for AFJ technology
|
1,170,000
|
-
|
||
Exchange
of equipment for customer deposit
|
175,000
|
-
|
||
Exchange
of equipment for accounts payable
|
3,883
|
-
|
||
Conversion
of accounts payable to common stock
|
24,916
|
-
|
||
Discount
on notes payable
|
224,960
|
133,746
|
For
the Years Ended December 31,
|
||||
2005
|
2004
|
|||
Revenues
from external customers
|
||||
Down-hole
Solutions
|
$
27,491
|
$
738,710
|
||
Satellite
Communications
|
1,131,967
|
714,634
|
||
$
1,159,458
|
$
1,453,344
|
|||
Operating
loss 1
|
||||
Down-hole
Solutions
|
$
(778,665)
|
$
(1,521,185)
|
||
Satellite
Communications
|
467,142
|
(195,521)
|
||
Corporate
|
(2,823,381)
|
(6,933,201)
|
||
$
(3,134,774)
|
$
(8,649,907)
|
|||
1
-
Operating loss is total operating revenue less operating expenses,
selling
general & administrative expenses, depreciation and amortization, bad
debts, impairment expense and does not include other income and
expense or
income taxes.
|
For
the Years Ended December 31,
|
||||
2005
|
2004
|
|||
Down-hole
Solutions
|
$
2,136,802
|
$
1,854,643
|
||
Satellite
Communications
|
180,582
|
73,936
|
||
Corporate
|
1,025,856
|
313,541
|
||
$
3,343,240
|
$
2,242,120
|
2005
|
2004
|
|||
United
States
|
$
978,582
|
$
1,279,053
|
||
Africa
|
180,876
|
174,291
|
||
$
1,159,458
|
$
1,453,344
|
For
the Year
Ended
December 31,
|
|||||||
2005
|
2005
|
||||||
(as
Originally Filed)
|
(Restated)
|
||||||
Cash
Flows From Operating Activities:
|
|||||||
Change
in working capital items
|
1,327,289
|
27,289
|
|||||
Net
Cash Used In Operating Activities
|
(566,675
|
)
|
(1,866,675
|
)
|
|||
Cash
Flows From Investing Activities:
|
|||||||
Proceeds
from sale of license
|
-
|
1,300,000
|
|||||
Net
Cash Provided by Investing Activities
|
(714,564
|
)
|
585,436
|
||||
June
30, 2006
|
||||
Assets
|
(Unaudited)
|
|||
Current
Assets
|
||||
Cash
|
$
|
223,228
|
||
Accounts
Receivable, net of allowance for doubtful accounts of $10,290 and
$10,290
|
135,879
|
|||
Other
Assets
|
205,116
|
|||
Current
Assets
|
564,223
|
|||
Intellectual
Property, net of $69,643 and $27,857 accumulated
amortization
|
1,100,357
|
|||
Equipment,
net of $33,252 and $22,416 accumulated depreciation
|
1,076,951
|
|||
Total
Assets
|
$
|
2,741,531
|
||
Liabilities
and Stockholder’s Deficit
|
||||
Current
Liabilities
|
||||
Accounts
payable
|
$
|
601,255
|
||
Accrued
expenses
|
416,026
|
|||
Deferred
revenue
|
74,593
|
|||
Notes
payable-related parties, net of unamortized discount of $-0- and
$14,814
|
-
|
|||
Notes
payable-other
|
542,500
|
|||
Total
Current Liabilities
|
1,634,374
|
|||
Long
Term Liabilities
|
||||
Advances-related
parties
|
1,000,000
|
|||
Note
payable-other
|
-
|
|||
Deferred
revenue, less current portion
|
6,780
|
|||
Total
Liabilities
|
2,641,154
|
|||
Commitments
and Contingencies
|
-
|
|||
Stockholders’
Equity/(Deficit)
|
||||
Common
stock, $.001 par value, 100,000,000 shares authorized,
43,640,404
and 42,060,477 shares issued and outstanding
|
44,790
|
|||
Additional
paid in capital
|
31,962,163
|
|||
Accumulated
deficit
|
(31,906,576
|
)
|
||
Total
Stockholders’ Equity/(Deficit)
|
100,377
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
2,741,531
|
For
the Three Months Ended
|
For
the Six Months Ended
|
||||||||||||
June
30,
|
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
(Restated)
|
(Restated)
|
||||||||||||
Revenue:
|
|||||||||||||
Satellite
Communications
|
$
|
265,082
|
$
|
235,973
|
$
|
557,044
|
$
|
508,775
|
|||||
Down-hole
Solutions
|
14,150
|
4,010
|
14,150
|
18,991
|
|||||||||
Total
Revenue
|
279,232
|
239,983
|
571,194
|
527,766
|
|||||||||
Cost
of Services Provided:
|
|||||||||||||
Satellite
Communications
|
298,126
|
211,315
|
503,269
|
385,118
|
|||||||||
Down-hole
Solutions
|
300,602
|
118,068
|
432,847
|
237,552
|
|||||||||
Total
Cost of Services Provided
|
598,728
|
329,383
|
936,116
|
622,670
|
|||||||||
Gross
Margin (Deficit)
|
(319,494
|
)
|
(89,400
|
)
|
(364,922
|
)
|
(94,904
|
)
|
|||||
Operating
Expenses:
|
|||||||||||||
Selling,
general and administrative
|
593,524
|
487,337
|
1,306,386
|
1,521,964
|
|||||||||
Depreciation,
amortization & other
|
25,909
|
20,219
|
52,622
|
59,488
|
|||||||||
Operating
Loss
|
(938,927
|
)
|
(596,956
|
)
|
(1,723,930
|
)
|
(1,676,356
|
)
|
|||||
Other
(Income) Expense:
|
|||||||||||||
Other
(income)
|
(39,128
|
)
|
-
|
(81,661
|
)
|
-
|
|||||||
Interest
expense
|
29,571
|
45,601
|
73,448
|
96,862
|
|||||||||
Loss
on extinguishment of debt
|
80,000
|
-
|
262,000
|
-
|
|||||||||
Gain
on sale
|
-
|
-
|
-
|
(971
|
)
|
||||||||
Interest
income
|
-
|
-
|
-
|
(4
|
)
|
||||||||
Total
other (income)/expense
|
70,443
|
45,601
|
253,787
|
95,887
|
|||||||||
Net
Loss
|
$
|
(1,009,370
|
)
|
$
|
(642,557
|
)
|
$
|
(1,977,717
|
)
|
$
|
(1,772,243
|
)
|
|
Basic
and diluted net loss per share
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
$
|
(0.05
|
)
|
$
|
(0.05
|
)
|
|
Weighted
average shares outstanding
|
43,697,634
|
36,067,903
|
43,199,118
|
35,440,245
|
For
the Six Months Ended
June
30,
|
|||||||
2006
|
2005
|
||||||
(Restated)
|
|||||||
Cash
Flows From Operating Activities:
|
|||||||
Net
loss
|
$
|
(1,977,717
|
)
|
$
|
(1,772,243
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Stock
issued for services or litigation
|
644,000
|
1,029,361
|
|||||
Option
and warrant expense
|
173,833
|
50,000
|
|||||
Amortization
of note discount
|
14,814
|
64,837
|
|||||
Depreciation
and amortization
|
52,622
|
49,488
|
|||||
Loss
on extinguishment of debt
|
262,000
|
(971
|
)
|
||||
Receivable
from related party
|
100
|
-
|
|||||
Bad
debts
|
-
|
10,000
|
|||||
Change
in working capital items
|
(158,268
|
)
|
(19,700
|
)
|
|||
Net
Cash Used In Operating Activities
|
(988,616
|
)
|
(589,228
|
)
|
|||
Cash
Flows From Investing Activities:
|
|||||||
Construction
of equipment
|
(68,633
|
)
|
(590,335
|
)
|
|||
Proceeds
from sale of license
|
-
|
500,000
|
|||||
Purchase
of property and equipment
|
(21,885
|
)
|
-
|
||||
Net
Cash Used In Investing Activities
|
(90,518
|
)
|
(90,335
|
)
|
|||
Cash
Flows From Financing Activities:
|
|||||||
Proceeds
from sale of stock
|
300,000
|
241,500
|
|||||
Proceeds
from exercise of options and warrants
|
168,885
|
250
|
|||||
Advance
on future financing
|
249,500
|
||||||
Payments
on note payable
|
(2,500
|
)
|
-
|
||||
Net
Cash Provided By Financing Activities
|
466,385
|
491,250
|
|||||
Net
change in cash
|
(612,750
|
)
|
(188,313
|
)
|
|||
Cash
at beginning of period
|
835,978
|
266,917
|
|||||
Cash
at end of period
|
$
|
223,228
|
$
|
78,604
|
|||
Non-Cash
Transactions:
|
|||||||
Conversion
of notes payable and interest payable to common stock
|
$
|
567,996
|
$
|
200,004
|
|||
Shares
issued for extinguishment of debt and liabilities
|
282,000
|
253,287
|
|||||
Exchange
of equipment for customer deposit
|
-
|
175,000
|
|||||
Exchange
of equipment for accounts payable
|
-
|
3,883
|
For
the Three Months Ended
June
30, 2005
|
For
the Six Months Ended
June
30, 2005
|
||||||
Net
loss as reported
|
$
|
(642,557
|
)
|
$
|
(1,772,243
|
)
|
|
Less:
stock based compensation determined
|
|||||||
Under
fair value based method
|
(84,171
|
)
|
(165,804
|
)
|
|||
Pro
forma net loss
|
$
|
(726,728
|
)
|
$
|
(1,938,047
|
)
|
|
Basic
and diluted net loss per common share:
|
|||||||
As
reported
|
$
|
(.02
|
)
|
$
|
(.05
|
)
|
|
Pro
forma
|
$
|
(.02
|
)
|
$
|
(.05
|
)
|
-
|
33,333
shares valued at 20,000 were issued in exchange for
services.
|
-
|
159,375
shares were issued for the payment of 2005 deferred director
fees.
|
-
|
392,500
shares were issued in payment of 2005 executive performance
bonus.
|
-
|
600,000
shares were issued pursuant to a private placement resulting in gross
cash
proceeds in the amount of $300,000.
|
-
|
309,107
shares were issued pursuant to warrants exercised for $94,275
cash.
|
-
|
100,000
shares were issued for the payment of $200,000 of notes payable that
matured on 05/31/06.
|
-
|
133,430
shares were issued as a premium on the conversion of notes payable
that
matured on 05/31/06.
|
-
|
8,152
shares were issued for the payment of 2006 accrued interest on notes
payable that matured on 05/31/06.
|
For
the Three Months Ended June 30,
|
For
the Six Months Ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenues
from external customers
|
|||||||||||||
Satellite
communications
|
$
|
265,082
|
$
|
235,973
|
$
|
557,044
|
$
|
508,775
|
|||||
Down-hole
services
|
14,150
|
4,010
|
14,150
|
18,981
|
|||||||||
$
|
279,232
|
$
|
239,983
|
$
|
571,194
|
$
|
527,766
|
||||||
Operating
profit/(loss) 1
|
|||||||||||||
Satellite
communications
|
$
|
(41,029
|
)
|
$
|
23,880
|
$
|
39,719
|
$
|
72,097
|
||||
Down-hole
services
|
(337,467
|
)
|
(223,152
|
)
|
(517,786
|
)
|
(456,664
|
)
|
|||||
Corporate
|
(560,436
|
)
|
(397,684
|
)
|
(1,245,863
|
)
|
(1,291,784
|
)
|
|||||
$
|
(938,927
|
)
|
$
|
(596,956
|
)
|
$
|
(1,723,930
|
)
|
$
|
(1,676,356
|
)
|
For
the Six Months
Ended
June 30,
|
||
2005
|
2005
|
|
(as
Originally Filed)
|
(Restated)
|
|
Cash
Flows From Operating Activities:
|
||
Change
in working capital items
|
480,300
|
(19,700)
|
Net
Cash Used In Operating Activities
|
(89,228)
|
(589,228)
|
Cash
Flows From Investing Activities:
|
||
Proceeds
from sale of license
|
-
|
500,000
|
Net
Cash Used In Investing Activities
|
(590,335)
|
(90,335)
|
ASSETS
|
||||
Property
and equipment - equipment in progress
|
$
|
2,334,936
|
||
TOTAL
ASSETS
|
$
|
2,334,936
|
||
LIABILITIES
AND OWNER’S EQUITY
|
||||
Accounts
payable - related party
|
$
|
2,334,936
|
||
Total
Liabilities
|
$
|
2,334,936
|
||
Total
Owners’ Equity
|
-
|
|||
TOTAL
LIABILITIES AND OWNER’S EQUITY
|
$
|
2,334,936
|
Collars
|
$
40,000
|
Drill
pipe
|
233,802
|
Motors
|
241,143
|
Pumps
|
449,017
|
Deposits
on equipment
|
283,688
|
Other
oilfield equipment
|
1,087,266
|
Total
|
$
2,334,936
|
June 30,
2006
|
||||
ASSETS
|
||||
Cash
|
$
|
4,887
|
||
Property
and equipment, net of $140,422 accumulated depreciation
|
6,988,976
|
|||
Accounts
receivable - related party
|
3,525,770
|
|||
TOTAL
ASSETS
|
$
|
10,519,633
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||
LIABILITIES
|
||||
Accounts
payable - related party
|
$
|
7,041,926
|
||
Deferred
income
|
1,822,200
|
|||
TOTAL
LIABILITIES
|
8,864,126
|
|||
OWNERS’
EQUITY
|
||||
Partners’
capital
|
5,000
|
|||
Accumulated
deficit
|
1,650,507
|
|||
TOTAL
OWNERS’ EQUITY
|
1,655,507
|
|||
TOTAL
LIABILITIES AND OWNERS’ EQUITY
|
$
|
10,519,633
|
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenue
|
$
|
2,008,630
|
$
|
-
|
$
|
2,600,604
|
$
|
-
|
|||||
Operating
Expenses:
|
|||||||||||||
General
and administrative
|
555,085
|
-
|
809,675
|
-
|
|||||||||
Depreciation
expense
|
89,634
|
-
|
140,422
|
-
|
|||||||||
Total
Operating Expenses
|
644,719
|
-
|
950,097
|
-
|
|||||||||
Net
income
|
$
|
1,363,911
|
$
|
-
|
$
|
1,650,507
|
$
|
-
|
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income
|
$
|
1,650,507
|
$
|
-
|
|||
Adjustments
to reconcile net income to cash used in operating
activities:
|
|||||||
Changes
in:
|
|||||||
Eagle
Drilling receivable
|
(3,613,242
|
)
|
-
|
||||
Depreciation
|
140,422
|
-
|
|||||
Deferred
income
|
1,822,200
|
-
|
|||||
Net
Cash Used For Operating Activities
|
(113
|
)
|
-
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
-
|
-
|
|||||
Capital
contributed by partners
|
5,000
|
-
|
|||||
NET
CHANGE IN CASH
|
113
|
-
|
|||||
CASH
AT BEGINNING OF PERIOD
|
-
|
-
|
|||||
CASH
AT END OF PERIOD
|
$
|
4,887
|
$
|
-
|
|||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
-
|
$
|
-
|
|||
Income
taxes
|
-
|
-
|
|||||
Non-cash
Transactions:
|
|||||||
Acquisition
of equipment from Thornton financing
|
$
|
4,706,990
|
$
|
-
|
|||
Acquisition
of fixed assets from Eagle Drilling
|
87,472
|
-
|
|||||
Collars
|
$
54,400
|
Drill
pipe
|
233,802
|
Motors
|
1,758,876
|
Pumps
|
1,946,778
|
Deposits
on equipment
|
14,700
|
Other
oilfield equipment
|
3,033,369
|
Vehicles
|
87,473
|
Subtotal
|
7,129,398
|
Less
accumulated depreciation
|
(140,422)
|
Total
|
$
6,988,976
|
Blast
Energy Services, Inc.
|
Eagle
Domestic Drilling Operations LLC
|
Pro
Forma Adjustments
|
Blast
Energy Services, Inc.
Pro
Forma
|
|||||||||||||
Assets
|
||||||||||||||||
Current
Assets
|
||||||||||||||||
Cash
|
$
|
223,228
|
$
|
4,887
|
4,792,313
|
(a) |
|
|
$
|
5,020,428
|
||||||
Accounts
Receivable, net of allowance for doubtful accounts
|
135,879
|
3,525,770
|
(3,525,770
|
)
|
(b) |
|
|
135,879
|
||||||||
Other
Assets
|
205,116
|
-
|
5,400,000
|
(c) |
|
|
5,605,116
|
|||||||||
Current
Assets
|
564,223
|
3,530,657
|
6,666,543
|
10,761,423
|
||||||||||||
Intellectual
Property, net of accumulated amortization
|
1,100,357
|
-
|
-
|
1,100,357
|
||||||||||||
Deferred
Financing Costs
|
1,435,827
|
(d) |
|
|
1,435,827
|
|||||||||||
Equipment,
accumulated depreciation
|
1,076,951
|
6,988,976
|
52,630,665
|
(e) |
|
|
60,696,592
|
|||||||||
Total
Assets
|
$
|
2,741,531
|
$
|
10,519,633
|
$
|
60,733,035
|
$
|
73,994,199
|
||||||||
Liabilities
and Stockholder’s Equity
|
||||||||||||||||
Current
Liabilities
|
||||||||||||||||
Accounts
payable
|
$
|
601,255
|
-
|
-
|
$
|
601,255
|
||||||||||
Accrued
expenses
|
416,026
|
-
|
-
|
416,026
|
||||||||||||
Deferred
revenue
|
74,593
|
1,822,200
|
-
|
1,896,793
|
||||||||||||
Notes
payable-related parties
|
-
|
7,041,926
|
(7,041,926
|
)
|
(b) |
|
|
-
|
||||||||
Notes
payable-other
|
542,500
|
-
|
-
|
542,500
|
||||||||||||
Total
Current Liabilities
|
1,634,374
|
8,864,126
|
(7,041,926
|
)
|
3,456,574
|
|||||||||||
Long
Term Liabilities
|
||||||||||||||||
Senior
Debt
|
27,623,633
|
(f) |
|
|
27,623,633
|
|||||||||||
Advances-related
parties
|
1,000,000
|
-
|
-
|
1,000,000
|
||||||||||||
Notes
payable-other
|
-
|
-
|
5,400,000
|
(c) |
|
|
5,400,000
|
|||||||||
Deferred
revenue, less current portion
|
6,780
|
-
|
-
|
6,780
|
||||||||||||
Total
Liabilities
|
2,641,154
|
8,864,126
|
25,981,707
|
37,486,987
|
||||||||||||
Stockholders’
Equity
|
||||||||||||||||
Common
stock
|
44,790
|
17,400
|
(g) |
|
|
62,190
|
||||||||||
Partners’
capital
|
5,000
|
(5,000
|
)
|
(h) |
|
|
-
|
|||||||||
Additional
paid in capital
|
31,962,163
|
36,389,435
|
(g) |
|
|
68,351,598
|
||||||||||
Accumulated
deficit
|
(31,906,576
|
)
|
1,650,507
|
(1,650,507
|
)
|
(h) |
|
|
(31,906,576
|
)
|
||||||
Total
Stockholders’ Equity
|
100,377
|
1,655,507
|
16,464,493
|
36,507,212
|
||||||||||||
Total
Liabilities and
Stockholders’
Equity
|
$
|
2,741,531
|
$
|
10,519,633
|
$
|
53,837,567
|
$
|
73,994,199
|
Blast
Energy Services, Inc.
|
Eagle
Domestic Drilling Operations LLC
|
Pro
Forma Adjustments
|
Blast
Energy Services, Inc.
Pro
Forma
|
|||||||||||||
Revenue
|
$
|
1,159,458
|
-
|
-
|
$
|
1,159,458
|
||||||||||
Cost
of Services Provided
|
1,317,714
|
-
|
-
|
1,317,714
|
||||||||||||
Gross
Margin (Deficit)
|
(158,256
|
)
|
-
|
-
|
(158,256
|
)
|
||||||||||
Operating
Expenses:
|
||||||||||||||||
Selling,
general and administrative
|
2,847,212
|
-
|
2,440,600
|
(i) |
|
|
5,287,812
|
|||||||||
Depreciation,
amortization & other
|
119,306
|
-
|
-
|
119,306
|
||||||||||||
Bad
debts
|
10,000
|
-
|
10,000
|
|||||||||||||
Operating
Loss
|
(3,134,774
|
)
|
-
|
(2,440,600
|
)
|
(5,575,374
|
)
|
|||||||||
Other
(Income) Expense:
|
||||||||||||||||
Other
(income)
|
(560,912
|
)
|
-
|
-
|
(560,912
|
)
|
||||||||||
Interest
expense
|
195,121
|
-
|
4,364,393
|
(j) |
|
|
9,363,579
|
|||||||||
4,804,065
|
(k) |
|
|
|||||||||||||
(Gain)
loss on sale of equipment
|
93,247
|
-
|
-
|
93,247
|
||||||||||||
Interest
income
|
(4
|
)
|
-
|
-
|
(4
|
)
|
||||||||||
Total
other (income)/expense
|
(272,548
|
)
|
-
|
9,168,458
|
8,895,910
|
|||||||||||
Net
Income (Loss)
|
$
|
(2,862,231
|
)
|
-
|
(11,609,058
|
)
|
$
|
(14,471,284
|
)
|
|||||||
Basic
and diluted net loss per share
|
$
|
(0.08
|
)
|
-
|
$
|
(0.26
|
)
|
|||||||||
Weighted
average shares outstanding
|
37,480,228
|
-
|
17,400,000
|
54,880,228
|
Blast
Energy Services, Inc.
|
Eagle
Domestic Drilling Operations LLC
|
Pro
Forma Adjustments
|
Blast
Energy Services, Inc.
Pro
Forma
|
|||||||||||||
Revenue
|
$
|
571,194
|
2,600,604
|
-
|
$
|
3,171,798
|
||||||||||
Cost
of Services Provided
|
936,116
|
-
|
-
|
936,116
|
||||||||||||
Gross
Margin (Deficit)
|
(364,922
|
)
|
2,600,604
|
-
|
2,235,682
|
|||||||||||
Operating
Expenses:
|
||||||||||||||||
Selling,
general and administrative
|
1,306,386
|
809,675
|
1,220,300
|
(i) |
|
|
3,336,361
|
|||||||||
Depreciation,
amortization & other
|
52,622
|
140,422
|
241,242
|
(l) |
|
|
434,286
|
|||||||||
Operating
Gain (Loss)
|
(1,723,930
|
)
|
1,650,507
|
(1,461,542
|
)
|
(1,534,965
|
)
|
|||||||||
Other
(Income) Expense:
|
||||||||||||||||
Other
(income)
|
(81,661
|
)
|
-
|
-
|
(81,661
|
)
|
||||||||||
Interest
expense
|
73,448
|
-
|
2,182,250
|
(j) |
|
|
4,657,730
|
|||||||||
2,402,032
|
(k) |
|
|
|||||||||||||
Loss
on extinguishment of debt
|
262,000
|
-
|
-
|
262,000
|
||||||||||||
Total
other (income)/expense
|
253,787
|
-
|
4,584,282
|
4,838,069
|
||||||||||||
Net
Income (Loss)
|
$
|
(1,977,717
|
)
|
1,650,507
|
(6,045,824
|
)
|
$
|
(6,373,034
|
)
|
|||||||
Basic
and diluted net loss per share
|
$
|
(0.05
|
)
|
-
|
$
|
(0.11
|
)
|
|||||||||
Weighted
average shares outstanding
|
43,199,118
|
-
|
17,400,000
|
60,599,118
|
(a) |
Record
net cash proceeds from financing.
|
(b) |
Intercompany
receivables and related party payable not acquired/assumed in
acquisition.
|
(c) |
Record
consulting agreement with Second Bridge
LLC.
|
(d) |
Capitalize
legal fees, commission and warrant expense incurred during debt financing
transaction.
|
(e) |
Record
property and equipment at fair value based on
appraisal.
|
(f) |
Record
senior debt less lender fees and warrant
expense.
|
(g) |
Record
17,400,000 shares and 17,484,500 warrants issued for the purchase.
The
shares were valued at the market price. The warrants were valued
using the
Black-Scholes pricing model. The variables used in the Black-Scholes
pricing model include: (1) 4.77% risk-free interest rate, (2) expected
life is the remaining life of the warrants, (3) expected volatility
of
151% and (4) zero expected
dividends.
|
(h) |
Eliminate
Eagle’s equity.
|
(i) |
Record
additional administrative expenses including the Second Bridge consulting
services and the addition of Richard D.Thornton as VP Operations.
|
(j) |
Record
interest expense on the senior
debt.
|
(k) |
Record
the amortization of legal, commission, lenders fees and warrants
issued in
the transaction.
|
(l) |
Record
incremental increase in depreciation on equipment placed into service
in
2006.
|
Item
|
Amount
|
SEC
Registration Fee
|
$300
|
Transfer
Agent Fee
|
1,500
|
Legal
Fees
|
50,000
|
Printing
and Engraving Fee
|
1,500
|
Accounting
Fees
|
25,000
|
|
|
Total
|
$78,300
|
Note:
The above costs are estimates.
|
|
August
2006
|
Shares
|
Value
|
||
Glenn
A. Foster
|
1,856,250
|
$
|
1,856,250
|
|
Richard
Thornton
|
1,196,250
|
1,196,250
|
||
Herman
Livesay
|
825,000
|
825,000
|
||
Thornton
Business Security Trust
|
12,622,500
|
12,622,500
|
July
2006
|
Shares
|
Value
|
||
Linden
Capital Partners
|
300,000
|
$
|
150,000
|
May
2006
|
Shares
|
Value
|
||
Linden
Capital Partners
|
500,000
|
$
|
250,000
|
|
Scott
W. Johnson
|
100,000
|
50,000
|
December
2005
|
Shares
|
Value
|
||
Linden
Capital Partners
|
900,000
|
$
|
540,000
|
February
2005
|
Shares
|
Value
|
||
Nick
Gorenc
|
13,000
|
$
|
6,500
|
|
John
& Cecelia Colgate
|
30,000
|
15,000
|
||
Lakshmana
Madala
Defined
Benefits Plan
|
20,000
|
10,000
|
||
Flavio
& Veronica Parigi
|
15,000
|
7,500
|
||
Henry
Rasmussen
|
10,000
|
5,000
|
||
Nyla
Rasmussen
|
20,000
|
10,000
|
||
Steven
E. Berglund
|
20,000
|
10,000
|
||
Martin
Hagenson
|
10,000
|
5,000
|
||
Michael
J. Paveloff
|
20,000
|
10,000
|
||
Total
|
158,000
|
$
|
79,000
|
January
2005
|
Shares
|
Value
|
||
Michael
Peterson
|
100,000
|
$
|
50,000
|
|
George
Andros
|
100,000
|
50,000
|
||
Osvaldo
Diaz-Christians, Jr.
|
25,000
|
12,500
|
||
Jack
St. Arnold
|
50,000
|
25,000
|
||
Total
|
275,000
|
$
|
137,500
|
May
- June 2004
|
Shares
|
Value
|
||
Venkata
Kollipara
|
62,500
|
$
|
125,000
|
|
D.L.
Dunbar, Trustee &
Ruth
Anne Dunbar, Trustee
|
5,000
|
10,000
|
||
George
C. Koutures
|
14,000
|
28,000
|
||
John
Burke Trustee
|
12,500
|
25,000
|
||
Robert
E. & Rosalie T. Dettle
Living
Trust
|
12,500
|
25,000
|
||
Joseph
W. Brown
|
13,000
|
26,000
|
||
James
& Bernice Campbell
|
12,500
|
25,000
|
||
Edwards
Family Trust
|
12,500
|
25,000
|
||
Prima
Capital Group
|
35,000
|
70,000
|
||
Total
|
179,500
|
$
|
137,500
|
July
- August 2003
|
Shares
|
Value
|
||
Elizabeth
A. Reed
|
12,500
|
$
|
25,000
|
|
Peter
A. Massaniso
|
40,000
|
80,000
|
||
Ponte
Vedra Partners
|
60,000
|
120,000
|
||
Nick
Gorenc
|
37,000
|
74,000
|
||
Ernest
Telford
|
25,000
|
50,000
|
||
Venkata
Kollipara
|
12,500
|
25,000
|
||
George
Shirahama Maggay
|
12,500
|
25,000
|
||
Gregg
Mullery
|
12,500
|
25,000
|
||
David
Newton
|
10,000
|
10,000
|
||
Vivanis
Kaplanis
|
8,000
|
16,000
|
||
Mahi-Niki
Loumidis
|
7,500
|
15,000
|
||
Louis
Lyras
|
7,000
|
14,000
|
||
Elizabeth
A. Reed
|
6,250
|
12,500
|
||
Michael
A. Frangopolous
|
7,000
|
14,000
|
||
Jerome
Dreyfuss
|
6,250
|
12,500
|
||
Howard
Kaplan
|
5,000
|
10,000
|
||
Peter
Skafte
|
5,000
|
10,000
|
||
R.V.
Edwards, Jr.
|
2,500
|
5,000
|
||
Navid
Eskandari
|
6,250
|
12,500
|
||
David
Eskandari
|
6,250
|
12,500
|
||
Total
|
609,000
|
$
|
1,218,000
|
Date
|
Number
of Shares of Common Stock
|
Value
|
Comment
|
|||
Third
Quarter of 2006
|
900,000
|
$
1,170,000
|
Shares
issued to Second Bridge LLC under consulting agreement for the build
out
of Rig #17
|
|||
Second
Quarter of 2006
|
33,333
|
$
20,000
|
Shares
issued to ProFab Equipment for AFJ rig repair services.
|
|||
Fourth
Quarter of 2005
|
30,000
|
$
11,100
|
Shares
issued to Clayton & McEvoy P.C. for legal services.
|
|||
Third
Quarter of 2005
|
35,000
|
$
14,000
|
Shares
issued to BlausenLisi for design services.
|
|||
60,000
|
$
24,500
|
Shares
issued to Prima Capital for investor relations
services.
|
||||
Second
Quarter of 2005
|
63,000
|
$
22,050
|
Shares
issued to Jeffrey MacKay in payment of legal fees for SEC
filing
|
|||
20,000
|
$
10,000
|
Shares
issued to Clayton McEvoy P.C. for legal services
|
||||
First
Quarter of 2005
|
83,333
|
$
25,000
|
Shares
issued to settle a dispute with Mr. Pimentel, a former
consultant.
|
|||
First
Quarter of 2004
|
60,000
|
$
30,000
|
Shares
issued to Jeffery MacKay in payment of legal fees for SEC
filing.
|
|||
44,000
|
$
22,000
|
Shares
issued to the Strickland Group for engineering consulting
services
|
||||
250,000
|
$
75,000
|
Shares
issued to settle a dispute with Mr. John Pimentel, a former
consultant
|
||||
400,000
|
$
200,000
|
Shares
to Berg McAfee Companies for cash
|
||||
Third
Quarter of 2004
|
30,000
|
$
15,000
|
Shares
issued to Amerifund Capital Group in payment of a future fundraising
effort
|
|||
300,000
|
$
213,000
|
Shares
issued in lawsuit settlement with Scooter’s Convenience,
Inc.
|
||||
First
Quarter of 2004
|
300,000
|
$
1,920,000
|
Shares
issued in payment of outstanding obligations to Mr. Landers for technology
fees.
|
|||
Third
Quarter 2003
|
500,000
|
$
2,275,000
|
Shares
issued to Mr. Landers in exchange for amendment to Landers licensing
agreement
|
|||
125,000
|
$
250,000
|
Shares
issued in payment of note payable to Mr.
Landers.
|
Date
|
Shares
Issued Upon Exercise
|
Value
|
Comment
|
|||
Second
Quarter of 2004
|
344,583
|
$
34,458
|
||||
First
Quarter of 2004
|
25,000
|
$
2,500
|
||||
Fourth
Quarter of 2003
|
100,000
|
$
10,000
|
||||
Second
Quarter of 2003
|
2,409,291
|
$
240,929
|
In
lieu of cash, we agreed to expense the exercise
price.
|
Date
|
Shares
Issued Upon Exercise
|
Value
|
Comment
|
|||
September
2006
|
4,187,500
|
$
41,875
|
||||
August
2006
|
35,000
|
$
3,500
|
||||
July
2006
|
10,000
|
$
1,000
|
||||
June
2006
|
68,415
|
$
34,208
|
||||
First
Quarter 2006
|
277,100
|
$
64,710
|
||||
Third
Quarter of 2005
|
50,000
|
$
50
|
||||
First
Quarter of 2005
|
25,000
|
$
250
|
||||
Second
Quarter of 2004
|
57,658
|
$
5,766
|
||||
First
Quarter of 2004
|
779,597
|
$
38,494
|
Includes
cashless exercise of 400,000 warrants for 395,022 shares of common
stock.
|
|||
Fourth
Quarter of 2003
|
245,631
|
$
29,564
|
Date
|
Number
of Shares
|
Exercise
Price
|
Market
Price
|
Vesting
|
Term
(years)
|
Fair
Value
|
To
Whom Issued
|
August
2006
|
1,500,000
|
$
1.30
|
$
1.30
|
Quarterly
over 3 years
|
10
|
$1,950,000
|
Richard
Thornton
|
May
2006
|
96,000
|
$
0.61
|
$
0.61
|
Monthly
over 1 year
|
10
|
$
58,560
|
Non-employee
directors
|
Dec
2005
|
1,000,000
|
$
0.80
|
$
0.79
|
Quarterly
over 2.5 years
|
10
|
$
800,000
|
Officers
|
170,000
|
$
0.80
|
$
0.79
|
Quarterly
over 3 years
|
10
|
$
136,000
|
Employees
|
|
Aug
2005
|
900,000
|
$0.10
|
$
0.40
|
Subject
to terms of settlement agreement
|
2
|
$
360,000
|
Former
Officer
|
Aug
2005
|
140,000
|
$
0.40
|
$
0.40
|
Quarterly
over 3 years
|
10
|
$
56,000
|
Employees
|
June
2005
|
72,000
|
$
0.38
|
$
0.38
|
Monthly
over 1 year
|
10
|
$
27,360
|
Non-employee
directors
|
March
2005
|
100,000
|
$
0.40
|
$
0.40
|
Quarterly
over 3 years
|
10
|
$
39,990
|
Officers
|
Jan
2005
|
30,000
|
$
0.50
|
$
0.50
|
Quarterly
over 3 years
|
10
|
$
14,996
|
Officers
|
July
2004
|
770,000
|
$
0.90
|
$
0.90
|
Quarterly
over 3 years
|
10
|
$
689,232
|
Officers
|
May
2004
|
72,000
|
$
2.20
|
$
2.20
|
Quarterly
over 1 year
|
10
|
$
156,913
|
Non-employee
directors
|
Jan
2004
|
230,000
|
$
4.28
|
$
4.28
|
Quarterly
over 1 year
|
10
|
$
890,785
|
Officers
|
Jan
2004
|
80,000
|
$
4.28
|
$
4.28
|
Immediate
|
10
|
$
309,840
|
Non-employee
directors
|
Dec
2003
|
500,000
|
$
9.55
|
$
9.55
|
10%
immediate, 80% over 12 months, 10% on performance
|
10
|
$
4,061,703
|
Officer/director
|
Aug
2003
|
100,000
|
$
4.10
|
$
4.10
|
Quarterly
over 1 year
|
5
|
$
321,024
|
Employee
|
April
2003
|
750,000
|
$
0.10
|
$
0.50
|
Quarterly
over 3 years
|
10
|
N/A
|
Officer
|
April
2003
|
250,000
|
$
0.10
|
$
0.50
|
Quarterly
over 1 year
|
10
|
N/A
|
Non-employee
directors
|
April
2003
|
250,000
|
$
0.10
|
$
0.50
|
Quarterly
over 1 year
|
10
|
N/A
|
Officer/director
|
April
2003
|
30,000
|
$
0.10
|
$
0.50
|
Over
4 months
|
10
|
N/A
|
Officer
|
Date
|
Number
of Shares
|
Exercise
Price
|
Term
(years)
|
Other
|
August
2006
|
5,000,000
|
$
0.01
|
2
|
Issued
to selling members of Eagle Domestic Drilling Operations, LLC in
connection with land rig drilling business acquisition.
|
6,090,000
|
$
1.44
|
7
|
Issued
to Laurus Master Fund in connection with providing senior debt for
purchase of land rig drilling business.
|
|
6,090,000
|
$
0.01
|
7
|
Issued
to Laurus Master Fund in connection with providing senior debt for
purchase of land rig drilling business.
|
|
304,500
|
$0.01
|
2
|
Issued
to Equity Source Partners, as a commission in connection with providing
senior debt relationship in the purchase of land rig drilling
business
|
|
May
2006
|
300,000
|
$
0.55
|
2
|
Issued
in connection with Private Placement.
|
August
2005
|
750,000
|
$
0.45
|
3
|
Issued
in connection with definitive agreement to purchase from Alberta
an
interest in the AFJ technology.
|
April
2005
|
400,000
|
$
1.00
|
2
|
Issued
in connection with stock sale.
|
Jan
& Feb 2005
|
433,000
|
$
1.00
|
2
|
Issued
in connection with Private Placement.
|
Jan
& Feb 2005
|
15,800
|
$
1.00
|
2
|
Offering
costs of Private Placement.
|
Jan
2005
|
750,000
|
$
1.00
|
3
|
Issued
in connection with Edge dispute settlement.
|
October
2004
|
100,000
|
$
0.001
|
1
|
Issued
in connection with aggregate convertible notes of $200,000 to Berg
McAfee
and Eric McAfee. The notes have been discounted for the relative
fair
value of the warrants.
|
October
2004
|
250,000
|
$
0.50
|
3
|
Issued
to Alberta as part of a licensing agreement. The fair value of $199,750
was expensed in 2004.
|
August
2004
|
140,000
|
$
0.80
|
2
|
Issued
to certain subcontractors and the fair value of $98,000 was expensed
in
2004. 20% of the warrants vest immediately and the balance vest 20%
every
90 days thereafter.
|
July
2004
|
100,000
|
$
0.001
|
1
|
Issued
in connection with $200,000 in convertible notes to third party lenders.
The notes have been discounted for the relative fair value of the
warrants.
|
July
2004
|
75,000
|
$
0.01
|
2
|
Issued
in connection with $150,000 in convertible notes to third party lenders.
The notes have been discounted for the relative fair value of the
warrants.
|
May
& June 2004
|
71,800
|
$
2.00
|
2
|
Issued
in connection with Private Placement.
|
June
2004
|
7,180
|
$
2.00
|
2
|
Offering
costs of Private Placement.
|
May
2004
|
37,000
|
$
2.00
|
1
|
Issued
in connection with $185,000 in promissory notes to third party lenders.
The notes have been discounted for the relative fair value of the
warrants.
|
Fall
2003
Fall
2003
|
92,835
9,501
|
$
6.00
$
2.00
|
5
5
|
Issued
in connection with raising $5,000,000 from Gryphon and the fair value
of
$822,738 has been treated as a cost of fundraising.
|
Summer
2003
|
150,000
|
$
0.10
|
1
|
Part
of settlement, along with $28,000 in cash, with the two original
founders
for various debts recorded on the books at $576,000. The warrants
were
valued at $0.40 per share or $60,000, resulting in a contribution
to
capital of $488,000.
|
May
2003
|
2,644,438
|
$
0.10
|
Var
|
Issued
to former employees and the fair value of $1,050,687 were expensed
in
2003.
|
April
2003
|
200,000
|
$
0.10
|
4
|
Issued
to consultants and the fair value of $800,000 was expensed in
2003.
|
April
2003
|
232,334
|
$
0.75
|
1
|
Previously
expired warrants were extended.
|
1.
|
For
determining liability of the undersigned small business issuer under
the
Securities Act to any purchaser in the initial distribution of securities,
the undersigned small business issuer undertakes that in a primary
offering of securities of the undersigned small business issuer pursuant
to this registration statement, regardless of the underwriting method
used
to sell the securities to the purchaser, if the securities are offered
or
sold to such purchaser by means of any of the following communications,
the undersigned small business issuer will be a seller to the purchaser
and will be considered to offer or sell such securities to such
purchaser:
|
a.
|
Any
preliminary prospectus or prospectus of the undersigned small business
issuer relating to the offering required to be filed pursuant to
Rule
424;
|
b.
|
Any
free writing prospectus relating to the offering prepared by or on
behalf
of the undersigned small business issuer or used or referred to by
the
undersigned small business issuer;
|
c.
|
The
portion of any other free writing prospectus relating to the offering
containing material information about the undersigned small business
issuer or its securities provided by or on behalf of the undersigned
small
business issuer; and
|
d.
|
Any
other communication that is an offer in the offering made by the
undersigned small business issuer to the
purchaser.
|
i.
|
Each
prospectus filed pursuant to Rule 424(b) as part of a registration
statement relating to an offering, other than registration statements
relying on Rule 430B or other than prospectuses filed in reliance
on Rule
430A, shall be deemed to be part of and included in the registration
statement as of the date it is first used after effectiveness.
Provided,
however, that
no statement made in a registration statement or prospectus that
is part
of the registration statement or made in a document incorporated
or deemed
incorporated by reference into the registration statement or prospectus
that is part of the registration statement will, as to a purchaser
with a
time of contract or sale prior to such first use, supersede or modify
any
statement that was made in the registration statement or prospectus
that
was a part of the registration statement or made in any such document
immediately prior to such date of first
use.
|
Number
|
|
Description
|
|
2.1
|
|
Agreement
and Plan of Reorganization, dated April 24, 2003, as amended June
30,
2003;
Filed
July 18, 2003 with the SEC, Report on Form 8-K
|
|
2.2
|
Definitive
Purchase Agreement between Blast Energy Services, Inc. and Eagle
Domestic
Drilling Operations, LLC dated June 28, 2006, as amended by that
certain
Extension of the Definitive Purchase Agreement between Blast Energy
Services, Inc. and Eagle Domestic Drilling Operations, LLC dated
August 3,
2006, and further amended by the Amendment Agreement to the Definitive
Purchase Agreement and the Extension of the Definitive Purchase Agreement
between Blast Energy Services, Inc. and Eagle Domestic Drilling
Operations, LLC dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
||
3.1
|
|
Restated
Articles of Incorporation dated July 15, 2003
Filed
June 29, 2004 with the SEC, Form SB-2
|
|
3.2
|
|
Bylaws,
as amended September 25, 2003
Filed
June 29, 2004 with the SEC, Form SB-2
|
|
4.1
|
|
Form
of Subscription Agreement
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
4.2
|
|
Form
of Warrant Agreement
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
4.3
|
|
Form
of Promissory Note
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
4.4
|
|
Form
of Convertible Promissory Note
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
4.5
|
|
Form
of Registration Rights Agreement
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
4.6
|
$800,000
Secured Promissory Note dated July 15, 2005 by and among Blast Energy
Services, Inc. and Berg McAfee Companies, LLC
Filed
July 26, 2005 with the SEC, Form 8-K
|
||
4.7
|
$200,000
Secured Subordinated Promissory Note dated July 15, 2005 by and among
Blast Energy Services, Inc. and Berg McAfee Companies, LLC
Filed
July 26, 2005 with the SEC, Form 8-K
|
||
4.8
|
Secured
Term Note in the original principal amount of $40.6 million by Blast
Energy Srevices Inc. in favor of Laurus Master Fund, LTD. dated August
25,
2006. Filed
August
30, 2006 with the SEC, Form 8-K.
|
||
4.9
|
Common
Stock Purchase Warrant between Laurus Master Fund, LTD. and Blast
Energy
Services Inc. dated August 25, 2006 ($1.44 exercise price).
Filed
August 30, 2006 with the SEC, Form 8-K.
|
||
4.10
|
Common
Stock Purchase Warrant between Laurus Master Fund, LTD. and Blast
Energy
Services Inc. dated August 25, 2006 ($0.01 exercise price).
Filed
August 30, 2006 with the SEC, Form
8-K.
|
4.11
|
Registration
Rights Agreement dated August 25, 2006 by and between Blast Energy
Services, Inc. and Laurus Master Fund LTD.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
4.12
|
Form
of Warrant Agreement dated August 25, 2006 between Blast Energy Services,
Inc. and the investors named therein.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
4.13
|
Form
of Registration Rights Agreement dated August 25, 2006 between Blast
Energy Services, Inc. and the investors named therein.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
*
5.1
|
Opinion
on Legality
|
|
10.1
|
Employment
Agreement - John O’Keefe, dated January 6, 2004
Filed
April 15, 2004 with the SEC, Form 10-KSB
|
|
10.2
|
Employment
Agreement - David Adams, dated December 31, 2003
Filed
April 15, 2004 with the SEC, Form 10-KSB
|
|
10.3
|
Advisor
Agreement - Dr. Ron Robinson, amended December 11, 2003
Filed
April 15, 2004 with the SEC, Form 10-KSB
|
|
10.4
|
Employment
Agreement - Andrew Wilson, dated June 2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.5
|
Amendment
to License Agreement - Carl W. Landers, dated September 4,
2003;
Filed
October 6, 2003 with the SEC, Report on Form 8-K
|
|
10.6
|
Second
Amendment to License Agreement - Carl W. Landers, dated February
28,
2004;
Filed
February 28, 2004 with the SEC, Report on Form 8-K
|
|
10.7
|
Technology
Report, “Landers Technology”, dated October 13, 2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.8
|
Subscription
Agreement, Gryphon Master Fund, L.P., dated October 23, 2003 and
Registration Rights Agreement dated October 24, 2003
Filed
October 27, 2003 with the SEC, Report on Form 8-K
|
|
10.9
|
Form
of Registration Rights Agreement, re: Private Placement Offering
July/August 2003
Filed
December 3, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.10
|
Alternative
Form of Registration Rights Agreement, re: Offering July/August
2003
Filed
December 3, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.11
|
Placement
Agency Agreement, Stonegate Securities, Inc., dated August 26,
2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.12
|
Independent
Contractor Agreement, Terronne Petroleum Corporation, dated August
1,
2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.13
|
Master
Services Contract, Esperada Energy Partners, L.L.C., dated March
2004
Filed
April 15, 2004 with the SEC, Form 10-KSB
|
|
10.14
|
Services
Contract, Maxim Energy, Inc., dated March 2004
Filed
April 15, 2004 with the SEC, Form
10-KSB
|
10.15
|
Services
Contract, Natural Gas Systems, dated January 2004
Filed
April 15, 2004 with the SEC, Form 10-KSB
|
|
10.16
|
Contract
- Natural Gas Systems, “Delhi Field”, dated September 22,
2003;
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.17
|
Services
Contract, Amvest Osage, Inc.; dated January 2004
Filed
April 15, 2004 with the SEC, Form 10-KSB
|
|
10.18
|
Acknowledge
of amounts owed at September 30, 2003
re.
Edge Capital Group contract dated June 16, 2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.19
|
Contract
- Edge Capital Group, “Franklin Field”, dated September 27,
2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.20
|
Contract
- Edge Capital Group, “Monroe Field”, dated June 16, 2003
Filed
August 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.21
|
Addendum
to Contract, Edge Capital Group, “Monroe Field”, dated November 19,
2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.22
|
Contract
- Noble Energy, re: Satellite Services, dated September 17,
2003
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.23
|
Contract
- Apache Corp., re: Satellite Services, dated September 11,
2002
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.24
|
Contract
- Energy 2000 NGC, “Monroe Field”, dated April 30, 2000
Filed
August 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.25
|
Blast
Energy, Inc. 2003 Stock Option Plan;
Filed
November 20, 2003 with the SEC, Form 10-QSB, as amended
|
|
10.26
|
Master
Service Contract - BlueRidge Gas Partners, LLC - June 23,
2004
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
10.27
|
Master
Service Contract - VJI Natural Resources, LLC - July 20, 2004
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
10.28
|
Contract/Order
- U.S. Department of Energy dated June 4, 2004 and Letter of Intent,
Radial Drilling Optimization Services dated April 14, 2004
Filed
August 11, 2004 with the SEC, Form 10-QSB
|
|
10.29
|
License
Agreement - Carl W. Landers, dated April 24, 2003;
Filed
October 6, 2003 with the SEC, Report on Form 8-K
|
|
10.30
|
License
Agreement between Alberta Energy Holdings, Inc. and Verdisys, Inc.
for
Abrasive Fluid Jet Technology, dated October 27, 2004
Filed
November 15, 2004 with the SEC, Form 10-QSB
|
|
10.31
|
Agreement
between Verdisys, Berg McAfee Companies, Energy 2000 NGC, and Eric
McAfee
Filed
November 15, 2004 with the SEC, Form 10-QSB
|
|
10.32
|
Settlement
Agreement and Mutual Release dated January 19, 2005 by and among
Verdisys,
Inc., Eric McAfee, Edge Capital Group, Inc. and certain entities
affiliated with Robert Frazier, Sr.
Filed
February 4, 2005 with the SEC, Form
8-K
|
10.33
|
Assignment
of License Agreement dated March 8, 2005 by and among Verdisys, Inc.
and
Maxim TEP, Inc.
Filed
March 14, 2005 with the SEC, Form 8-K
|
|
10.34
|
License
Agreement dated March 15, 2005, by and among Edge Capital Group,
Inc. or
its assignee and Verdisys, Inc.
Filed
May 5, 2005 with the SEC, Form 10-QSB
|
|
10.35
|
Abrasive
Fluid Jet Rig Construction Agreement dated March 17, 2005, by and
among
Verdisys, Inc. and Alberta Energy Holding, Inc.
Filed
May 5, 2005 with the SEC, Form 10-QSB
|
|
10.36
|
Drilling
Rig Development and Management Agreement dated April 12, 2005, by
and
between Verdisys, Inc. and Advanced Drilling Services, LLC
Filed
May 5, 2005 with the SEC, Form 10-QSB
|
|
10.37
|
Service
Proposal Apache Corporation and Verdisys, Inc. dated May 16,
2005
Filed
August 11, 2005 with the SEC, Form 10-QSB
|
|
10.38
|
First
Amendment to the Assignment of License Agreement dated July 18, 2005
by
and among Blast Energy Services, Inc. and Maxim TEP, Inc.
Filed
July 26, 2005 with the SEC, Form 8-K
|
|
10.39
|
Second
Amendment to the Assignment of License Agreement dated July 21, 2005
by
and among Blast Energy Services, Inc. and Maxim TEP, Inc.
Filed
July 26, 2005 with the SEC, Form 8-K
|
|
10.40
|
Third
Amendment to the Assignment of License Agreement dated July 25, 2005
by
and among Blast Energy Services, Inc. and Maxim TEP, Inc.
Filed
July 26, 2005 with the SEC, Form 8-K
|
|
10.41
|
Fourth
Amendment to the Assignment of License Agreement dated July 29, 2005
by
and among Blast Energy Services, Inc. and Maxim TEP, Inc.
Filed
August 12, 2005 with the SEC, Form 10--QSB
|
|
10.42
|
Fifth
Amendment to the Assignment of License Agreement dated August 5,
2005 by
and among Blast Energy Services, Inc. an Maxim TEP, Inc.
Filed
August 12, 2005 with the SEC, Form 10-QSB
|
|
10.43
|
Letter
of Intent dated August 5, 2005 by and between Blast Energy Services,
Inc.
and RadTech North America
Filed
August 12, 2005 with the SEC, Form 10-QSB
|
|
10.44
|
Abrasive
Fluid Jet Technology Purchase Agreement among Blast Energy Services,
Inc.
and Alberta Energy Holding, Inc.
Filed
August 31, 2005 with the SEC, Form 8-K
|
|
10.45
|
Amendment
#1 to the Construction Agreement among Blast Energy Services, Inc.
and
Alberta Energy Holding, Inc.
Filed
August 31, 2005 with the SEC, Form 8-K
|
|
10.46
|
Amendments
Six through Ten to the Assignment of License Agreement dated August
and
September 205 by and among Blast Energy Services, Inc. and Maxim
TEP,
Inc.
Filed
September 29. 2005 with the SEC, Registration Statement on Form
SB-2.
|
|
10.47
|
Amendment
eleven to the Assignment of License Agreement dated September 28,
2005 and
Demand letters dated October 13th
and 18th
by
and among Blast Energy Services, Inc. and Maxim TEP, Inc.
Filed
November 14, 2005 with the SEC, Form
10-QSB
|
10.48
|
Amendments
to Senior and Subordinated Secured Promissory Notes dated February
20,
2006 by and among Blast Energy Services, Inc and Berg McAfee
Companies.
Filed
February 22, 2006 with the SEC, Form 8K
|
|
10.49
|
Amended
Technology Purchase Agreement with Alberta Energy Partners dated
August
31, 2005. Filed March 27, 2006 with the SEC, Form 8K
|
|
10.50
|
Consulting
Services Agreement between Blast Energy Services, Inc. and Second
Bridge,
LLC dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.51
|
Rig
#17 Consulting Agreement between Blast Energy Services, Inc. and
Second
Bridge, LLC dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.52
|
Employment
Agreement between Richard D. Thornton, Jr. and Blast Energy Services
Inc.
dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.53
|
Securities
Purchase Agreement between Laurus Master Fund, LTD. And Blast Energy
Services Inc. dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.54
|
Master
Security Agreement between Laurus Master Fund, LTD. And Blast Energy
Services Inc. dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.55
|
Member
Pledge Agreement between Laurus Master Fund, LTD. And Blast Energy
Services Inc. dated August 25, 2006.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.56
|
Intellectual
Property Security Agreement dated August 25, 2006 by Blast Energy
Services, Inc., Eagle Domestic Drilling Operations LLC in favor of
Laurus
Master Fund, LTD.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.57
|
Subsidiary
Guaranty dated August 25, 2006 by Eagle Domestic Drilling Operations
LLC
in favor of Laurus Master Fund, LTD.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
10.58
|
Collateral
Assignment dated August 25, 2006 by Blast Energy Services, Inc. to
Laurus
Master Fund, LTD.
Filed
August 30, 2006 with the SEC, Form 8-K.
|
|
*23.1
|
Consent
of Accountant
|
|
23.2
|
Consent
of Attorney (included in Exhibit 5.1)
|
|
*24.1
|
Power
of Attorney.
|
*
|
Filed
herewith
|
REGISTRANT:
|
|
Blast
Energy Services, Inc.
|
||
|
|
By:
|
/s/
David M. Adams
|
|
|
|
|
|
David
M. Adams
|
|
|
|
|
Co-Chief
Executive Officer
|
|
|
|
|
Principal
Executive Officer
|
By:
|
/s/
David M. Adams
|
|
By:
|
/s/
John O’Keefe
|
||||
|
David
M. Adams
|
|
|
John
O’Keefe
|
||||
|
Co-Chief
Executive Officer
|
|
|
Co-Chief
Executive Officer
|
||||
|
Principal
Executive Officer
|
|
|
Chief
Financial Officer
|
||||
|
President
|
|
|
Principal
Accounting Officer
|
||||
Date:
October 24__,
2006
|
|
|||||||
By:
|
/s/
John R. Block
|
|
|
|
||||
|
John
R. Block
|
|
|
|
||||
|
Director
|
|
|
|
||||
Date:
October 24, 2006
|
Date:
October 24, 2006
|
|||||||
|
|
|
||||||
By:
|
/s/
Joseph J. Penbera
|
|
By:
|
/s/
Roger P. Herbert
|
||||
|
Joseph
J. Penbera, Ph.D.
|
|
|
Roger
P. (Pat) Herbert
|
||||
|
Director
|
|
|
Director
|
||||
Date:
October 24__,
2006
|
|
Date:
October 24__,
2006
|
||||||
By:
|
/s/Frederick
R. Ruiz
|
|
By:
|
/s/
O. James Woodward III
|
||||
|
Frederick
R. Ruiz
|
|
|
O.
James Woodward III
|
||||
|
Director
|
|
|
Director
and Chairman of the Board
|
||||
Date:
October 24__,
2006
|
|
Date:
October 24, 2006
|
||||||
By:
|
/s/
Jeffrey R. Pendergraft
|
|
By:
|
/s/
Scott Johnson
|
||||
Jeffrey
R. Pendergraft
|
|
Scott
Johnson
|
||||||
|
Director
|
|
|
Director
|