California
|
22-3755993
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer
Identification
No.)
|
Page
Number
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
Financial
Statements
|
3
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Plan of
Operation
|
10
|
Item
3.
|
Controls
and Procedures
|
14
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
14
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
Item
6.
|
Exhibits
and Reports on Form 8-K
|
15
|
SIGNATURES
|
16
|
Page
Number
|
|
Balance
Sheets as of June 30, 2006 and December 31, 2005
|
4
|
Statements
of Operations, for the three and six months ended June 30, 2006
and
2005
|
5
|
Statements
of Cash Flow, for the three and six months ended June 30, 2006
and
2005
|
6
|
Notes
to Financial Statements
|
7
|
June
30, 2006
|
December
31, 2005
|
||||||
Assets
|
(Unaudited)
|
(Restated)
|
|||||
Current
Assets
|
|||||||
Cash
|
$
|
223,228
|
$
|
835,978
|
|||
Accounts
Receivable, net of allowance for doubtful accounts of $10,290 and
$10,290
|
135,879
|
156,437
|
|||||
Other
Assets
|
205,116
|
231,413
|
|||||
Current
Assets
|
564,223
|
1,223,828
|
|||||
Intellectual
Property, net of $69,643 and $27,857 accumulated
amortization
|
1,100,357
|
1,142,143
|
|||||
Equipment,
net of $33,252 and $22,416 accumulated depreciation
|
1,076,951
|
977,269
|
|||||
Total
Assets
|
$
|
2,741,531
|
$
|
3,343,240
|
|||
Liabilities
and Stockholder’s Deficit
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable
|
$
|
601,255
|
$
|
622,396
|
|||
Accrued
expenses
|
416,026
|
533,842
|
|||||
Deferred
revenue
|
74,593
|
131,425
|
|||||
Notes
payable-related parties, net of unamortized discount of $-0- and
$14,814
|
-
|
185,186
|
|||||
Notes
payable-other
|
542,500
|
395,000
|
|||||
Total
Current Liabilities
|
1,634,374
|
1,867,849
|
|||||
Long
Term Liabilities
|
|||||||
Advances-related
parties
|
1,000,000
|
1,000,000
|
|||||
Note
payable-other
|
-
|
500,000
|
|||||
Deferred
revenue, less current portion
|
6,780
|
6,780
|
|||||
Total
Liabilities
|
2,641,154
|
3,374,629
|
|||||
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
|
42,060
|
|||||
Additional
paid in capital
|
31,962,163
|
29,855,409
|
|||||
Accumulated
deficit
|
(31,906,576
|
)
|
(29,928,859
|
)
|
|||
Total
Stockholders’ Equity/(Deficit)
|
100,377
|
(31,390
|
)
|
||||
Total
Liabilities and Stockholders’ Equity
|
$
|
2,741,531
|
$
|
3,343,240
|
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 to common stock
|
$
|
550,000
|
$
|
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)
|
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
|
)
|
-
|
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.
|
-
|
33,333
shares valued at $20,000 were issued in exchange for
services.
|
-
|
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
|
31.1
|
Certification
of Principal Executive Officer pursuant to Section 302
|
31.2
|
Certification
of Principal Accounting Officer pursuant to Section 302
|
32.1
|
Certification
of Principal Executive Officer pursuant to Section 1350
|
32.2
|
Certification
of Principal Accounting Officer pursuant to Section
1350
|
Blast
Energy Services, Inc.
|
||
By:
|
/s/
David M. Adams, COO
|
|
David
M. Adams
|
||
Chief
Operating Officer
|
||
Principal
Executive Officer
|
||
Date:
|
August
10, 2006
|
|
By:
|
/s/
John O’Keefe, CFO
|
|
John
O’Keefe
|
||
Chief
Financial Officer
|
||
Principal
Accounting Officer
|
||
Date:
|
August
10, 2006
|