Go Back Email this Link to a friend


Camac Energy Incorporated - Quarterly Report Pursuant To Section 13 Or 15(d) Of The Securities Exchange Act Of 1934

Release Date: 21/07/2014 07:10:00      Code(s): CME     
CAMAC Energy Incorporated
(Previously Pacific Asia Petroleum Inc.)
(Incorporated and registered in Delaware, United States of America)
Share code on the NYSE MKT: CAK
Share code on the JSE: CME
ISIN: US1317451011
USA ISIN: US1317451011
(?Camac? or ?the company?)




                                 UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                                                             Washington, D.C. 20549


                                                             FORM 10-Q/A
                                                        AMENDMENT NO. 1
(Mark One)
- QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                                                 For the quarterly period ended March 31, 2014

                                                                           OR

-     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                                          For the transition period from to 

                                                        Commission File Number: 01-34525



                                        CAMAC ENERGY INC.
                                              (Exact name of registrant as specified in its charter)


                               Delaware                                                                      30-0349798
                      (State or Other jurisdiction of                                                       (I.R.S. Employer
                      incorporation or organization)                                                       Identification No.)

                       1330 Post Oak Blvd.,
                    Suite 2250, Houston, Texas                                                                  77056
                  (Address of principal executive offices)                                                    (Zip Code)

                                                                     (713) 797-2940
                                                    (Registrant?s telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes ? No ?
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File
required to be submitted and posted pursuant to Rule 405 of Regulation S-T (? 232.405 of this chapter) during the preceding 12 months (or for such
shorter period that the registrant was required to submit and post such files). Yes ? No ?

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.
See the definitions of ?large accelerated filer,? ?accelerated filer? and ?smaller reporting company? in Rule 12b-2 of the Exchange Act.

Large accelerated filer          ?                                                                          Accelerated filer                           ?

Non-accelerated filer            ? (Do not check if a smaller reporting company)                            Smaller reporting company                   ?

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).       Yes ?       No ?

Indicate the number of shares outstanding of each of the issuer?s classes of common stock, as of the latest practicable date.

At May 6, 2014 there were 1,259,844,291 shares of common stock, par value $0.001 per share, outstanding.




                                                             EXPLANATORY NOTE


This Amendment No. 1 to the Quarterly Report on Form 10-Q/A of CAMAC Energy Inc. (the ?Company?) for the three months
ended March 31, 2014 is being filed to amend and restate in their entirety the following items of our Quarterly Report on For m 10-Q
for the quarter ended March 31, 2014 that was filed on May 9, 2014 (the ?Original Form 10-Q?): (i) Item 1 of Part I, ?Financial
Information?; (ii) Item 2 of Part I, ?Management?s Discussion and Analysis of Financial Condition and Results of Operations?; (iii)
Item 4 of Part I, ?Controls and Procedures?; and (iv) Item 6 of Part II, ?Exhibits.? We have also updated the signature page, the
certifications of our Chief Executive Officer and Chief Financial Officer in Exhibits 31.1, 31.2, 32.1 and 32.2, respectively, and our
unaudited consolidated financial statements formatted in Extensible Business Reporting Language (XBRL) in Exhibit 101. No other
sections were affected or have been changed. However, for the convenience of the reader, this Form 10-Q/A restates in its entirety the
Original Form 10-Q. This Form 10-Q/A is presented as of the filing date of the Original Form 10-Q and does not reflect events
occurring after that date, or modify or update disclosures in any way, other than as required to reflect the restatement. Accordingly,
this Form 10-Q/A should be read in conjunction with the Company?s other filings made with the Securities and Exchange
Commission subsequent to the filing of the Original Form 10-Q, including any amendments to those filings.

This Form 10-Q/A, and the restated financial statements contained herein, is being filed because of errors discovered by management
in the unaudited consolidated financial statements included in the Original Form 10-Q. Further details of the errors and the impact on
the unaudited financial statements set forth in the Original Form 10-Q are contained in ?Note 3 ? Restatement? in the Notes to the
Unaudited Consolidated Financial Statements in this Form 10-Q/A.



PART I. ? FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                                                          CAMAC ENERGY INC.
                                                  CONSOLIDATED BALANCE SHEETS
                                                                 (Unaudited)
                                           (In thousands, except for share and per share amounts)

                                                                                                                       March 31,           December 31,
                                                                                                                         2014                 2013
ASSETS                                                                                                                 Restated              Restated
Current assets:
   Cash and cash equivalents                                                                                       $        36,235     $            163
   Accounts receivable                                                                                                       4,154                1,112
   Crude oil inventory                                                                                                       8,190               16,254
   Prepaids and other current assets                                                                                         7,031                  856
      Total current assets                                                                                                  55,610               18,385

Property, plant and equipment:
Oil and gas properties (successful efforts method of accounting), net                                        432,954             435,035
Other property, plant and equipment, net                                                                         955                 752
       Total property, plant and equipment, net                                                              433,909             435,787

Other assets                                                                                                          52                  52

      Total Assets                                                                                 $         489,571       $     454,224

LIABILITIES AND EQUITY
Current liabilities:
   Accounts payable                                                                                $          35,475       $      31,668
   Accrued expenses                                                                                           10,999               7,446
   Asset retirement obligations                                                                               12,751              12,479
   Note payable - related party                                                                               92,147               6,496
      Total current liabilities                                                                              151,372              58,089

Asset retirement obligations                                                                                   8,291               8,122
Long-term note payable - related party                                                                        50,000                   -
Other long-term liabilities                                                                                       68                  67

      Total liabilities                                                                                      209,731              66,278

Equity:
   Preferred stock $0.001 par value - 50,000,000 shares
     authorized; zero issued and outstanding at March 31,
     2014 and December 31, 2013                                                                                        -                   -
   Common stock $0.001 par value - 2,500,000,000 shares
     authorized; 1,070,430,276 and 382,362,236 shares issued and
     outstanding as of March 31, 2014 and December 31, 2013                                                    1,070                 382
   Paid-in capital                                                                                           642,520             736,456
   Accumulated deficit                                                                                      (363,750 )          (348,892 )
      Total equity                                                                                           279,840             387,946

      Total liabilities and equity                                                                 $         489,571       $     454,224


                                See accompanying notes to unaudited consolidated financial statements.




                                                  CAMAC ENERGY INC.
                                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                                         (Unaudited)
                                          (In thousands, except per share amounts)

                                                                                                         Three Months Ended March 31,
                                                                                                             2014                2013
                                                                                                           Restated            Restated
Revenues:
   Oil and gas revenue                                                                             $            19,894 $          22,006

Operating costs and expenses:
  Production costs                                                                                              22,897            22,113
  Exploratory expenses                                                                                           2,276             1,198
  Depreciation, depletion and amortization                                                                       4,971             5,467
  General and administrative expenses                                                                            4,433             3,712
       Total operating costs and expenses                                                                              34,577                32,490

Operating loss                                                                                                        (14,683 )           (10,484 )

Other income (expense):
   Interest expense                                                                                                      (185 )                    (4 )
   Other, net                                                                                                              10                       -
       Total other income (expense)                                                                                      (175 )                    (4 )

Loss before income taxes                                                                                              (14,858 )           (10,488 )
Income tax expense                                                                                                          -                   -

Net loss                                                                                               $              (14,858 ) $         (10,488 )

Net (loss) income per common share:
   Basic                                                                                               $                (0.02 ) $               (0.03 )
   Diluted                                                                                             $                (0.02 ) $               (0.03 )
Weighted average common shares outstanding:
   Basic                                                                                                              676,927            379,880
   Diluted                                                                                                            676,927            379,880

                                See accompanying notes to unaudited consolidated financial statements


                                                  CAMAC ENERGY INC.
                                          CONSOLIDATED STATEMENTS OF EQUITY
                                                      (Unaudited)
                                                     (In thousands)

                                                                          Additional
                                                                           Paid-in              Accumulated                          Total
                                                      Common               Capital                Deficit                           Equity
                                                       Stock              (Restated)             (Restated)                        (Restated)
At December 31, 2013                              $           382     $         736,456     $          (348,892 )          $             387,946
Common stock issued                                           688               134,728                       -                          135,416
Stock-based employee compensation                               -                   507                       -                              507
Net loss                                                        -                     -                 (14,858 )                        (14,858 )
Allied transaction                                              -              (220,000 )                     -                         (220,000 )
Adjustments to net assets of Allied                             -                (9,171 )                     -                           (9,171 )
At March 31, 2014                                 $         1,070     $         642,520     $          (363,750 )          $             279,840


                                See accompanying notes to unaudited consolidated financial statements.

                                                 CAMAC ENERGY INC.
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                      (Unaudited)
                                                     (In thousands)

                                                                                                           Three Months Ended March 31,
                                                                                                            2014                       2013
Cash flows from operating activities                                                                       Restated                  Restated
Net loss                                                                                           $           (14,858 )       $          (10,488 )

Adjustments to reconcile net loss to cash used in operating activities:
   Depreciation, depletion and amortization                                                                        4,531                      4,926
   Asset retirement obligation accretion                                                                             440                        541
   Stock-based compensation                                                                                          507                        338
   Other                                                                                                               -                          1
   Changes in operating assets and liabilities:
      (Increase) decrease in accounts receivable                                                            (3,042 )              (348 )
      (Increase) decrease in inventories                                                                     7,437               1,033
      (Increase) decrease in other current assets                                                           (6,175 )                39
      Increase (decrease) in accounts payable and accrued liabilities                                        7,388               1,245
         Net cash used in operating activities                                                              (3,772 )            (2,713 )

Cash flows from investing activities
Capital expenditures                                                                                        (2,050 )              (352 )
Acquisition - related party                                                                                (85,000 )                 -
          Net cash used in investing activities                                                            (87,050 )              (352 )

Cash flows from financing activities
Proceeds from issuance of common stock                                                                    135,000                    -
Adjustments to the net assets of Allied                                                                    (9,171 )              1,591
Proceeds from note payable - related party                                                                    650                    -
Proceeds from exercise of stock options                                                                       415                    -
          Net cash provided by financing activities                                                       126,894                1,591


Net increase (decrease) in cash and cash equivalents                                                        36,072              (1,474 )
Cash and cash equivalents at beginning of period                                                               163               3,806
Cash and cash equivalents at end of period                                                         $        36,235     $         2,332

Supplemental disclosure of cash flow information
Cash paid for:
   Interest, net                                                                               $                 8     $             4
                              See accompanying notes to unaudited consolidated financial statements.



1. Company Description
CAMAC Energy, Inc. (NYSE MKT: CAK, JSE: CME) is an independent exploration and production company engaged in the
acquisition and development of energy resources in Africa. The Company?s asset portfolio consists of nine licenses in four countries
covering an area of approximately 43,000 square kilometers (approximately 10 million acres). The Company has producing properties
and conducts exploration activities in Nigeria, as well as exploration licenses with significant hydrocarbon potential onshore and
offshore Kenya, offshore The Gambia and offshore Ghana.

The Company?s corporate headquarters is located in Houston, Texas. In addition, the Company has offices in Nairobi, Kenya, Banjul,
The Gambia and Lagos, Nigeria.

The Company?s operating subsidiaries are CAMAC Energy Limited, CAMAC Petroleum Limited (?CPL?), CAMAC Energy
International Limited, CAMAC Energy Ghana Limited, CAMAC Energy Kenya Limited, CAMAC Energy Gambia A5 Limited and
CAMAC Energy Gambia A2 Limited. The terms ?we,? ?us,? ?our,? ?Company,? and ?our Company? refer to CAMAC and its
subsidiaries and affiliates.

The Company?s related parties include CAMAC Energy Holdings Limited (?CEHL?), CAMAC International Nigeria Limited,
CAMAC International Limited and Allied Energy Plc. (?Allied?).


2. Basis of Presentation and Recently Issued Accounting Standards
The accompanying unaudited consolidated financial statements and related disclosures in this Amendment No. 1 on Form 10-Q/A
have been restated. For further discussion, see ?Note 3 ? Restatement?.

The accompanying unaudited consolidated financial statements include the accounts of the Company and its wholly owned and
majority-owned direct and indirect subsidiaries and have been prepared in accordance with generally accepted accounting principles in
the United States (?U.S. GAAP?) and pursuant to the rules and regulations of the Securities and Exchange Commission (the ?SEC?).
All significant intercompany transactions and balances have been eliminated in consolidation. The unaudited consolidated financial
statements reflect all adjustments which are, in the opinion of management, necessary for a fair presentation of the consolidated
financial position and results of operations for the indicated periods. All such adjustments are of a normal recurring nature. This Form
10-Q should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K
for the year ended December 31, 2013.

In February 2014, the Company completed the acquisition of the remaining economic interests that it did not already own in the
Production Sharing Contract (?PSC?) covering Oil Mining Leases 120 and 121 (?OMLs 120 and 121?) offshore Nigeria, which
include the currently producing Oyo Field (the ?Allied Assets?), from Allied (the ?Allied Transaction?). Allied is a subsidiary of
CEHL, the Company?s majority shareholder and deemed to be under common control (transactions between subsidiaries of the same
parent). Accordingly, the net assets acquired from Allied were recorded at their respective carrying values as of the acquisition date.
The financial statements presented for all periods included herein are presented as though the transfer of the Allied assets had occurred
at the beginning of the first period presented.

Recently Issued Accounting Standards
In April 2014, the Financial Accounting Standards Board (?FASB?) issued updated guidance that changes the criteria for reporting
discontinued operations including enhanced disclosure requirements. Under the new guidance, only disposals representing a strategic
shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the
organization's operations and financial results. The standards update is effective for fiscal years beginning after December 15, 2014.
We will adopt this standards update, as required, beginning with the first quarter of 2015. The adoption of this standards update affects
presentation only and, as such, is not expected to have a material impact on our consolidated financial statements.


3. Restatement

While preparing recast historical financial information of the Company to account for the Allied Transaction as a combination of
businesses under common control and subsequent to the filing of the Original Form 10-Q, management discovered errors in the
Company?s unaudited financial statements included in the Original Form 10-Q. This recast historical financial information was being
prepared in connection with the anticipated filing of a registration statement as required by the registration rights agreement between
the Company and Allied.

In preparing this recast historical financial information, the Company discovered that it had miscalculated the crude oil inventory of
the Allied Assets, misclassified the adjustments to the net assets of Allied on the cash flow statement and under accrued for certain
production costs in connection with preparing the Original Form 10-Q. The miscalculation resulted in an understatement of crude oil
inventory as of December 31, 2013 and errors in the First Quarter 10-Q that were substantial enough to require a restatement of our
unaudited financial statements included in the Original Form 10-Q. Further, Allied informed the Company that it had received
additional production cost information from third party vendors that required Allied to correct certain financial information previously
provided to the Company with respect to the Allied Assets.


The effects of the restatement are as follows:

                                                       Consolidated Balance Sheets
                                                             (In thousands)


                                                                   As of March 31, 2014                      As of December 31, 2013
                                                            As                                          As
                                                         Previously                                  Previously
                                                         Reported      Adjustments As Restated       Reported      Adjustments As Restated
Crude oil inventory                                     $ 8,927        $    (737 ) $ 8,190           $    6,787     $   9,467      $ 16,254
Total current assets                                    $ 56,347       $    (737 ) $ 55,610          $    8,918     $   9,467      $ 18,385
Oil and gas properties (successful efforts method of
accounting), net                                        $ 433,721      $     (767 )   $ 432,954      $ 436,471      $   (1,436 )   $ 435,035
Total property, plant and equipment, net                $ 434,676      $     (767 )   $ 433,909      $ 437,223      $   (1,436 )   $ 435,787
Total assets                                            $ 491,075      $   (1,504 )   $ 489,571      $ 446,193      $    8,031     $ 454,224
Paid-in capital                                         $ 638,365      $    4,155     $ 642,520      $ 732,985      $    3,471     $ 736,456
Accumulated deficit                                     $ (358,091 )   $   (5,659 )   $ (363,750 )   $ (353,452 )   $    4,560     $ (348,892 )
Total equity                                            $ 281,344      $   (1,504 )   $ 279,840      $ 379,915      $    8,031     $ 387,946
Total liabilities and equity                            $ 491,075      $   (1,504 )   $ 489,571      $ 446,193      $    8,031     $ 454,224
                                                 Consolidated Statements of Operations
                                                (In thousands, except per share amounts)


                                           Three Months Ended March 31, 2014                             Three Months Ended March 31, 2013
                                     As Previously                                                As Previously
                                       Reported      Adjustments      As Restated                   Reported      Adjustments       As Restated
Production costs                     $      12,678     $          10,219     $        22,897      $       19,658      $        2,455     $    22,113
Total operating costs and expenses   $      24,358     $          10,219     $        34,577      $       30,035      $        2,455     $    32,490
Operating loss                       $      (4,464 )   $         (10,219 )   $       (14,683 )    $       (8,029 )    $       (2,455 )   $   (10,484 )
Loss before income taxes             $      (4,639 )   $         (10,219 )   $       (14,858 )    $       (8,033 )    $       (2,455 )   $   (10,488 )
Net loss                             $      (4,639 )   $         (10,219 )   $       (14,858 )    $       (8,033 )    $       (2,455 )   $   (10,488 )
Net loss per common share:
 Basic                               $          (0.01 ) $          (0.01 ) $           (0.02 )    $        (0.02 ) $           (0.01 ) $       (0.03 )
 Diluted                             $          (0.01 ) $          (0.01 ) $           (0.02 )    $        (0.02 ) $           (0.01 ) $       (0.03 )




                                                 Consolidated Statements of Cash Flows
                                                             (In thousands)


                                                 Three Months Ended March 31, 2014                          Three Months Ended March 31, 2013
                                            As Previously                                             As Previously
                                              Reported     Adjustments     As Restated                  Reported     Adjustments      As Restated
Cash flows from operating activities:
Net loss                                    $     (4,639 )   $     (10,219 )     $    (14,858 )       $    (8,033 )       $   (2,455 )   $   (10,488 )
Adjustments to the net assets of Allied     $     (9,855 )   $       9,855       $          -         $     1,591         $   (1,591 )   $         -
(Increase) decrease in inventories          $     (2,098 )   $       9,535       $      7,437         $    (1,422 )       $    2,455     $     1,033
Net cash used in operating activities       $    (12,943 )   $       9,171       $     (3,772 )       $    (1,122 )       $   (1,591 )   $    (2,713 )
Cash flows from financing activities:
Adjustments to the net assets of Allied     $          -     $       (9,171 ) $       (9,171 )        $          -        $   1,591      $     1,591
Net cash provided by financing activities   $    136,065     $       (9,171 ) $      126,894          $          -        $   1,591      $     1,591

4. Acquisitions ? Restated

In February 2014, the Company completed the Allied Transaction thereby acquiring the Allied Assets. Pursuant to the terms of the
Transfer Agreement, the Company, as partial consideration for the Allied Assets, paid $85.0 million in cash to Allied, issued
497,454,857 shares of the Company?s common stock to Allied and delivered a $50.0 million Convertible Subordinated Note (the
?Convertible Subordinated Note?) to Allied under which $25.0 million was deemed advanced, with interest accruing per the terms of
the Convertible Subordinated Note.

To fund the cash portion of the Allied Transaction and a portion of the anticipated capital expenditures for development of the Oyo
Field, the Company also entered into a Share Purchase Agreement (the ?Share Purchase Agreement?) with the Public Investment
Corporation (SOC) Limited, a state-owned company registered and duly incorporated in the Republic of South Africa (?PIC?), for an
aggregate cash investment of $270.0 million through a private placement of 376,884,422 shares of common stock (the ?Private
Placement?). The Share Purchase Agreement provides that the Private Placement will be completed in two installments. The first
installment of $135.0 million (the ?First Closing?) in exchange for 188,442,211 shares of the Company?s common stock was
completed at the closing of the Allied Transaction. The second installment (the ?Second Closing?) of $135.0 million in exchange for
188,442,211 shares of the Company?s common stock was completed in May 2014.

Following the Second Closing with the PIC, the Company was required to pay to Allied the additional $85.0 million in cash, and the
additional $25.0 million Convertible Subordinated Note was deemed advanced with interest accruing per the terms of the Convertible
Subordinated Note. As of the First Closing and pursuant to the terms of the Transfer Agreement, the Company was obligated for the
full $50.0 million Convertible Subordinated Note and accordingly recorded this on the balance sheet at that time.
The contractual purchase consideration to be paid and the assets acquired and liabilities assumed are as follows (In thousands):

                     Cash consideration paid upon First Closing                                       $      85,000
                     Cash consideration to be paid upon Second Closing                                       85,000
                     CAMAC common stock                                                                           -
                     Long-term convertible subordinated note payable - related party                         50,000

                     Total purchase price                                                             $     220,000

                     Asset acquired and liabilities assumed:
                        Property, plant and equipment, net                                                  248,736
                        Accounts payable                                                                    (25,429 )
                        Asset retirement obligations                                                        (20,890 )
                            Net assets acquired                                                             202,417

                     Consideration in excess of carrying value acquired                               $      17,583

The Allied Transaction is being accounted for as a transfer of entities under common control, whereby the net assets acquired are
combined with the Company?s assets at their historical amounts. Since the cash and debt consideration exceeds the carrying cost of
the assets acquired, no value was assigned to the shares issued.



5. Property and Equipment ? Restated
Property, plant and equipment is comprised of the following (In thousands):

                                                                                March 31,                 December 31,
                                                                                  2014                        2013

                Wells and production facilities                           $             28,874 $                   28,874
                Proved properties                                                      386,196                    386,196
                Warehouse inventory                                                     25,429                     25,429
                Work in progress                                                        62,955                     61,205
                 Oilfield assets                                                       503,454                    501,704
                 Accumulated depletion                                                 (78,740 )                  (74,909 )
                   Oilfield assets, net                                                424,714                    426,795
                Unevaluated leaseholds                                                   8,240                      8,240
                   Oil and gas properties, net                                         432,954                    435,035

                Other property and equipment                                                1,866                     1,590
                 Accumulated depreciation                                                    (911 )                    (838 )
                   Other property and equipment, net                                          955                       752

                Total property, plant and equipment, net                  $            433,909 $                  435,787

6. Suspended Exploratory Well Costs - Restated
In November 2013, the Company achieved both its primary and secondary drilling objectives for the Oyo-7 well. The primary drilling
objective was to establish production from the existing Pliocene reservoir. The secondary drilling objective confirmed the presence of
hydrocarbons in the Miocene formation. Hydrocarbons were encountered in three intervals totaling approximately 65 feet, as
interpreted by the logging while drilling (?LWD?) data. Management is making plans to further explore the Miocene formation. As of
March 31, 2014, the Company has capitalized $26.5 million for the costs related to the Miocene exploratory drilling activities.



7. Asset Retirement Obligations
The Company?s asset retirement obligations primarily represent the estimated fair value of the amounts that will be incurred to plug,
abandon and remediate our producing properties at the end of their productive lives. Significant inputs used in determining such
obligations include, but are not limited to, estimates of plugging and abandonment costs, estimated future inflation rates and changes
in property lives. The inputs are calculated based on historical data as well as current estimated costs.
The following summarizes changes in the Company?s asset retirement obligations during the three months ended March 31, 2014:
                                                                                                          2014
                                                                                                     (In thousands)
                     Carrying amount at January 1                                                $          20,601
                     Accretion expense                                                                         440
                     Carrying amount at March 31                                                 $          21,041

Accretion expense is recognized as a component of depreciation, depletion and amortization expense in the accompanying statements
of operations.


8. Debt
Note Payable ? Related Party
Promissory Note
In June 2011, CPL, a wholly owned subsidiary of the Company, executed a $25.0 million Promissory Note (the ?Promissory Note?) in
favor of Allied. Interest accrues on the outstanding principal under the Promissory Note at a rate of the 30 day London Interbank
Offered Rate (?LIBOR?) plus 2% per annum. The Promissory Note is set to mature and become due July 2014. In January 2014,
Allied agreed to amend the Promissory Note and extend the maturity date to July 2015 in the event the Company is not successful in
obtaining external financing by June 2014. The Company has guaranteed all of CPL?s obligations under the Promissory Note. As of
March 31, 2014, $7.1 million was outstanding under the Promissory Note.

Allied Transaction
Included in the note payable ? related party is $85.0 million due to Allied for the remaining cash consideration upon the Second
Closing of the Private Placement with PIC. See ?Note 4 ? Acquisitions - Restated?, for details relating to the Allied Transaction.

Long-Term Note Payable ? Related Party
As partial consideration in connection with the February 2014 closing of the Allied Transaction, the Company issued the $50.0 million
Convertible Subordinated Note in favor of Allied. The principal of the Convertible Subordinated Note was deemed advanced in two
equal $25.0 million tranches at each of the First Closing and the Second Closing of the Private Placement. Interest on the Convertible
Subordinated Note accrues at a rate per annum of one-month LIBOR plus 5%, payable quarterly in cash until the maturity of the
Convertible Subordinated Note five years from the closing of the Allied Transaction. At the election of the holder, the Convertible
Subordinated Note will be convertible into shares of the Company?s common stock at an initial conversion price of $0.7164 per share,
subject to customary anti-dilution adjustments. The Convertible Subordinated Note is subordinated to the Company?s existing and
future senior indebtedness and is subject to acceleration upon an Event of Default (as defined in the Convertible Subordinated Note).
The Company may, at its option prepay the note, in whole or in part, at any time, without premium or penalty. The note is subject to
mandatory prepayment upon (i) the Company?s issuance of capital stock or incurrence of indebtedness, the proceeds of which the
Company does not apply to repayment of senior indebtedness or (ii) any capital markets debt issuance to the extent the net proceeds of
such issuance exceed $250.0 million. Allied may assign all or any part of its rights and obligations under the Convertible Subordinated
Note to any person upon written notice to the Company.



9. Share-Based Compensation
During the three months ended March 31, 2014, the Company issued 710,196 shares of common stock as a result of the vesting of
restricted stock awards. During the three months ended March 31, 2014, the Company granted employees a total of 3,670,735 shares
of restricted stock and options to purchase a total of 2,023,914 shares of common stock, with vesting periods from 24 months to 36
months.
10. Earnings (Loss) Per Common Share
Basic earnings (loss) per common share are computed by dividing net income (loss) available to common stockholders by the
weighted-average number of common shares outstanding for the period. The weighted average number of common shares outstanding
for computing basic and diluted earnings (loss) per common share for the three months ended March 31, 2014 and 2013 were as
follows:

                                                                                        Three Months Ended March 31,
                                                                                           2014                2013
                                                                                                (In thousands)
                Basic                                                                       676,927           379,880
                Diluted                                                                     676,927           379,880

The number of stock options and restricted stock awards that were excluded from dilutive shares outstanding as these potentially
dilutive securities are anti-dilutive because the Company was in a loss position for the three months ended March 31, 2014 and 2013
were as follows:

                                                                                        Three Months Ended March 31,
                                                                                           2014                2013
                                                                                                (In thousands)
                Stock options                                                                  7,433               353
                Nonvested restricted stock awards                                              7,500             1,561
                                                                                              14,933             1,914



11. Financial Instruments and Fair Value Measurements
The carrying amounts of the Company?s financial instruments, which include cash and cash equivalents, trade receivables, inventory,
accounts payable, accrued expenses, other long-term liabilities and debt at floating interest rates approximate their fair values at
March 31, 2014, principally due to the short-term nature, maturities or nature of interest rates of the above listed items.


12. Commitments and Contingencies

Commitments

In January 2014, a long-term drilling contract was signed for the drillship Energy Searcher. The rig is expected to be delivered to the
Oyo Field in OML 120 in May 2014 to commence the planned Oyo Field development campaign. The agreement covers an initial
term of one year, with an option to extend the contract for an additional one year. The minimum commitment pursuant to the initial
term of the agreement is approximately $86.0 million.

In February 2014, a long-term contract was signed for the floating, production, storage, and offloading system (?FPSO?) Armada
Perdana, the vessel that is currently connected to the Company?s producing wells Oyo-5 and Oyo-6 in OML 120. The contract
provides for an initial term of seven years beginning January 1, 2014, with an automatic extension for an additional term of two years
unless terminated by the Company with prior notice. The FPSO can process up to 40,000 barrels of liquid per day, with a storage
capacity of approximately one million barrels. The annual minimum commitment per the terms of the agreement is approximately
$35.0 million in the first year and approximately $48.0 million thereafter.

The Company has substantial commitments related to four production sharing contracts with the Government of the Republic of
Kenya (the ?Kenya PSCs?) and two Petroleum Exploration, Development & Production Licenses with the Republic of The Gambia
(the ?Gambia Licenses?), in each case entered into by the Company through a wholly owned subsidiary. To maintain compliance and
ownership, the Company is and will be required to fulfill minimum work obligations and to make certain payments as stated in each of
the Kenya PSCs and The Gambia Licenses.

Legal Proceedings

From time to time we may be involved in various legal proceedings and claims in the ordinary course of our business. As of March 31,
2014, and through the filing date of this report, we do not believe the ultimate resolution of such actions or potential actions of which
we are currently aware will have a material effect on our consolidated financial position or our results of operations.
13. Related Party Transactions
The Company has transactions in the normal course of business with its shareholders, CEHL and their affiliates. The following table
summarizes related party transactions for the respective periods:

                                                                                         March 31,         December 31,
                                                                                           2014                2013
                                                                                                (In thousands)
                Accounts receivable                                                  $         4,154    $         1,026
                Other current assets                                                 $           624    $           624
                Accounts payable and accrued expenses                                $        27,047    $        25,721
                Note payable-related party                                           $        92,147    $         6,496
                Long-term note payable-related party                                 $        50,000    $             -


The Company was owed $4.2 million and $1.0 million as of March 31, 2014 and December 31, 2013, respectively, for both crude oil
lifting receivables and billings under the Technical Services Agreement (?TSA?) signed with Allied in January 2013. Under the TSA,
the Company agreed to provide certain services related to the Oyo Field within OMLs 120 and 121, in exchange for payments from
Allied of $150,000 per month with effect from September 2012. The TSA was terminated as of the closing of the Allied Acquisition
in February, 2014 pursuant to the Transfer Agreement.


The Company was owed $0.6 million as of March 31, 2014 and December 31, 2013, respectively, as a result of a prepayment made
for royalty and petroleum profit taxes in Nigeria under the PSC.


As of March 31, 2014 and December 31, 2013, the Company owed $27.0 million and $25.7 million, respectively, to Allied as
reimbursement for costs incurred for the benefit of the Company.


As of March 31, 2014 and December 31, 2013, the Company had outstanding notes payable balances of $92.1 million and $6.5
million, respectively, owed to Allied. Included in the note payable balance at March 31, 2014 is an amount of $85.0 million due to
Allied for the remaining cash consideration upon the Second Closing of the Private Placement with PIC and the remaining principal
balance of the Promissory Note with Allied. See ?Note 4 ? Acquisitions - Restated?, for details relating to the Allied Transaction, and
?Note 8 ? Debt?, for details relating to the Promissory Note.

As partial consideration in connection with the February 2014 closing of the Allied Acquisition, the Company issued a $50.0 million
Convertible Subordinated Note in favor of Allied. See ?Note 8 ? Debt?, for details relating to the Convertible Subordinated Note.


14. Segment Information - Restated
The Company?s operations are based in Nigeria, Kenya and The Gambia. Management reviews and evaluates the operations of each
geographic segment separately. Segments include exploration for and production of hydrocarbons where commercial reserves have
been found and developed. Revenues and expenditures are recognized at the relevant geographical location. The Company evaluates
each segment based on operating income (loss).

The Company did not previously report separate segment information because management reviewed and evaluated the operations of
the Company as a whole. However, beginning in the first quarter 2014, pursuant to the Allied Transaction and the significant
exploration activities undertaken in several of our subsidiaries, management began to evaluate the operations of each geographic
segment separately.
Segment activity for the three months ended March 31, 2014 and 2013 are as follows (In thousands):

                                                                                                            Corporate and
                                                      Nigeria            Kenya             The Gambia          Other             Total
Three months ended March 31,
2014
Revenues                                         $         19,894                  -                 -                   - $        19,894
Operating loss                                   $         (7,906 )           (1,992 )            (268 )            (4,517 ) $     (14,683 )

2013
Revenues                                         $         22,006                 -                  -                   - $        22,006
Operating loss                                   $         (5,543 )            (654 )             (236 )            (4,051 ) $     (10,484 )

Total assets by segment are as follows (In thousands):
                                                                                                           Corporate and
                                                 Nigeria              Kenya              The Gambia           Other              Total
Total Assets
As of March 31, 2014                        $        449,189              1,549                2,045              36,788    $      489,571
As of December 31, 2013                     $        449,857              1,484                2,025                 858    $      454,224



15. Subsequent Events
In April 2014, the Company signed a Petroleum Agreement relating to the Expanded Shallow Water Tano block in Ghana. The
Company has been named technical operator and will hold a 30% interest in the block. The block contains three discovered fields,
and the work program requires the partners to determine, within nine months, the economic viability of developing the discovered
fields.

ITEM 2. MANAGEMENT?S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

Our Business

CAMAC Energy Inc. is an independent exploration and production company engaged in the acquisition and development of energy
resources in Africa. The Company?s exploration, development and production activities are currently focused in Sub-Saharan Africa.
Our strategy is to acquire and develop high-potential exploration and production assets in Africa and to explore and develop those
assets through strategic partnerships with national oil companies, indigenous local partners and other independent oil companies. Our
shares are traded on the NYSE MKT under the symbol ?CAK? and, as of February 24, 2014, on the Johannesburg Stock Exchange
(?JSE?) under the symbol ?CME?.

The Company?s asset portfolio consists of nine licenses in four countries covering an area of approximately 43,000 square kilometers
(approximately 10 million acres). The Company has producing properties and conducts exploration activities in Nigeria, as well as
exploration licenses with significant hydrocarbon potential onshore and offshore Kenya, offshore The Gambia and offshore Ghana.

The Company?s operating subsidiaries are CAMAC Energy Limited, CAMAC Petroleum Limited, CAMAC Energy International
Limited, CAMAC Energy Ghana Limited, CAMAC Energy Kenya Limited, CAMAC Energy Gambia A5 Limited and CAMAC
Energy Gambia A2 Limited and the Company?s related parties include CAMAC Energy Holdings Limited, CAMAC International
Nigeria Limited, CAMAC International Limited and Allied Energy Plc. (?Allied?). The terms ?we,? ?us,? ?our,? ?Company,? and
?our Company? refer to CAMAC and its subsidiaries and affiliates.

In February 2014, the Company completed the acquisition of the remaining economic interests that it did not already own in the
Production Sharing Contract (?PSC?) covering Oil Mining Leases 120 and 121 (?OMLs 120 and 121?) offshore Nigeria, which
include the currently producing Oyo Field (the ?Allied Assets?), from Allied (the ?Allied Transaction?). Pursuant to the terms of the
Transfer Agreement, the Company, as partial consideration for the Allied Assets, paid $85.0 million in cash to Allied, issued
497,454,857 shares of the Company?s common stock to Allied and delivered a $50.0 million Convertible Subordinated Note (the
?Convertible Subordinated Note?) to Allied under which $25.0 million was deemed to be advanced.

To fund the cash portion of the Allied Transaction and a portion of the anticipated capital expenditures for development of the Oyo
Field, the Company also entered into a Share Purchase Agreement (the ?Share Purchase Agreement?) with the Public Investment
Corporation (SOC) Limited, a state-owned company registered and duly incorporated in the Republic of South Africa (?PIC?), for an
aggregate cash investment of $270.0 million through a private placement of 376,884,422 shares of common stock (the ?Private
Placement?). The Share Purchase Agreement provides that the Private Placement will be completed in two installments. The first
installment of $135.0 million (the ?First Closing?) in exchange for 188,442,211 shares of the Company?s common stock was
completed at the closing of the Allied Transaction. The second installment (the ?Second Closing?) of $135.0 million in exchange for
188,442,211 shares of the Company?s common stock was completed in May 2014.

Following the Second Closing with the PIC, the Company was required to pay to Allied the additional $85.0 million in cash, and the
additional $25.0 million was deemed to be advanced to Allied under the Convertible Subordinated Note.

In connection with preparing recasted historical financial information for the Company to account for the Allied Transaction as a
combination of businesses under common control and subsequent to filing its original Form 10-Q for the period ended March 31, 2014
(as filed on May 9, 2014, the ?Original Form 10-Q?), the Company identified certain errors in the financial information contained in
the Original Form 10-Q. As a result, previously reported financial information has been restated to reflect the correction of these
errors. For a further discussion of the impact of this restatement, see ?Note 3 ? Restatement? in the Notes to the Unaudited
Consolidated Financial Statements in this Form 10-Q/A.

Nigeria

The Company currently owns 100% of the economic interests under the PSC and related assets, contracts and rights pertaining to
OMLs 120 and 121 including the producing Oyo Field, which is located in deep-water offshore Nigeria.

From September 2013 to November 2013, the first phase of drilling operations was conducted on the Oyo-7 well in OML 120. Based
on logging while drilling (?LWD?) data, the well encountered gross oil pay of 133 feet (net oil pay of 115 feet) and gross gas pay of
103 feet (net gas pay of 93 feet) in the gas cap from the currently producing Pliocene reservoir, with excellent reservoir quality. As a
secondary objective, the Oyo-7 well confirmed the presence of hydrocarbons in the deeper Miocene formation. This marked the first
time a well had been successfully drilled into the Miocene formation of OML 120. Hydrocarbons were encountered in three intervals
totaling approximately 65 feet, as interpreted from the LWD data. Currently, the Oyo-7 well has been temporarily plugged and
suspended but is expected to be re-entered and completed in the Pliocene reservoir as an oil producer in late 2014.

In January 2014, a long-term drilling contract was signed for the drillship Energy Searcher. The rig is expected to be delivered to the
Oyo Field in OML 120 by May 2014 to commence the planned Oyo Field development campaign. The agreement covers an initial
term of one year, with an option to extend the contract for an additional one year. The minimum commitment pursuant to the initial
term of the agreement is approximately $86.0 million.

In order to optimize drilling, completion, and production activities, current plans are to spud the Oyo-8 well by mid-2014, with well-
hookup and first production expected in late 2014. The drilling rig will then move to complete and hook-up the Oyo-7 well, with first
production expected in late 2014.

In addition to the development wells offshore Nigeria, the Company has identified ten exploration prospects and twelve leads, and is
in the process of maturing three prospects, each containing substantial prospective resources. The Company currently plans to drill at
least one of these prospects in 2015.

In February 2014, a long-term contract was signed for the floating, production, storage, and offloading system (?FPSO?) Armada
Perdana, the vessel that is currently connected to the Company?s producing wells Oyo-5 and Oyo-6 in OML 120. The contract
provides for an initial term of seven years beginning January 1, 2014, with an automatic extension for an additional term of two years
unless terminated by the Company with prior notice. The FPSO can process up to 40,000 barrels of liquid per day, with a storage
capacity of approximately one million barrels. The annual minimum commitment per the terms of the agreement is approximately
$35.0 million in the first year and approximately $48.0 million thereafter.

Kenya

In May 2012, the Company, through a wholly owned subsidiary, entered into four production sharing contracts with the Government
of the Republic of Kenya (the ?Kenya PSCs?), covering onshore exploration blocks L1B and L16, and new offshore exploration
blocks L27 and L28. For all blocks, the Company is the operator, with the Government having the right to participate up to 20%,
either directly or through an appointee, in any area subsequent to declaration of a commercial discovery. The Company is responsible
for all exploration expenditures.

The Kenya PSCs for blocks L1B and L16 each provide for an initial exploration period of two years with specified minimum work
obligations during that period. Prior to the end of the initial exploration period, the Company will conduct, for each block, a gravity
and magnetic survey and acquire, process and interpret 2D seismic data. The gravity and magnetic survey on blocks L1B and L16 was
completed in April 2013. The Company plans to apply for an additional two-year exploration period, so in December 2013, the
Company initiated an Environmental and Social Impact Assessment (?ESIA?) study in blocks L1B and L16. The ESIA study was
successfully completed in March 2014, and the reports were submitted for approval to the Kenya National Environment Management
Authority in order to obtain the license to carry out an additional 2D seismic survey in the two blocks. The Company has the right to
apply for up to two additional two-year exploration periods with specified additional minimum work obligations, including the
acquisition of 3D seismic data and the drilling of one exploratory well on each block during each such additional period for both
onshore blocks.

The Kenya PSCs for blocks L27 and L28 each provide for an initial exploration period of three years with specified minimum work
obligations during that period. Prior to the end of the initial exploration period, the Company will conduct, for each block, a regional
geological and geophysical study, acquire 2D seismic data and acquire, process and interpret 3D seismic data. The Company has the
right to apply for up to two additional two-year exploration periods with specified additional minimum work obligations, including the
drilling of one exploratory well on each block, during each such additional period. The Company participated in a multi-client
combined gravity / magnetic and 2D seismic survey covering blocks L27 and L28. The survey was successfully completed in March
2014, and data processing is underway. Also, in March 2014 the Company started the regional geophysical study for these two
blocks.

In addition to the minimum work obligations, each of the Kenya PSCs requires annual surface rental payments, training fund
payments and contributions to local community development projects.

The Gambia

In May 2012, the Company, through a wholly owned subsidiary, signed two Petroleum Exploration, Development & Production
Licenses with The Republic of The Gambia, for offshore exploration blocks A2 and A5. For both blocks, the Company is the operator,
with the Gambian National Petroleum Company (?GNPCo?) having the right to elect to participate up to a 15% interest, following
approval of a development and production plan. The Company is responsible for all expenditures prior to such approval even if the
GNPCo elects to participate.

The Gambia Licenses for both blocks provide for an initial exploration period of four years with specified minimum work obligations
during that period. Prior to the end of the initial exploration period, the Company will conduct, for each block, a regional geological
study, acquire, process and interpret seismic data, drill one exploration well and evaluate drilling results, with the first two work
obligations (regional geological study and 3D seismic data acquisition and processing) due prior to the end of the second year. The
Company has the right to apply for up to two additional two-year exploration periods with specified additional minimum work
obligations, including the drilling of one exploration well during each additional period for each block.

In addition to the minimum work obligations, The Gambia Licenses require annual surface rental payments, training and community
fees.

Recent Developments

In April 2014, the Company signed a Petroleum Agreement relating to the Expanded Shallow Water Tano block in Ghana. The
Company has been named technical operator and will hold a 30% interest in the block. The block contains three discovered fields,
and the work program requires the partners to determine, within nine months, the economic viability of developing the discovered
fields.

The Company continues to pursue new energy ventures outside the U.S., directly and through joint ventures and other partnerships in
which it may participate.

Results of Operations

The following discussion pertains to the Company?s results of operations, financial condition, liquidity and capital resources and
should be read together with our unaudited consolidated financial statements and the notes thereto contained in this report and our
audited consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended
December 31, 2013.

Three months ended March 31, 2014, compared to the three months ended March 31, 2013:

Revenues

Revenue is recognized when a lifting (sale) occurs. Crude oil revenues for the three months ended March 31, 2014 were $19.9 million,
as compared to $22.0 million for the three months ended March 31, 2013. For the three months ended March 31, 2014, the Company
sold approximately 182,000 net barrels of oil at an average price of $109.11/Bbl. In the three months ended, March 31, 2013, the
Company sold approximately 203,000 net barrels of oil at an average price of $108.35/Bbl.
During the three months ended March 31, 2014, the average net daily production from the Oyo Field was approximately 1,700 BOPD,
as compared to approximately 2,000 BOPD for the three months ended March 31, 2013.

Operating Costs and Expenses

Production costs for the three months ended March 31, 2014 were $22.9 million, as compared to $22.1 million for the three months
ended March 31, 2013.

During the three months ended March 31, 2014, the Company incurred $2.3 million of exploration expenses, including $2.0 million
spent in Kenya, and $0.3 million spent in The Gambia. During the three months ended March 31, 2013, the Company incurred $1.2
million of exploration expenses, including $0.5 million spent at the corporate level for exploration activities, $0.5 million in Kenya,
and $0.2 million in The Gambia.

Depreciation, depletion and amortization (?DD&A?) expenses for the three months ended March 31, 2014 were $5.0 million, as
compared to $5.5 million for the three months ended March 31, 2013. In the three months ended March 31, 2014, DD&A expenses
decreased as compared to the three months ended March 31, 2013 primarily due to both lower depletion rates and lower sales
volumes. The average depletion rate for the three months ended March 31, 2014 was $24.06/Bbl, as compared to $27.37/Bbl for the
three months ended March 31, 2013.

General and administrative expenses for the three months ended March 31, 2014 were $4.4 million, as compared to $3.7 million for
the three months ended March 31, 2013. The increase in general and administrative expenses for the three months ended March 31,
2014, as compared to the three months ended March 31, 2013, was primarily due to legal costs incurred in conjunction with the Allied
Transaction and the Private Placement. In addition, the Company incurred non-cash stock-based compensation expenses of $0.5
million and $0.3 million for the three months ended March 31, 2014 and 2013, respectively.

Other Income (Expense)

Other expense for the three months ended March 31, 2014 was $0.2 million, primarily for interest accrued on the related party note
payable. Other expense was approximately $4,000 for the three months ended March 31, 2013.

Income Taxes

Income taxes were nil for the three months ended March 31, 2014 and 2013.

Headline Earnings

In February 2014, the Company?s common stock became listed on the JSE. The Company is required to publish all documents filed
with the SEC with the JSE. The JSE requires that we calculate Headline Earnings Per Share (?HEPS?) which, per the SEC, is
considered a non-GAAP measurement.

As defined in the Circular 3/2009 of The South African Institute of Chartered Accountants, headline earnings is an additional earnings
number that excludes certain separately identifiable remeasurements, net of related tax, and related non-controlling interest.

The number of shares used to calculate basic and diluted HEPS is the same as basic and diluted EPS. In the three months ended March
31, 2014 and 2013, there were no separate identifiable remeasurements required and headline earnings was the same as net loss per
share as disclosed on the unaudited consolidated statements of operations. Therefore, HEPS for the three months ended March 31,
2014 and 2013, were $(0.02) and $(0.03), respectively.

Liquidity and Capital Resources

As of March 31, 2014, the Company had current asset and current liability balances of $55.6 million and $151.4 million, respectively,
resulting in a net working capital deficit of $95.8 million. Included in the current liability balance of $151.4 million, was
approximately $118.0 million owed to Allied, a related party.

During the three months ended March 31, 2014, net cash used in operating activities was $3.8 million as compared to $2.7 million for
the three months ended March 31, 2013. The net increase in cash used in operating activities of $1.1 million was primarily due to $4.4
million higher net loss, partially offset by $3.6 million positive variance in changes in operating assets and liabilities.

During the three months ended March 31, 2014, net cash used in investing activities was $87.1 million, including $85.0 million paid to
Allied as partial consideration for the Allied Assets, and $2.1 million spent for additions to property, plant and equipment. During the
three months ended March 31, 2013, net cash used in investing activities were $0.4 million primarily for additions to property, plant
and equipment.
During the three months ended March 31, 2014, net cash provided by financing activities was $126.9 million as compared to $1.6
million for the three months ended March 31, 2013. The net increase in cash provided by financing activities was primarily due to the
$135.0 million investment from the PIC, $0.4 million for the issuance of stock pursuant to employee stock option exercises and $0.7
million additional borrowings under the Promissory Note, partially offset by a $9.2 million adjustment to the net assets of Allied in
connection with the Allied Transaction.

The Company has a $25.0 million borrowing facility under a Promissory Note with Allied. As of March 31, 2014, $7.1 million was
outstanding under the Promissory Note. The Promissory Note is set to mature and become due on July 15, 2014. In January 2014,
Allied agreed to amend the Promissory Note and extend the maturity date to July 15, 2015 in the event the Company is not successful
in obtaining external financing arrangements by June 30, 2014.

In February 2014, the Company completed the Allied Transaction and the First Closing of the Private Placement in accordance with
the terms of the Transfer Agreement and the Share Purchase Agreement, respectively. The Company received $135.0 million pursuant
to the Second Closing of the Private Placement in May 2014. Subsequently, the Company paid Allied the additional $85.0 million in
cash, resulting in a net $50.0 million available to the Company.

As partial consideration in connection with the February 2014 closing of the Allied Transaction, the Company issued the $50.0 million
Convertible Subordinated Note in favor of Allied. The principal of the Convertible Subordinated Note was deemed advanced in two
equal $25.0 million tranches at each of the First Closing and the Second Closing of the Private Placement. Interest on the Convertible
Subordinated Note accrues at a rate per annum of one-month LIBOR plus 5%, payable quarterly in cash until the maturity of the
Convertible Subordinated Note five years from the closing of the Allied Transaction. At the election of the holder, the Convertible
Subordinated Note will be convertible into shares of the Company?s common stock at an initial conversion price of $0.7164 per share,
subject to customary anti-dilution adjustments. The Convertible Subordinated Note is subordinated to the Company?s existing and
future senior indebtedness and is subject to acceleration upon an Event of Default (as defined in the Convertible Subordinated Note).
The Company may, at its option prepay the note, in whole or in part, at any time, without premium or penalty. The note is subject to
mandatory prepayment upon (i) the Company?s issuance of capital stock or incurrence of indebtedness, the proceeds of which the
Company does not apply to repayment of senior indebtedness or (ii) any capital markets debt issuance to the extent the net proceeds of
such issuance exceed $250.0 million. Allied may assign all or any part of its rights and obligations under the Convertible Subordinated
Note to any person upon written notice to the Company.

Although there are no assurances that the Company?s plans will be realized, management believes that the Company will have
sufficient capital resources to meet projected cash flow requirements for the next twelve months from the date of filing this report.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements, other than normal operating leases and employee contracts, that have or are likely to have
a current or future material effect on our financial condition, changes in financial condition, revenues, expenses, results of operations,
liquidity, capital expenditures or capital resources.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

All statements, other than statements of historical fact, included in this report, including without limitation the statements under
?Management?s Discussion and Analysis of Financial Condition and Results of Operations? are, or may be deemed to be, forward-
looking statements. Such forward-looking statements involve assumptions, known and unknown risks, uncertainties and other factors,
which may cause the actual results, performance or achievements of the Company, to be materially different from any future results,
performance or achievements expressed or implied by such forward-looking statements contained in this report.

We may from time to time make written or oral forward-looking statements with respect to our long-term objectives or expectations
which may be included in our filings with the SEC, reports to stockholders and information provided on our website.

The words or phrases ?will likely,? ?are expected to,? ?is anticipated,? ?is predicted,? ?forecast,? ?estimate,? ?project,? ?plans to
continue,? ?believes,? or similar expressions identify ?forward-looking statements.? Such forward-looking statements are subject to
certain risks and uncertainties that could cause actual results to differ materially from historical earnings and those presently
anticipated or projected. We wish to caution you not to place undue reliance on any such forward-looking statements, which speak
only as of the date made. We are calling to your attention important factors that could affect our financial performance and could
cause actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in
any current statements.

The following list of important factors may not be all-inclusive, and we specifically decline to undertake an obligation to publicly
revise any forward-looking statements that have been made to reflect events or circumstances after the date of such statements or to
reflect the occurrence of anticipated or unanticipated events. Among the factors that could have an impact on our ability to achieve
expected operating results and growth plan goals and/or affect the market price of our stock are:

      -     Limited operating history, operating revenue or earnings history.
      -     Ability to raise capital to fund our business plan, including developing the Oyo Field and other oil and gas licenses we
            may participate in, on terms and conditions acceptable to the Company.
      -     Ability to develop oil and gas reserves.
      -     Dependence on key personnel, technical services and contractor support.
      -     Fluctuation in quarterly operating results.
      -     Possible significant influence over corporate affairs by significant stockholders.
      -     Ability to enter into definitive agreements to formalize foreign energy ventures and secure necessary exploitation rights.
      -     Ability to successfully integrate and operate acquired or newly formed entities and multiple foreign energy ventures and
            subsidiaries.
      -     Competition from large petroleum and other energy interests.
      -     Changes in laws and regulations that affect our operations and the energy industry in general.
      -     Risks and uncertainties associated with exploration, development and production of oil and gas, and drilling and
            production risks.
      -     Expropriation and other risks associated with foreign operations.
      -     Risks associated with anticipated and ongoing third party pipeline construction and transportation of oil and gas.
      -     The lack of availability of oil and gas field goods and services.
      -     Environmental risks and changing economic conditions.

For a detailed description of these and other factors that could cause actual results to differ materially from those expressed in any
forward-looking statement, please see ?Risk Factors? in Item 1A of Part II of this report and in our Annual Report on Form 10-K for
the year ended December 31, 2013.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company may be exposed to certain market risks related to changes in foreign currency exchange, interest rates, and commodity
prices.

Foreign Currency Exchange Risk

In addition to the U.S. dollar, the Company pays some of its expenses in Nigeria, The Gambia, and Kenya in Naira, Dalasi, and
Shillings respectively. Therefore we are subject to foreign currency exchange risk on non-U.S. dollar denominated transactions on
cash flows.

To date the Company has not engaged in hedging activities to hedge our foreign currency exposure in Nigeria. In the future, the
Company may enter into hedging instruments to manage its foreign currency exchange risk or continue to be subject to exchange rate
risk.

Commodity Price Risk

As an independent oil producer, our revenue, other income and profitability, reserve values, access to capital and future rate of growth
are substantially dependent upon the prevailing prices of crude oil. Prevailing prices for such commodities are subject to wide
fluctuations in response to relatively minor changes in supply and demand and a variety of additional factors beyond our control.
Historically, prices received for oil production have been volatile and unpredictable, and such volatility is expected to continue.

Interest Rate Risk

We are exposed to changes in interest rates which affect the interest earned on our interest-bearing deposits and the interest paid on the
Promissory Note and the Convertible Subordinated Note. Currently, we do not use interest rate derivative instruments to manage
exposure to interest rate changes. At March 31, 2014, we had $7.1 million and $25.0 million principal and interest outstanding under
the Promissory Note and the Convertible Subordinated Note, respectively. Interest on the Promissory Note accrues at a rate per
annum equal to 2% plus LIBOR and interest on the Convertible Subordinated Note accrues at a rate per annum equal to 5% plus the
one-month LIBOR. The maturity date of the Promissory Note is July 15, 2014, subject to extension to July 15, 2015 in the event the
Company is not successful in obtaining external financing arrangements by June 30, 2014, and the maturity date for the Convertible
Subordinated Note is January 15, 2019.
ITEM 4. CONTROLS AND PROCEDURES

Restatement

In connection with preparing recasted historical financial information for the Company to account for the Allied Transaction as a
combination of businesses under common control and subsequent to filing the Original Form 10-Q, the Company discovered it had
miscalculated the crude oil inventory of its Allied Assets, misclassified the adjustments to the net assets of Allied on the cash flow
statement and under accrued for certain production costs in connection with preparing the Original Form 10-Q. As a result of these
matters, the unaudited financial statements contained in the Original Form 10-Q contained errors that required a restatement. For a
further discussion of these errors and their impact on our Unaudited Consolidated Financial Statements contained in the Original Form
10-Q, see ?Note 3 ? Restatement? in the Notes to Unaudited Consolidated Financial Statements in this Form 10-Q/A.

Description of Material Weakness at March 31, 2014

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting (as such term is
defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934, as amended) such that there is a reasonable
possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely
basis. As a result of the restatement described above, management, including our Chief Executive Officer and Chief Financial
Officer, concluded that, as of March 31, 2014, there was a material weakness in our internal control over financial reporting with
respect to complex, non-recurring transactions. Management is actively engaged in developing a remediation plan to address this
material weakness and will provide an update as to the Company?s implementation of remediation measures on a subsequent
Quarterly Report on Form 10-Q.

Evaluation of Disclosure Controls and Procedures

Management of the Company, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the
effectiveness of the Company?s disclosure controls and procedures as of March 31, 2014 in connection with the Company?s filing of
the Original Form 10-Q on May 9, 2014. Based on their evaluation, the Company?s Chief Executive Officer and Chief Financial
Officer concluded that the Company?s disclosure controls and procedures were effective.

However, as described above, it has recently been determined that a material weakness existed in the Company?s internal control over
financial reporting with respect to complex, non-recurring transactions. Accordingly, the Company?s Chief Executive Officer and
Chief Financial Officer have since concluded that the Company?s disclosure controls and procedures were not effective as of March
31, 2014.

Changes in Internal Control Over Financial Reporting

Subject to the foregoing description of the material weakness in internal control over financial reporting and our efforts to remediate
such material weakness, there have not been any changes in our internal control over financial reporting during the period covered by
this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION
Item 1. Legal Proceedings

The disclosures required in this Item 1 are included in ?Note 12 - Commitments and Contingencies?, in the unaudited consolidated
financial statements included in Part I, Financial Information, Item 1, Financial Statements and incorporated herein by reference.

Item 1A. Risk Factors

The risk factor below is an addition to the risk factors previously disclosed in Part I, Item 1A of our Annual Report on Form 10-K
filed with the SEC on March 14, 2014 for the fiscal year ended December 31, 2013.

A material weakness in our internal control over financial reporting with respect to complex, non-recurring transactions could, if not
remediated, result in a misstatement of the annual or interim financial statements.

We are required to maintain effective internal controls over financial reporting to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of our consolidated financial statements in accordance with generally accepted
accounting principles. It has been determined that we had a material weakness as of March 31, 2014 relating to our internal controls
over complex, non-recurring transactions, and management is actively engaged in developing a remediation plan to address this
material weakness. If we are unsuccessful in remediating this material weakness, it could result in a misstatement of our future annual
or interim financial statements in the event of future complex transactions.
Item 5. Other Information

The Second Closing of the Private Placement was completed on May 6, 2014. Pursuant to the terms of the Share Purchase Agreement,
PIC paid $135.0 million to the Company in exchange for 188,442,211 shares of the Company?s common stock. On May 8, 2014, in
accordance with the terms of the Transfer Agreement, the Company paid to Allied the additional $85.0 million in cash, and the
additional $25.0 million was deemed advanced to Allied under the Convertible Subordinated Note.

The material terms of the Transfer Agreement and the Share Purchase Agreement were reported in Items 1.01, 2.03 and 3.02 of the
Company?s Current Report on Form 8-K filed with the SEC on November 22, 2013, and are incorporated herein by reference. The
descriptions of the Transfer Agreement and Share Purchase Agreement above are summaries only and are respectively qualified in
their entirety by reference to the Transfer Agreement and the Share Purchase Agreement, copies of which were attached as Exhibits
2.1 and 10.1, respectively, to the Company?s Current Report on Form 8-K filed with the SEC on November 22, 2013, and are hereby
incorporated herein by reference.

The material terms of the Convertible Subordinated Note were reported in Items 1.01, 2.03 and 3.02 of the Company?s Current Report
on Form 8-K filed with the SEC on February 27, 2014, and are incorporated herein by reference. The description of the Convertible
Subordinated Note above is a summary only and is qualified in its entirely by reference to the Convertible Subordinated Note, a copy
of which was attached as Exhibit 4.2 to the Company?s Current Report on Form 8-K filed with the SEC on February 27, 2014, and is
hereby incorporated herein by reference.

Item 6. Exhibits
The following exhibits are filed with this report:

 Exhibit
 Number                                                           Description
3.1        Amended and Restated Certificate of Incorporation of the Company (incorporated herein by reference to Exhibit 3.1 to the
           Company?s Form 10-SB filed on August 16, 2007).
3.2        Certificate of Amendment to Amended and Restated Certificate of Incorporation of the Company (incorporated herein by
           reference to Exhibit 3.1 to the Company?s Current Report on Form 8-K filed on April 13, 2010).
3.3        Certificate of Amendment to Amended and Restated Certificate of Incorporation of the Company (incorporated herein by
           reference to Exhibit 3.1 to the Company?s Current Report on Form 8-K filed on February 19, 2014).
3.4        Amended and Restated Bylaws of the Company as of April 11, 2011 (incorporated by reference to Exhibit 3.1 of our
           Quarterly Report on Form 10-Q filed on May 3, 2011).
4.1        Registration Rights Agreement, dated February 21, 2014, by and between the Company and Allied Energy Plc.
           (incorporated by reference to Exhibit 4.1 to the Company?s Current Report on Form 8-K filed on February 27, 2014).
4.2        Convertible Subordinated Promissory Note, dated February 21, 2014, by the Company in favor of Allied Energy Plc.
           (incorporated by reference to Exhibit 4.2 to the Company?s Current Report on Form 8-K filed on February 27, 2014).
4.3        Registration Rights Agreement, dated February 21, 2014, by and between the Company and the Public Investment
           Corporation (SOC) Limited (incorporated by reference to Exhibit 4.3 to the Company?s Current Report on Form 8-K filed
           on February 27, 2014).
10.1       Assignment and Bill of Sale, dated February 21, 2014, by and among Allied Energy Plc, CAMAC International (Nigeria)
           Limited and CAMAC Petroleum Limited (incorporated by reference to Exhibit 10.1 to the Company?s Current Report on
           Form 8-K filed on February 27, 2014).
10.2       Right of First Refusal and Corporate Opportunities Agreement, dated February 21, 2014, by and among the Company,
           CAMAC Energy Holdings Limited, CAMAC International (Nigeria) Limited and Allied Energy Plc. (incorporated by
           reference to Exhibit 10.2 to the Company?s Current Report on Form 8-K filed on February 27, 2014)
10.3       Contract for Bareboat Charterparty for FPSO Armada Perdana in the Oyo Field Development, dated February 17, 2014, by
           and between Armada Oyo Limited and CAMAC Petroleum Limited (as successor-in-interest to Oceanic Consultants
           Nigeria Limited) (incorporated by reference to Exhibit 10.3 to the Company?s Current Report on Form 10-Q filed on May
           9, 2014).
10.4       Contract for Provision of Operational and Maintenance Services for FPSO Armada Perdana in the Oyo Field Development,
           dated February 17, 2014, by and between Bumi Armada (Singapore) Pte. Ltd. and CAMAC Petroleum Limited (as
           successor in interest to Oceanic) (incorporated by reference to Exhibit 10.4 to the Company?s Current Report on Form 10-Q
           filed on May 9, 2014).
10.5       Head International Daywork Drilling Contract ? Offshore, dated as of February 20, 2014, by and between Oceanic
           Consultants Nigeria Limited and CAMAC Petroleum Limited (as successor-in-interest to Allied Energy Plc.) (incorporated
           by reference to Exhibit 10.5 to the Company?s Current Report on Form 10-Q filed on May 9, 2014).
10.6       Deed of Novation, dated March 25 2014, by and among Armada Oyo Limited, Oceanic Consultants Nigeria Limited and
           CAMAC Petroleum Limited (incorporated by reference to Exhibit 10.6 to the Company?s Current Report on Form 10-Q
           filed on May 9, 2014).
 Exhibit
 Number                                                            Description
10.7       Deed of Novation, dated March 25, 2014, by and among Bumi Armada (Singapore) Pte. Ltd., Oceanic Consultants Nigeria
           Limited and CAMAC Petroleum Limited (incorporated by reference to Exhibit 10.7 to the Company?s Current Report on
           Form 10-Q filed on May 9, 2014).
10.8       Deed of Novation, dated March 28, 2014, by and among Allied Energy Plc, Oceanic Consultants Nigeria Limited and
           CAMAC Petroleum Limited (incorporated by reference to Exhibit 10.8 to the Company?s Current Report on Form 10-Q
           filed on May 9, 2014).
31.1       Certification of Chief Executive Officer Pursuant to 15 U.S.C. ? 7241, as Adopted Pursuant to Section 302 of the Sarbanes-
           Oxley Act of 2002.
31.2       Certification of Principal Financial Officer Pursuant to 15 U.S.C. ? 7241, as Adopted Pursuant to Section 302 of the
           Sarbanes-Oxley Act of 2002.
32.1       Certification of Chief Executive Officer Pursuant to 18 U.S.C. ? 1350, as Adopted Pursuant to Section 906 of the Sarbanes-
           Oxley Act of 2002.
32.2       Certification of Principal Financial Officer Pursuant to 18 U.S.C. ? 1350, as Adopted Pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002.
101. INS   XBRL Instance Document.
101. SCH   XBRL Schema Document.
101. CAL   XBRL Calculation Linkbase Document.
101. DEF   XBRL Taxonomy Extension Definition Linkbase Document
101. LAB   XBRL Label Linkbase Document.
101. PRE   XBRL Presentation Linkbase Document.


                                                          SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                                                                 CAMAC Energy Inc.

Date: July 18, 2014

                                                                                 /s/ Earl W. McNiel
                                                                                 Earl W. McNiel
                                                                                 Senior Vice President and Chief Financial Officer
                                                                                 (Principal Financial Officer)


21 July 2014

Johannesburg

SponsorBank
Sasfin Capital (a division of Sasfin Limited)

Date: 21/07/2014 07:10:00 Supplied by www.sharenet.co.za                     
Produced by the JSE SENS Department                             . The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.


                                        
Email this JSE Sens Item to a Friend.

Send e-mail to
© 2017 SHARENET (PTY) Ltd, Cape Town, South Africa
Home     Terms & conditions    Privacy Policy
    Security Notice    Contact Details
Market Statistics are calculated by Sharenet and are therefore not the official JSE Market Statistics. The calculation/derivation may include underlying JSE data.