Biggest changeResults of Operations For the Year Ended October 31, 2024 compared to the Year Ended October 31, 2023 Our financial results for the years ended October 31, 2024 and 2023 are summarized as follows: For the Years Ended October 31, 2024 2023 Change % Change Revenues, net $ 213,204 $ - $ 213,204 100.0 % Operating expenses: Exploration expenses $ 177,416 $ 251,743 $ (74,327 ) (29.5 )% General and administrative expenses 4,716,057 3,315,782 1,400,275 42.2 % Stock-based compensation expense 1,534,667 1,044,261 490,406 47.0 % Accretion expenses 2,778 2,778 - 0.0 % Total operating expenses 6,430,918 4,614,564 1,816,354 39.4 % Loss from operations (6,217,714 ) (4,614,564 ) (1,603,150 ) 34.7 % Other expenses: Interest expense 2,118,548 791,811 1,326,737 167.6 % Loss on settlement - 13,051 (13,051 ) (100.0 %) Loss on note conversion 1,290,535 1,125,000 165,535 14.7 % Total other expenses 3,409,083 1,929,862 1,479,221 76.6 % Loss before income taxes (9,626,797 ) (6,544,426 ) (3,082,371 ) 47.1 % Income tax benefit - - - - Net loss $ (9,626,797 ) $ (6,544,426 ) $ (3,082,371 ) 47.1 % 38 Revenues, net Revenues, net increased for year ended October 31, 2024 by approximately $0.2 million as compared to the prior period, which had no revenue; we sold and shipped approximately 2,900 barrels of oil, primarily produced from the HH-1 well.
Biggest changeThis may make comparison of our condensed consolidated financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used. 37 Results of Operations For the Year Ended October 31, 2025 compared to the Year Ended October 31, 2024 Our financial results for the years ended October 31, 2025 and 2024 are summarized as follows: For the Years Ended October 31, 2025 2024 Change % Change Revenues, net $ 398,734 $ 213,204 $ 185,230 87.0 % Cost of goods sold 175,729 - 175,729 100.0 % Gross profit 223,005 213,204 9,801 4.6 % Operating expenses: Exploration expenses $ 45,594 $ 177,416 $ (131,822 ) (74.3 )% General and administrative expenses 2,817,626 4,716,057 (1,898,431 ) (40.3 )% Stock-based compensation expense 2,629,110 1,534,667 1,094,443 71.3 % Accretion expenses 2,778 2,778 - 0.0 % Total operating expenses 5,495,108 6,430,918 (935,810 ) (14.6 )% Loss from operations (5,272,103 ) (6,217,714 ) 945,611 (15.2 )% Other expenses: Interest expense 605,515 2,118,548 (1,513,033 ) (71.4 )% Loss on abandonment of properties 611,763 - 611,763 100.0 % Loss on extinguishment 89,339 - 89,339 100.0 % Loss on conversion 712,253 1,290,535 (578,282 ) (44.8 )% Gain on foreign currency translation (8,840 ) - (8,840 ) 100.0 % Total other expenses 2,010,030 3,409,083 (1,399,053 ) (41.0 )% Loss before income taxes (7,282,133 ) (9,626,797 ) 2,344,664 (24.4 )% Income tax benefit - - - - Net loss $ (7,282,133 ) $ (9,626,797 ) $ (2,344,664 ) (24.4 )% Revenues, net Revenues, net for the year ended October 31, 2025 increased by approximately $0.2 million, or 87.0%, compared to revenue in the prior year.
Exploration expenses decreased by approximately $0.1 million as compared to the prior year period due to a decrease in exploratory, geological, and geophysical costs incurred during the period.
Exploration expenses decreased by approximately $0.1 million as compared to the prior year due to a decrease in exploratory, geological, and geophysical costs incurred during the period.
Forward-looking statements contained in this Annual Report include, but are not limited to, statements about: ● our ability to find, acquire or gain access to other discoveries and prospects and to successfully develop our current discoveries and prospects; ● uncertainties inherent in making estimates of our oil and natural gas data; ● the successful implementation of our prospect discovery and development and drilling plans with the South Salinas Project; ● projected and targeted capital expenditures and other costs, commitments and revenues; 33 ● our dependence on our key management personnel and our ability to attract and retain qualified technical personnel; ● the ability to obtain financing and the terms under which such financing may be available; ● the volatility of oil and natural gas prices; ● the availability and cost of developing appropriate infrastructure around and transportation to our discoveries and prospects; ● the availability and cost of drilling rigs, production equipment, supplies, personnel and oilfield services; ● other competitive pressures; ● potential liabilities inherent in oil and natural gas operations, including drilling risks and other operational and environmental hazards; ● current and future government regulation of the oil and gas industry; ● cost of compliance with laws and regulations; ● changes in environmental, health and safety or climate change laws, greenhouse gas regulation or the implementation of those laws and regulations; ● environmental liabilities; ● geological, technical, drilling and processing problems; ● military operations, terrorist acts, wars or embargoes; ● the cost and availability of adequate insurance coverage; ● our vulnerability to severe weather events; and ● other risk factors discussed in the “Risk Factors” section of this Annual Report.
Forward-looking statements contained in this Annual Report include, but are not limited to, statements about: ● our ability to find, acquire or gain access to other discoveries and prospects and to successfully develop our current discoveries and prospects; ● uncertainties inherent in making estimates of our oil and natural gas data; ● the successful implementation of our prospect discovery and development and drilling plans with the South Salinas Project; ● projected and targeted capital expenditures and other costs, commitments and revenues; ● our dependence on our key management personnel and our ability to attract and retain qualified technical personnel; ● the ability to obtain financing and the terms under which such financing may be available; ● the volatility of oil and natural gas prices; ● the availability and cost of developing appropriate infrastructure around and transportation to our discoveries and prospects; ● the availability and cost of drilling rigs, production equipment, supplies, personnel and oilfield services; ● other competitive pressures; ● potential liabilities inherent in oil and natural gas operations, including drilling risks and other operational and environmental hazards; ● current and future government regulation of the oil and gas industry; ● cost of compliance with laws and regulations; ● changes in environmental, health and safety or climate change laws, greenhouse gas regulation or the implementation of those laws and regulations; ● environmental liabilities; ● geological, technical, drilling and processing problems; ● military operations, terrorist acts, wars or embargoes; ● the cost and availability of adequate insurance coverage; ● our vulnerability to severe weather events; and ● other risk factors discussed in the “Risk Factors” section of this Annual Report.
We were formed to initially acquire an approximate 82.75% working interest (which was subsequently increased to an approximate 85.775% working interest) from Trio Petroleum LLC (“Trio LLC”) in the large, approximately 9,300-acre South Salinas Project that is located in Monterey County, California, and subsequently partner with certain members of Trio LLC’s management team to develop and operate those assets.
We were formed to initially acquire an approximate 82.75% working interest (which was subsequently increased to an approximate 85.775% working interest) from Trio LLC (“Trio LLC”) in the large, approximately 9,300-acre South Salinas Project that is located in Monterey County, California, and subsequently partner with certain members of Trio LLC’s management team to develop and operate those assets.
With regards to oil and gas properties, this assessment applies to proved properties; unproved properties are assessed for impairment either at an individual property basis or a group basis. 42 Asset Retirement Obligations ARO consists of future plugging and abandonment expenses on oil and natural gas properties.
With regards to oil and gas properties, this assessment applies to proved properties; unproved properties are assessed for impairment either at an individual property basis or a group basis. Asset Retirement Obligations ARO consists of future plugging and abandonment expenses on oil and natural gas properties.
Unproved oil and natural gas properties Unproved oil and natural gas properties have unproved lease acquisition costs, which are capitalized until the lease expires or otherwise until we specifically identify a lease that will revert to the lessor, at which time we charge the associated unproved lease acquisition costs to exploration costs.
Proved and unproved oil and natural gas properties Unproved oil and natural gas properties have unproved lease acquisition costs, which are capitalized until the lease expires or otherwise until we specifically identify a lease that will revert to the lessor, at which time we charge the associated unproved lease acquisition costs to exploration costs.
Throughout this report, the terms “our,” “we,” “us,” “TPET” and the “Company” refer to Trio Petroleum Corp. Cautionary Note Regarding Forward-looking Statements This Annual Report contains forward-looking statements that can involve substantial risks and uncertainties.
Throughout this report, the terms “our,” “we,” “us,” “TPET” and the “Company” refer to Trio Petroleum Corp 33 Cautionary Note Regarding Forward-looking Statements This Annual Report contains forward-looking statements that can involve substantial risks and uncertainties.
The following discussion and analysis of the results of operations and financial condition of Trio Petroleum Corp. as of and for the years ended October 31, 2024 and 2023 should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Annual Report.
The following discussion and analysis of the results of operations and financial condition of Trio Petroleum Corp as of and for the years ended October 31, 2025 and 2024 should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Annual Report.
Described below are the most significant policies we apply in preparing our condensed financial statements, some of which are subject to alternative treatments under GAAP. We also describe the most significant estimates and assumptions we make in applying these policies. See “Note 2 - Summary of Significant Accounting Policies” to our financial statements.
Described below are the most significant policies we apply in preparing our consolidated financial statements, some of which are subject to alternative treatments under GAAP. We also describe the most significant estimates and assumptions we make in applying these policies. See “Note 2 - Summary of Significant Accounting Policies” to our consolidated financial statements.
We base our estimates and judgments on historical experience, current trends and other factors that management believes to be important at the time the condensed financial statements are prepared, and actual results could differ from our estimates and such differences could be material.
We base our estimates and judgments on historical experience, current trends and other factors that management believes to be important at the time the consolidated financial statements are prepared, and actual results could differ from our estimates and such differences could be material.
On a regular basis, we review our critical accounting policies and how they are applied in the preparation of our condensed financial statements, as well as the sufficiency of the disclosures pertaining to our accounting policies in the footnotes accompanying our financial statements.
On a regular basis, we review our critical accounting policies and how they are applied in the preparation of our consolidated financial statements, as well as the sufficiency of the disclosures pertaining to our accounting policies in the footnotes accompanying our consolidated financial statements.
Asphalt Ridge Option Agreement and the Lafayette Energy Leasehold Acquisition and Development Option Agreement On November 10, 2023, TPET entered into a Leasehold Acquisition and Development Option Agreement (the “Asphalt Ridge Option Agreement”) with Heavy Sweet Oil LLC (“HSO”).
Asphalt Ridge Option Agreement and the Lafayette Energy Leasehold Acquisition and Development Option Agreement On November 10, 2023, we entered into a Leasehold Acquisition and Development Option Agreement (the “Asphalt Ridge Option Agreement”) with Heavy Sweet Oil LLC (“HSO”).
Pursuant to the Asphalt Ridge Option Agreement, the Company acquired an option to purchase up to a 20% working interest in certain leases at a long-recognized, major oil accumulation in northeastern Utah, in Uintah County, southwest of the city of Vernal, including an initial 960 acres and a subsequent 1,920 acres, as well as a right-of-refusal option on approximately 30,000 acres.
Pursuant to the Asphalt Ridge Option Agreement, we acquired an option to purchase up to a 20% working interest in certain leases at a long-recognized, major oil accumulation in northeastern Utah, including an initial 960 acres and a subsequent 1,920 acres, as well as a right-of-refusal option on approximately 30,000 acres.
Cash provided by financing activities during the year ended October 31, 2024 was primarily attributable to proceeds of approximately $3.1 million from the issuance of promissory notes, related party notes and convertible notes payable and proceeds of approximately $1.2 million from the issuance of common shares in connection with an ATM agreement, offset by payments for debt in the amount of approximately $0.4 million and debt issuance costs of $0.3 million.
Cash provided by financing activities during the year ended October 31, 2024 was primarily attributable to proceeds of approximately $3.1 million from the issuance of promissory notes, related party notes and convertible notes payable and proceeds of approximately $1.2 million from the issuance of common shares in connection with an ATM agreement, offset by payments for debt in the amount of approximately $0.4 million and debt issuance costs of $0.3 million. 39 Capital Resources Since our inception, we have funded our operations with the proceeds from equity and debt financing.
For the year ended October 31, 2024, accretion expenses remained consistent with that of the prior year period. Other expenses, net For the year ended October 31, 2024, other expenses, net increased by approximately $1.5 million when compared to the prior year period.
For the year ended October 31, 2025, accretion expenses remained consistent with that of the prior year period. Other expenses, net For the year ended October 31, 2025, other expenses, net decreased by approximately $1.4 million when compared to the prior year period.
We have had revenue-generating operations since the McCool Ranch Oil Field was restarted on February 22, 2024, and recognized our first revenues in our fiscal quarter ended April 30, 2024, and received the proceeds from these operations in June 2024.
We have had revenue-generating operations since the McCool Ranch Oil Field was restarted on February 22, 2024, and recognized our first revenues in our fiscal quarter ended April 30, 2024, and received the proceeds from these operations in June 2024. During the period ended April 30, 2025, we began generating revenue from our newly acquired properties in Saskatchewan, Canada.
We hold an approximate 68.62% interest after the application of royalties (“net revenue interest”) in the South Salinas Project. Trio LLC holds an approximate 3.8% working interest in the South Salinas Project. We and Trio LLC are separate and distinct companies.
We hold an approximate 68.62% interest after the application of royalties (“net revenue interest”) in the South Salinas Project. Trio LLC holds an approximate 3.9% working interest in the South Salinas Project. We and Trio LLC are separate and distinct companies. The remaining working interests are owned by two unrelated parties.
Recent Accounting Pronouncements All recently issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to us.
These assumptions represent Level 3 inputs. Recent Accounting Pronouncements All recently issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to us.
Pursuant to this agreement, effective October 1, 2023, we acquired an approximate 22% working interest in and to certain oil and gas assets at the McCool Ranch Field, which is located in Monterey, County, California, just seven miles from our flagship South Salinas Project.
Pursuant to this agreement, effective October 1, 2023, we entered into an agreement to acquire an approximate 22% working interest in and to certain oil and gas assets at the McCool Ranch Field, located in Monterey County, California, near our flagship South Salinas Project.
The cash used during the current period is attributable to approximately $1.2 million related to costs for capital expenditures, which were capitalized and are reflected in the balance of the oil and gas property as of October 31, 2024.
Cash used from investing activities for the year ended October 31, 2024 was attributable to approximately $1.2 million related to costs for capital expenditures, which were capitalized and are reflected in the balance of the oil and gas property as of October 31, 2024.
Cash Flows from Investing Activities For the years ended October 31, 2024 and 2023, cash used in investing activities was $1,089,882 and $2,189,859, respectively.
Cash Flows from Investing Activities For the years ended October 31, 2025 and 2024, cash used in investing activities was $978,563 and $1,089,882, respectively.
These statements are inherently uncertain and you are cautioned not to unduly rely upon these statements. Overview We are a California-based oil and gas exploration and development company headquartered in Bakersfield, California, with our principal executive offices located at 5401 Business Park South, Suite 115, Bakersfield, California 93309, with operations in Monterey County, California, and Uintah County, Utah.
These statements are inherently uncertain and you are cautioned not to unduly rely upon these statements. Overview We are a California-based oil and gas exploration and development company headquartered in Malibu, California, with our principal executive offices located at 23823 Malibu Road, Suite 304, Malibu, California 90265, with operations in Monterey County, California, Uintah County, Utah and Lloydminster, Saskatchewan.
For this reason, we are taking initial steps to launch a Carbon Capture and Storage (“CCS”) project as part of the South Salinas Project, which appears ideal for such a task.
Carbon Capture and Storage Project as part of Company’s South Salinas Project We are committed to attempting to reduce our own carbon footprint and, where possible, that of others. For this reason, we are taking initial steps to launch a Carbon Capture and Storage (“CCS”) project as part of the South Salinas Project, which appears ideal for such a task.
Oil production from this well has occurred with a generally favorable oil-water ratio and the Company expects, in December 2024, or the first calendar quarter of 2025, to takes steps to attempt to increase the well’s gross production rate, for example by adding up to 650 feet of additional perforations in the oil zone and/or acidizing the well for borehole cleanup.
Oil production from this well has occurred and the Company is assessing steps to attempt to increase the well’s gross production rate, for example by adding up to 650 feet of additional perforations in the oil zone and/or acidizing the well for borehole cleanup.
General and administrative expenses also include corporate facility costs including rent, utilities, depreciation, amortization and maintenance, as well as legal fees related to intellectual property and corporate matters and fees for accounting and consulting services.
General and administrative expenses also include corporate facility costs including rent, utilities, depreciation, amortization and maintenance, as well as legal fees related to intellectual property and corporate matters and fees for accounting and consulting services. General and administrative expenses decreased by approximately $1.9 million for the year ended October 31, 2025, compared to the prior year.
First oil sales from the HV-3A well occurred in the third calendar quarter of 2024. McCool Ranch Oil Field On October 16, 2023, we entered into a Purchase and Sale Agreement with Trio LLC (the “McCool Ranch Purchase Agreement”) pertaining to the McCool Ranch Oil Field.
McCool Ranch Oil Field On October 16, 2023, we entered into a Purchase and Sale Agreement with Trio LLC (the “McCool Ranch Purchase Agreement”) pertaining to the McCool Ranch Oil Field.
Our cash used in operations for year ended October 31, 2023 was primarily attributable to our net loss of $6,544,426, adjusted for non-cash expenses in the aggregate amount of $2,520,829, as well as $13,237 of net cash used to fund changes in the levels of operating assets and liabilities.
The cash used in operations for the year ended October 31, 2025 was primarily attributable to our net loss of $7,282,133, adjusted for non-cash expenses in the aggregate amount of $4,706,442, as well as $109,058 of net cash used to fund changes in the levels of operating assets and liabilities.
We believe it is feasible to develop the major oil and gas resources of the South Salinas Project and to concurrently establish a substantial CCS project and potentially a CO2 storage hub and/or Direct Air Capture (DAC) hub. 36 Going Concern Considerations We have only begun to generate revenues in the current fiscal year and have incurred significant losses since inception.
We believe it is feasible to develop the major oil and gas resources of the South Salinas Project and to concurrently establish a substantial CCS project and potentially a CO2 storage hub and/or Direct Air Capture (DAC) hub.
As of October 31, 2024, we have paid a total of $225,000 to HSO in costs related to infrastructure and have a 2.25% interest in the leases; such costs are capitalized costs and are reflected in the balance of the oil and gas property as of October 31, 2024.
These funds were designated for infrastructure development, including road construction. As of October 31, 2025, we had paid a total of $225,000 to HSO and hold a 2.25% working interest in the leases. These costs have been capitalized and are reflected in the oil and gas property balance as of October 31, 2025.
Cash Flows Our cash flows for the year ended October 31, 2024, in comparison to our cash flows for the year ended October 31, 2023, can be summarized as follows: Years ended October 31, 2024 2023 Net cash used in operating activities $ (3,840,744 ) $ (4,036,834 ) Net cash used in investing activities (1,089,882 ) (2,189,859 ) Net cash provided by financing activities 3,654,647 7,714,969 Net change in cash $ (1,275,979 ) $ 1,488,276 Cash Flows from Operating Activities For the years ended October 31, 2024 and 2023, cash used in operating activities was $3,840,744 and $4,036,834, respectively.
Cash Flows Our cash flows for the year ended October 31, 2025, in comparison to our cash flows for the year ended October 31, 2024, can be summarized as follows: Years ended October 31, 2025 2024 Net cash used in operating activities $ (2,604,749 ) $ (3,840,744 ) Net cash used in investing activities (978,563 ) (1,089,882 ) Net cash provided by financing activities 4,165,058 3,654,647 Effect of foreign currency exchange 14,471 - Net change in cash $ 596,217 $ (1,275,979 ) Cash Flows from Operating Activities For the years ended October 31, 2025 and 2024, cash used in operating activities was $2,604,749 and $3,840,744, respectively.
We expect to add the reserve value of such fields to our reserve report after a further period of observation and review of oil production.
We expect to add the reserve value of such fields to our reserve report after a further period of observation and review of the oil production; once this has been determined, we will estimate the necessary depreciation, depletion and amortization (“DD&A”) for such wells.
We have historically relied upon the issuance of equity and promissory notes that are convertible into shares of our common stock to fund our operations and have devoted significant efforts to reduce that exposure. We anticipate that we will need to issue equity to fund our operations for the foreseeable future.
We have experienced liquidity issues due to, among other reasons, our limited ability to raise adequate capital on acceptable terms. We have historically relied upon the issuance of equity and promissory notes that are convertible into shares of our common stock to fund our operations and have devoted significant efforts to reduce that exposure.
During February and March of 2023, we entered into additional leases related to the unproved properties of the South Salinas Project with two groups of lessors. The first group of leases covers 360 acres and has a term of 20 years; we are required to make rental payments of $25/acre per year.
In February and March 2023, we entered into additional leases covering unproved properties in the South Salinas Project: ● Group 1: Covers 360 acres with a 20-year term; annual rental payments of $25 per acre ● Group 2: Covers 307.75 acres with a 20-year term; annual rental payments of $30 per acre During the second and third quarters of fiscal 2025, we strategically terminated all additional leases in the South Salinas Project.
On November 10, 2023, we entered into the ARLO Agreement with HSO for a term of nine months which allows us the exclusive right to acquire up to a 20% interest in a 960 acre drilling and production program in the Asphalt Ridge leases for $2,000,000, which may be invested in tranches, with an initial tranche closing for an amount no less than $500,000 and paid within seven days subsequent to HSO providing certain required items to us.
Asphalt Ridge Leases – ARLO Agreement On November 10, 2023, we entered into the ARLO Agreement with HSO, granting the exclusive right to acquire up to a 20% working interest in a 960-acre drilling and production program in the Asphalt Ridge leases for $2,000,000.
Cash provided by financing activities during the year ended October 31, 2023 was primarily attributable to $6.7 million in gross proceeds from the issuance of common stock, $1.8 million in net proceeds from the exercise of warrants and $1.6 million in net proceeds from the convertible note financing, offset by the payment of offering costs of approximately $1.0 million and the payment of notes payables of approximately $1.5 million. 40 Our cash change was a decrease of approximately $1.3 million as of October 31, 2024.
Cash provided by financing activities during the year ended October 31, 2025 was primarily attributable to (i) proceeds approximately $3.5 million from the issuance of shares of common stock in connection with an ATM agreement, (ii) proceeds from the issuance of convertible debt of approximately $1.6 million, offset by repayments of related party debt and promissory notes of approximately $0.2 million and $0.6 million, respectively, as well as payments of debt issuance costs of approximately $0.1 million.
We are currently in compliance with this requirement and have paid in advance the rental payment for the period from March 2024 through March 2025.
The delay rental payment for October 2024 through October 2025 has been paid in advance, and we remain in compliance.
The second lease covers 160 acres of the South Salinas Project; it is currently held by delay rental and is renewed every three years. Until drilling commences, we are required to make delay rental payments of $30/acre per year.
Continued operations and oil production at the HV-3A well maintain the lease’s validity. ● Lease 2 (160 acres): Such lease is held by delay rental, renewed every three years. We are required to pay $30 per acre annually until drilling commences.
As consideration for the granting of the lease extension, we paid the lessor a one-time, non-refundable payment of $252,512; this amount was capitalized and reflected in the balance of the oil and gas property as of October 31, 2022.
A one-time, non-refundable payment of $252,512 was made and capitalized as part of oil and gas property as of October 31, 2022. The force majeure status was extinguished following the drilling of the HV-1 well.
As of October 31, 2024, we have an accumulated deficit of $20,073,679 and a working capital deficit of $2,025,480, and for the year ended October 31, 2024, a net loss of $9,626,797 and cash used in operation activities of $3,840,744.
As of October 31, 2025, we had an accumulated deficit of $27,355,812 and a working capital deficit of $785,902. For the year ended October 31, 2025, we reported a net loss of $7,282,133 and used $2,604,749 in cash for operating activities.
Such warrants may be exercised beginning 6 months after issuance until four- and one-half years thereafter. 41 Critical Accounting Policies and Estimates Basis of Presentation We prepare our financial statements in conformity with GAAP, which requires management to make certain estimates and assumptions and apply judgments.
For the years ended October 31, 2025 and 2024, we recognized director compensation expense of $321,689 and $223,170, respectively. 40 Critical Accounting Policies and Estimates Basis of Presentation We prepare our consolidated financial statements in conformity with GAAP, which requires management to make certain estimates and assumptions and apply judgments.
On December 29, 2023, we entered into an amendment to the ARLO Agreement, whereby we funded $200,000 of the $500,000 payable by us to HSO at the Initial Closing, in advance of HSO satisfying certain required items for a 2% interest in the leases; such funds are to be used by HSO solely for the building of roads and related infrastructure in furtherance of the development of the leases.
The agreement allowed for investment in tranches, with an initial tranche of no less than $500,000 payable within seven days of HSO satisfying certain conditions. On December 29, 2023, we amended the ARLO Agreement and funded $200,000 of the initial $500,000 tranche in advance of HSO satisfying the required conditions. In exchange, we acquired a 2% interest in the leases.
Liquidity and Capital Resources Working Capital/(Deficiency) Our working capital deficit as of October 31, 2024, in comparison to our working capital deficit as of October 31, 2023, can be summarized as follows: October 31, 2024 October 31, 2023 Current assets $ 565,219 $ 1,695,341 Current liabilities 2,590,699 1,851,386 Working capital (deficiency) $ (2,025,480 ) $ (156,045 ) 39 Current assets decreased because of i) a decrease to the cash account of approximately $1.3 million due to increased payroll expenses and additional cash outlays for capital expenditures for the oil and gas properties, offset by an increase in prepaid assets of approximately $0.2 million.
These reductions were partially offset by a $0.6 million loss incurred in the current period due to the abandonment of oil and gas properties. 38 Liquidity and Capital Resources Working Capital/(Deficiency) Our working capital deficit as of October 31, 2025, in comparison to our working capital deficit as of October 31, 2024, can be summarized as follows: October 31, 2025 October 31, 2024 Current assets $ 1,070,988 $ 565,219 Current liabilities 1,856,890 2,590,699 Working capital (deficiency) $ (785,902 ) $ (2,025,480 ) Current assets increased primarily due to a $3.4 million rise in cash, driven by proceeds from the sale of common shares under the Company’s at-the-market (ATM) offering agreement during the fiscal quarter ended January 31, 2025.
These amounts were offset by approximately $1.9 million in amounts used from the Advance to Operators account, which is designated for costs for the HV-1 well. Cash Flows from Financing Activities For the years ended October 31, 2024 and 2023, cash provided by financing activities was$ 3,654,647 and $7,714,969, respectively.
Cash Flows from Financing Activities For the years ended October 31, 2025 and 2024, cash provided by financing activities was $4,165,058 and $3,654,647, respectively.
However, our interests extend beyond California and we recently acquired an interest in the Asphalt Ridge Project in Uintah County, Utah; we may acquire additional assets both inside and outside of California and Utah. 34 South Salinas Project Efforts to obtain from Monterey County conditional use permits and a full field development permit for the South Salinas Project are progressing.
This transition is reflected in our acquisition of an interest in oil properties that are a part of the Asphalt Ridge Project in Uintah County, Utah, as well as our recent acquisition from Novacor, as described above, in the prolific Lloydminster, Saskatchewan heavy oil region and from Capital Land in the County of Vermilion of River (formerly known as the Municipal District of Wellington No. 41). 34 South Salinas Project Efforts to obtain from Monterey County conditional use permits and a full field development permit for the South Salinas Project are progressing.
Such compensation is structured as follows: an annual retainer of $50,000 cash plus an additional $10,000 for each Board committee upon which the Director serves, each paid quarterly in arrears.
Board of Directors Compensation On July 11, 2022, our Board of Directors approved a compensation plan for non-employee directors, effective upon the consummation of our initial public offering (IPO). Under this plan, each non-employee director is entitled to an annual cash retainer of $50,000, plus an additional $10,000 per Board committee served, with all payments made quarterly in arrears.
In January 2024, the Company funded an additional $25,000 resulting in a 2.25% working interest in the initial 960 acres. 35 The Asphalt Ridge Project, according to J.
On December 29, 2023, we and HSO entered into an Amendment to the Asphalt Ridge Option Agreement, under which we funded $200,000 in exchange for an immediate 2% working interest in the initial 960 acres. An additional $25,000 was funded in January 2024, increasing our working interest to 2.25%.
The first lease, which covers 8,417 acres, was amended on May 27, 2022 to provide for an extension of then-current force majeure status for an additional, uncontested twelve months, during which we would be released from having to evidence to the lessor the existence of force majeure conditions.
Contractual Obligations and Commitments Unproved Property Leases South Salinas Project We hold various leases related to unproved properties in the South Salinas Project, including two leases with the same lessor: ● Lease 1 (8,417 acres): Such lease was amended on May 27, 2022 to extend force majeure status for an additional uncontested twelve months, releasing us from evidencing force majeure conditions during that period.
Current liabilities increased because of i) an increase in accounts payable of approximately $0.5 million, as well as an increase in notes payable – related parties of approximately $0.3 million.
Current liabilities decreased overall, reflecting reductions in promissory notes (approximately $0.7 million), notes payable to related parties ($0.2 million), and other current liabilities ($0.4 million). These decreases were partially offset by an increase in accounts payable of approximately $0.2 million and an increase in convertible notes of approximately $0.5 million.
We expect to add the reserve value of such fields to our reserve report after a further period of observation and review of the oil production. As of October 31, 2024 and 2023, all of our oil and gas properties were classified as unproved properties and were not subject to depreciation, depletion and amortization.
As of October 31, 2025 and 2024, such oil and gas properties were classified as unproved properties and were not subject to depreciation, depletion and amortization. 41 Proved oil and natural gas properties include developed and undeveloped reserves that have been confirmed through drilling and production activities.
We will require additional capital funding in order to drill additional planned wells at the South Salinas, McCool Ranch and Asphalt Ridge assets and to pay for additional development costs and other payment obligations and operating costs until our planned revenue streams are fully implemented and begin to offset our operating costs, if ever.
Our current revenue levels are insufficient to cover operating costs, and we remain dependent on external financing to sustain operations and fund planned development activities. We will require additional capital to advance drilling and development at our South Salinas and Asphalt Ridge assets, meet payment obligations, and support ongoing operations.
Accordingly, the financial statements do not include any adjustments relating to the recoverability of assets and classification of liabilities that might be necessary should we be unable to continue as a going concern. The financial statements included in this report also include a going concern footnote (see Note 3).
GAAP on a going concern basis, which assumes the realization of assets and settlement of liabilities in the normal course of business. These financial statements do not include any adjustments that might result from the outcome of this uncertainty. Additional information is provided in Note 3 to the condensed consolidated financial statements.
Stock-based compensation expense increased by approximately $0.5 million for the year ended October 31, 2024 due to the amortization of 260,000 options issued in the current year period; such had not yet been granted during the same period in the prior year.
For the year ended October 31, 2025, stock-based compensation expense increased by approximately $1.1 million, primarily reflecting the grant and immediate recognition of expense for 1,552,500 options issued during the fourth quarter of fiscal 2025.