Rule 424(b)(3)
                                            Registration Statement No.333-121398

                                   PROSPECTUS

                                   39,293,657
                                  Common Shares

                         TIDELANDS OIL & GAS CORPORATION
                   1862 W. Bitters Rd., San Antonio, TX 78248

                      The Resale of Shares of Common Stock

The selling price of the shares will be determined by market factors at the time
of their resale.

This  prospectus  relates to the  resale by the  selling  shareholders  of up to
shares of common stock. The selling shareholders may sell the stock from time to
time  in the  over-the-counter  market  at the  prevailing  market  price  or in
negotiated transactions. With regard to the offered shares,

         o        up  to  7,500,000   shares  are  issuable   upon  exercise  of
                  outstanding warrants, at exercise price of $0.335 per share to
                  Impact International, LLC;
         o        up to  1,699,980  shares  issued and  outstanding  for sale by
                  Impact International, LLC;
         o        up to  10,403,618  shares issued and  outstanding  for sale by
                  selling security holders;
         o        up to  11,111,111  shares  are  issuable  upon  conversion  of
                  outstanding 7% Convertible  Debentures,  which are convertible
                  pursuant  to a formula,  provided  that the  conversion  price
                  shall not be less than $0.45, nor more than $0.76 per share;
         o        up  to  6,578,948   shares  are  issuable   upon  exercise  of
                  outstanding  warrants at exercise prices ranging between $0.80
                  and $0.87 per share;
         o        up to  1,000,000  shares are  issuable  upon the  exercise  of
                  outstanding  warrants at an exercise price of $0.50 per share;
                  and
         o        up to  1,000,000  shares are  issuable  upon the  exercise  of
                  outstanding warrants at an exercise price of $2.50 per share.

This offering is not being  underwritten.  The common shares  offered under this
prospectus  may be sold by the selling  shareholders  on the public  market,  in
negotiated  transactions  with a broker-dealer or market maker as a principal or
agent, or in privately negotiated transactions not involving a broker or dealer.

We will  receive  no  proceeds  from  the  sale  of the  shares  by the  selling
shareholders. However, we may receive up to $16,005,912 Dollars of proceeds from
the shares  issuable  upon the exercise of all the  warrants,  conversion of the
Debentures  and  payment of  promissory  notes  secured by certain  the stock of
certain  selling  shareholders.  The  proceeds  from the  exercise of the Impact
warrants  must be used to offset debt we owe to Impact.  The  proceeds  from the
conversion of the Debentures would be applied to the outstanding balances due on
the Debenture debt.

There  is no  assurance  that  all of the  warrants  will  be  exercised  or the
Debentures converted at any price.

Our common stock is quoted on the  over-the-counter  Electronic  Bulletin  Board
under the symbol TIDE. On June 14, 2005, the average of the bid and asked prices
of the common stock on the Bulletin Board was $1.36 per share.

Investing  in the common  stock  involves a high degree of risk.  You should not
invest in the common stock unless you can afford to lose your entire investment.
See "Risk Factors" beginning on page 5 of this prospectus.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved or disapproved  these  securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.





Please read this  prospectus  carefully.  It describes  our  company,  finances,
products and services.  Federal and state  securities laws require us to include
in this prospectus all the important  information  that you will need to make an
investment decision.

You should rely only on the  information  contained or incorporated by reference
in this  prospectus to make your  investment  decision.  We have not  authorized
anyone to provide you with different  information.  The selling shareholders are
not offering these securities in any state where the offer is not permitted. You
should not assume that the  information in this prospectus is accurate as of any
date other than the date on the front page of this prospectus.

Brokers or dealers  effecting  transactions  in the Shares  should  confirm  the
registration of the Shares under the securities laws of the states in which such
transactions occur or the existence of an exemption from such  registration,  or
should cause such  registration to occur in connection with any offer or sale of
the Shares.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.


                  The Date of this Prospectus is June 15, 2005



The  following  table of contents has been  designed to help you find  important
information  contained in this  prospectus.  We encourage you to read the entire
prospectus.





                                TABLE OF CONTENTS

Forward-looking
Statements................................................................     1

Prospectus
Summary...................................................................     2

         The Company......................................................     2

         The Offering.....................................................     3

         Recent Developments..............................................     4

         Summary Financial Information....................................     5

         Risk Factors.....................................................     5
 
Use of Proceeds...........................................................     5

Market For Common Equity and Related Shareholder Matters...................   14

Dividends and Dividend Policy.............................................    15

Business..................................................................    16

Properties.................................................................   18

Management's Discussion and Analysis of Financial Condition
and Results of Operations.................................................    19

Selling Shareholders......................................................    24

Plan of Distribution......................................................    27

Directors and Executive Officers..........................................    28

Principal Shareholders....................................................    31

Transactions with Management and Others...................................    35

Legal Proceedings.........................................................    36

Description of Securities.................................................    39

Legal Matters.............................................................    41

Experts...................................................................    41

Where You Can Find More Information.......................................    41

Index to Consolidated Financial Statements................................   F-1





                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

In  this   prospectus   we  make  a  number  of   statements,   referred  to  as
"forward-looking  statements",  which are intended to convey our expectations or
predictions  regarding the occurrence of possible future events or the existence
of trends and factors  that may impact our future plans and  operating  results.
These forward-looking  statements are derived, in part, from various assumptions
and  analyses  we have made in the  context  of our  current  business  plan and
information  currently  available  to us and in  light  of  our  experience  and
perceptions  of  historical  trends,  current  conditions  and  expected  future
developments   and  other   factors  we  believe  to  be   appropriate   in  the
circumstances.  You can generally  identify  forward-looking  statements through
words and phrases such as "seek", "anticipate", "believe", "estimate", "expect",
"intend",  "plan", "budget",  "project",  "may be", "may continue",  "may likely
result", and similar expressions. When reading any forward looking statement you
should  remain  mindful  that  all  forward-looking  statements  are  inherently
uncertain as they are based on current  expectations and assumptions  concerning
future events or future  performance of our company,  and that actual results or
developments  may vary  substantially  from those  expected as  expressed  in or
implied by that  statement for a number of reasons or factors,  including  those
relating to:

o        whether  or not  markets  for  our  products  develop  and,  if they do
         develop, the pace at which they develop;

o        our ability to attract the qualified  personnel to implement our growth
         strategies,

o        our ability to develop sales, marketing and distribution capabilities;

o        the accuracy of our estimates and projections;

o        our ability to fund our short-term and long-term financing needs;

o        changes in our business plan and corporate strategies; and

o        other  risks  and  uncertainties  discussed  in  greater  detail in the
         sections of this  prospectus,  including those captioned "Risk Factors"
         and  "Management's  Discussion And Analysis Of Financial  Condition And
         Results Of Operations".

o        Each forward-looking statement should be read in context with, and with
         an  understanding  of, the various  other  disclosures  concerning  our
         company and our business made  elsewhere in this  prospectus as well as
         other  pubic  reports  filed  with the  United  States  Securities  and
         Exchange Commission (the "SEC"). You should not place undue reliance on
         any  forward-looking  statement  as a prediction  of actual  results or
         developments.   We  are  not   obligated   to  update  or  revise   any
         forward-looking  statement  contained in this prospectus to reflect new
         events or circumstances unless and to the extent required by applicable
         law.




                                       1


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE


         The Securities and Exchange  Commission (SEC) allows us to "incorporate
by  reference"   information  into  this   prospectus,   which  means  important
information  may be disclosed to you by referring you to another  document filed
separately with the SEC. The information  incorporated by reference is deemed to
be part of this prospectus, except for any information superseded by information
contained directly in this prospectus. This prospectus incorporates by reference
the  documents  set  forth  below  that  Tidelands  Oil  & Gas  Corporation  has
previously  filed with the SEC. These documents  contain  important  information
about the issuer, its subsidiaries and their finances.


         We incorporate by reference the following documents Tidelands Oil & Gas
Corporation has filed with the SEC pursuant to the Exchange Act:

         o        our Annual  Report on Form  10-KSB  for the fiscal  year ended
                  December 31, 2004 filed on April 15, 2005;


         o        our Current  Reports on Forms 8-K filed on January 7,  January
                  11, March 7, May 13, 2005;


         o        our  Quarterly  Report on Form  10-QSB for the  quarter  ended
                  March 31, 2005 filed on May 13, 2005; and


         o        our Current Report on Form 8-K filed on June 16, 2005.

We are also incorporating by reference all other documents that we file with the
SEC  pursuant to Section  13(a),  13(c),  14 or 15(d) of the Exchange Act on, or
after the date of this  prospectus and prior to the  termination of the offering
to which this  prospectus  relates.  Those  documents will become a part of this
prospectus  from the date that the documents are filed with the SEC. We are not,
however,  incorporating  by reference any documents or portions thereof that are
not  deemed  "filed"  with the SEC,  including  any such  information  furnished
pursuant to Form 8 -K.


Upon receipt of written or oral  request to:  Tidelands  Oil & Gas  Corporation,
1862 West  Bitters  Rd.,  San  Antonio,  TX 78248,  Tel:  (210)  764-8642,  Fax:
210-764-2808.


We will provide to each person to whom a prospectus is delivered, at no cost to
the requester, a copy of any or all of the information that has been
incorporated by reference in this prospectus but not delivered with this
prospectus.

Statements  contained  in this  document as to the  contents of any  contract or
other document referred to in such document are not necessarily complete and, in
each instance,  reference is made to the copy of such contract or other document
filed with the SEC, each such statement  being qualified in all respects by such
reference.

PROSPECTUS SUMMARY

The  following  summary is qualified in its entirety by reference to, and should
be read in  conjunction  with, the more detailed  information  and the Financial
Statements (including the notes thereto) appearing elsewhere in this Prospectus.
Unless otherwise specifically referenced, all references to dollar amounts refer
to United States dollars.

The Company

Tidelands  Oil  &  Gas  Corporation  (the  "Company"),   formerly  known  as  C2
Technologies,  Inc., was  incorporated  under the laws of the State of Nevada on
February 25, 1997. C2 Technologies, Inc. changed its name to Tidelands Oil & Gas
Corporation  on November 19, 1998.  The Company has nine  subsidiaries  which it
directly and indirectly owns as follows:  (1) Rio Bravo Energy LLC, (2) Arrecefe
Management LLC, (3) Marea Associates,  L.P., (4) Terranova Energia, S.de R.L. de
C.V. and (5)Sonterra Energy  Corporation.  We also own a 97% limited partnership
interest in Reef Ventures,  L.P.(6).  Arrecefe  Management LLC owns a 1% general
partner  interest in Reef Ventures,  L.P. Reef  Ventures,  L.P. owns 100% of the
member  interest in Reef  International  LLC(8) and Reef Marketing  LLC(9).  Rio
Bravo Energy,  LLC owns 100% of the member  interest in Sonora Pipeline LLC. (7)
Reef  Ventures,  L.P.  owns 100% of the member  interest  in Reef  International
LLC(8) and Reef Marketing LLC(9).



                                       2


The Company's  products and services are primarily  focused on  development  and
operation of transportation,  processing,  distribution and storage projects for
natural  gas and liquid  gas in the  northeastern  states of Mexico  (Chihuahua,
Coahuila, Nuevo Leon and Tamaulipas) and the State of Texas.

Unless otherwise noted, the "Company" as used in this Prospectus,  will refer to
Tidelands Oil & Gas Corporation as described above.

The Offering

This prospectus relates to the offer and sale by some of our shareholders during
the period in which the  registration  statement  containing  this prospectus is
effective up to 39,293,657 common shares consisting of:

         o        up  to  7,500,000   shares  are  issuable   upon  exercise  of
                  outstanding warrants, at exercise price of $0.335 per share to
                  Impact International, LLC; 
         o        up to  1,699,980  shares  issued and  outstanding  for sale by
                  Impact International, LLC;
         o        up to  10,403,618  shares issued and  outstanding  for sale by
                  selling security holders;
         o        up to  11,111,111  shares  are  issuable  upon  conversion  of
                  outstanding 7% Convertible  Debentures,  which are convertible
                  pursuant  to a formula,  provided  that the  conversion  price
                  shall not be less than  $0.45,  nor more than $0.76 per share;
                  and
         o        up  to  6,578,948   shares  are  issuable   upon  exercise  of
                  outstanding  warrants at exercise prices ranging between $0.80
                  and $0.87 per share.
         o        up to  1,000,000  shares are  issuable  upon the  exercise  of
                  outstanding warrants at an exercise price of $0.50 per share,
         o        up to  1,000,000  shares are  issuable  upon the  exercise  of
                  outstanding warrants at an exercise price of $2.50 per share.

The common  shares  offered  under this  prospectus  may be sold by the  selling
shareholders  on  the  public  market,   in  negotiated   transactions   with  a
broker-dealer or market maker as principal or agent, or in privately  negotiated
transactions not involving a broker or dealer. Information regarding the selling
shareholders, the common shares they are offering to sell under this prospectus,
and the times  and  manner in which  they may  offer  and sell  those  shares is
provided in the sections of this prospectus  captioned  "Selling  Shareholders",
"Registration Rights" and "Plan of Distribution". We will not receive any of the
proceeds from those sales. Should the selling  shareholders in their discretion,
exercise any of the common share purchase warrants  underlying the common shares
offered under this prospectus, we would, however, receive the exercise price for
those  warrants.  The  registration of common shares pursuant to this prospectus
does not necessarily mean that any of those shares will ultimately be offered or
sold by the selling shareholders.


         Information on Outstanding Shares
         ---------------------------------

The  number of shares of our  common  stock  outstanding  before  and after this
offering is set forth below:

o        Common shares issued and outstanding before this offering: 62,363,359
o        Common shares issued and outstanding after this Offering:  89,923,898

The number set forth  above for the shares of common  stock  outstanding  before
this offering is the number of shares of our common stock  outstanding  on March
31,  2005.  The number of shares  issued  and  outstanding  after this  Offering
assumes that all of the warrants are exercised and the  debentures are converted
at the "Floor Price $0.45" and the  underlying  shares issued and sold.  None of
the warrant or debenture  holders are  obligated to exercise  their  warrants or
convert their  Debentures.  The Debenture  conversion price may vary between the
"Floor Price $0.45" and "Ceiling Price $0.76".




                                       3


Recent Developments

         Mercator Financing
         ------------------

On November 18, 2004, we completed a $5 million financing through the sale of 7%
Convertible Debentures ("Debentures").  The financing was completed in a private
placement with the M.A.G.  Capital,  LLC,  formerly  known as Mercator  Advisory
Group,  LLC and its related funds. We received the first  $3,250,000  Dollars on
November 19, 2004, and the balance of $1,750,000  Dollars two days following our
initial filing of this registration statement. The Debentures are convertible at
any time into  shares of our  common  stock at 85% of the  average of the lowest
three  inter-day  trading prices of our common stock during the ten  consecutive
trading  days  immediately   preceding  the  conversion  date,  with  a  maximum
conversion price of $0.76 per share and a minimum  conversion price of $0.45 per
share. If we are unable to have this registration  statement  declared effective
within  the 90 days  following  its  filing  with the  Securities  and  Exchange
Commission (SEC) the conversion price of the Debentures will be reduced from 85%
to 75% of the average of the lowest three inter-day trading prices of our common
as specifically outlined above.

As part  of this  financing,  we  issued  three-year  warrants  to the  Mercator
Advisory Group and its related funds  entitling them to purchase an aggregate of
6,578,948 shares of our common stock,  half at $0.80 per share and half at $0.87
per share.  We also paid to Mercator  Advisory  Group  $200,000 as due diligence
fees and $15,000 as reimbursement of legal expenses.

In  connection  with the  financing,  we paid  $250,000 to KMR Capital,  LLC, as
placement agent. KMR also received 450,000 warrants to purchase our common stock
exercisable 200,000 shares at $0.80,  150,000 shares at $0.84 and 100,000 shares
at $0.87.

         Oneok Propane Acquisition
         -------------------------

On November 1, 2004,  through our subsidiary,  Sonterra Energy  Corporation,  we
entered  into  an  Asset   Purchase  and  Sale   Agreement  with  Oneok  Propane
Distribution   Company,   a  division  of  ONEOK  Propane  Company,  a  Delaware
corporation.   We  purchased  the  assets  of  this  division  for  Two  Million
($2,000,000).  The assets consist of propane distribution systems, including gas
mains, yard lines, meters and storage tanks,  serving the following  residential
subdivisions in the Austin, Texas area:

Austin's Colony Phase II
Costa Bella
Jacarandas
Lake Pointe
La Ventana
Lakewinds Estates
Northshore on Lake Travis Phase I
Riverbend
Rob Roy Rim
Senna Hills
Sterling Acres
The Point
The Preserve at Barton Creek

The propane  distribution  system is comprised of  approximately 25 miles of gas
main pipe, 75,000 feet of yard lines, 850 meters,  storage tanks with a combined
capacity of 156,000 gallons.

On  November 1, 2004,  Sonterra  also  acquired  assets of BNC  Engineering  for
$250,000.  BNC Engineering  constructed  residential  propane  systems.  It also
provided  operating services for Oneok residential  propane systems.  The assets
consisted of machinery,  vehicles,  computer equipment,  construction equipment,
meters and an inventory of pipe and fittings for use in the  construction of gas
mains, service lines and other storage tanks. We assumed BNC Engineering's lease
obligations for a field office mobile houses and a photocopier  lease.  Sonterra
employed the field operating  personnel  associated with the residential propane
operations.



                                       4




         ACH Financing Oneok Propane Acquisition
         ---------------------------------------

On October 13, 2004, we sold Four Million (4,000,000) Tidelands Oil & Gas common
shares to ACH Securities,  S.A., a company domiciled in Geneva, Switzerland, for
Two Million  ($2,000,000)  Dollars.  On October 14, 2004, in connection with the
ACH Securities  transaction,  we issued Margaux  Investment  Group,  S.A. common
stock  warrants to purchase One Million  (1,000,000)  Tidelands Oil & Gas common
shares  for Fifty  ($0.50)  Cents per  share.  We used the  proceeds  of the ACH
financing  to  fund  Sonterra's  purchase  of  the  Oneok  propane  distribution
business.

Use of Proceeds

We will not realize any of the proceeds  from the sale of the shares  offered by
the selling  stockholders.  See "Use of Proceeds".  However, we may receive cash
proceeds  from the  exercise  of common  stock  warrants  in the form of cash or
credit to outstanding financial obligations. Proceeds from the conversion of the
7%  Debentures  will  offset  all or a  portion  of the  Debenture  obligations.
Proceeds from the Impact International  warrants will reduce our promissory note
debt owed to Impact.  All other  uncommitted  proceeds  will be used for working
capital.

                          Summary Financial Information

The following table presents selected historical  financial data for the Company
derived from the Company's Financial  Statements.  The historical financial data
are  qualified  in  their  entirety  by  reference  to,  and  should  be read in
conjunction  with,  the Financial  Statements  and notes thereto of the Company,
which are  incorporated  by reference into this  Prospectus.  The following data
should  be read in  conjunction  with  "Plan  of  Operation"  and the  Financial
Statements  of the  Company and the notes  thereto  included  elsewhere  in this
Prospectus.

                                                                      (Unaudited)
                                      Fiscal Year Ended           Three Months Ended
                                        December 31                     March 31
                                    2003           2004            2005          2004
                                -----------    -----------    -----------    -----------
                                                                 
Statement of Operations
    Data:  
Revenue                         $   178,856    $ 1,883,838    $   628,075          -0-
Net income (loss)               ($1,348,481)   $(6,517,182)   $(1,236,692)   $(1,534,341)
                                -----------    -----------
Basic  and Diluted Net income
(loss) per share                $     (0.03)   $     (0.12)   $     (0.02)         (0.03)
                                -----------    -----------




                                                                    (Unaudited)
                                      Fiscal Year Ended          Three Months Ended
                                         December 31                   March 31
                                     2003           2004          2005          2004
                                 -----------    -----------   -----------   -----------
                                                                        
Balance Sheet Data:
Working Capital                  ($  221,011)   $ 5,996,228   $ 5,142,377   $ 3,796,131
Total assets                     $ 1,623,515    $17,222,666   $16,317,998   $ 4,965,541
Total liabilities                $ 1,138,905    $12,306,107   $12,256,131   $   333,811
Stockholder's equity (deficit)   $   484,610    $ 4,916,559   $ 4,061,867   $ 4,631,730


RISK FACTORS

An  investment  in the  Securities  offered in this  Prospectus  involves a high
degree of risk and  should  only be made by  persons  who can afford the loss of
their entire  investment.  Accordingly,  prospective  investors  should consider
carefully the following factors, in addition to the other information concerning
the Company and its business contained in this Prospectus, before purchasing the



                                       5


Securities  offered  hereby.  An  investment  in the  common  stock the  selling
shareholders  are  offering  to resell is  risky.  You  should be able to bear a
complete loss of your investment. Before purchasing any of the common stock, you
should carefully consider the following risk factors, among others.

OPERATING LOSSES

We have had  significant  losses ever since  starting  business and we expect to
continue  losing  money for some time.  To date,  we have  incurred  significant
losses.  For the year ended  December 31, 2004, we lost  $6,517,182  and for the
year ended  December  31,  2003,  we lost  $1,348,481.  These losses were caused
primarily by:

o        Pre-operating   expenses  for  the   development   period   leading  to
         commencement of operations of the  international  pipeline  crossing at
         Eagle Pass;
o        Limited volumes of gas transported  through the international  pipeline
         crossing
o        Pre-development  and operating expenses associated with the development
         of additional pipeline and storage projects in Mexico;
o        Idle assets not producing revenue, such as the gas plant and associated
         pipeline.

LIMITED OPERATING HISTORY.

We have a limited  operating history and our financial health will be subject to
all the risks inherent in the  establishment of a new business  enterprise.  The
likelihood  of success of our  company  must be  considered  in the light of the
problems,   expenses,   difficulties,   complications,   and  delays  frequently
encountered in connection with the startup and growth of a new business, and the
competitive  environment in which we will operate. Our success is dependent upon
the successful  financing and  development of our business plan. No assurance of
success is offered.  Unanticipated problems, expenses, and delays are frequently
encountered  in  establishing  a  new  business  and  marketing  and  developing
products.  These  include,  but are not  limited  to,  competition,  the need to
develop customers and market expertise, market conditions,  sales, marketing and
governmental  regulation.  The  failure  of the  Company  to meet  any of  these
conditions would have a materially adverse effect upon the Company and may force
the Company to reduce or curtail operations.  No assurance can be given that the
Company can or will ever operate profitably.

WE DEPEND HEAVILY ON THE CONTINUED SERVICE OF OUR CHIEF EXECUTIVE OFFICER.

We place  substantial  reliance  upon the efforts and abilities of Michael Ward,
our chief  executive  officer.  The loss of Mr.  Ward's  services  could  have a
serious adverse effect on our business,  operations,  revenues or prospects.  We
maintain key man insurance on his life in the amount of One Million Dollars.

RELIANCE ON MANAGEMENT.

All decisions  with respect to the management of our Company will be made by our
Company's  directors and officers.  Accordingly,  no person should  purchase any
shares  offered by this  Prospectus  unless the subscriber is willing to entrust
all aspects of management to the Directors and Officers of our Company. The loss
of their services could have a material adverse effect on our Company's business
and prospects.

TRADING IN OUR COMMON STOCK ON THE OTC BULLETIN BOARD MAY BE LIMITED.

Our common stock trades on the OTC Bulletin Board. The OTC Bulletin Board is not
an  exchange.  Trading of  securities  on the OTC  Bulletin  Board is often more
sporadic than the trading of securities listed on an exchange or NASDAQ. You may
have  difficulty  reselling any of the shares that you purchase from the selling
shareholders.

THERE HAS BEEN AN VOLATILE  PUBLIC  MARKET FOR OUR COMMON STOCK AND THE PRICE OF
OUR STOCK MAY BE SUBJECT TO FLUCTUATIONS.

We cannot  assure you that a liquid  transparent  trading  market for our common
stock will develop or be sustained. You may not be able to resell your shares at
or above the initial  offering  price.  The market  price of our common stock is
likely to be  volatile  and could be  subject to  fluctuations  in  response  to
factors such as the following, most of which are beyond our control:



                                       6


o        operating  results  that  vary  from  the  expectations  of  securities
         analysts and investors;
o        changes  in  expectations  as  to  our  future  financial  performance,
         including financial estimates by securities analysts and investors;
o        the  operations,  regulatory,  market and other risks discussed in this
         section;
o        announcements  by us  or  our  competitors  of  significant  contracts,
         acquisitions,   strategic  partnerships,   joint  ventures  or  capital
         commitments;
o        announcements  by third parties of  significant  claims or  proceedings
         against us; and
o        future sales of our common stock.

In addition,  the market for our stock has from time to time experienced extreme
price and volume  fluctuations.  These broad market  fluctuations  may adversely
affect the market price of our common stock

OUR COMMON STOCK IS SUBJECT TO PENNY STOCK REGULATION.

Our common  stock is subject  to  regulations  of the  Securities  and  Exchange
Commission  relating to the market for penny stocks. The Securities  Enforcement
and Penny Stock Reform Act of 1990 (the "Reform Act") also  requires  additional
disclosure in connection  with any trades  involving a stock defined as a "penny
stock" (generally,  according to recent  regulations  adopted by the Commission,
any  equity  security  that has a market  price of less than  $5.00  per  share,
subject to certain exceptions), including the delivery, prior to any penny stock
transaction,  of a disclosure schedule explaining the penny stock market and the
risks associated therewith.  These regulations generally require  broker-dealers
who sell penny stocks to persons other than established customers and accredited
investors to deliver a disclosure schedule explaining the penny stock market and
the risks  associated with that market.  These  regulations  also impose various
sales practice  requirements on  broker-dealers.  The regulations  that apply to
penny stocks may severely  affect the market  liquidity for our  securities  and
that could limit your ability to sell your securities in the secondary market.

RISKS RELATING TO LOW-PRICE STOCKS.

Because  our  stock is  quoted  on the NASD OTC  Electronic  Bulletin  Board and
subject to the Penny Stock  Regulations,  an investor  may find it  difficult to
dispose  of, or to obtain  accurate  quotations  as to the market  value of, our
Company's securities. The regulations governing low-priced or penny stocks could
limit the ability of  broker-dealers  to sell the Company's  securities and thus
the ability of the  purchasers of this Offering to sell their  securities in the
secondary market.

THE EXERCISE OF WARRANTS AND THE CONVERSION OF THE DEBENTURES  COULD DEPRESS OUR
STOCK PRICE AND REDUCE YOUR PERCENTAGE OF OWNERSHIP.

If all of the  Warrants are  exercised  and  Debentures  converted at the "Floor
Price"  and  assuming  that we  issue a total  of  28,190,059  will  dilute  the
percentage ownership of our other shareholders.  The "Description of Securities"
section of this prospectus provides you with more information about the Warrants
and Debentures.

WE MAY NOT HAVE ENOUGH FUNDING TO COMPLETE OUR BUSINESS PLAN.

We will need  additional  financing to fully  implement  our business  plan.  We
cannot give any assurance that this  additional  financing  could be obtained of
attractive  terms or at all. In addition,  our ability to raise additional funds
through  a private  placement  may be  restricted  by SEC  rules  which  limit a
company's ability to sell securities similar to those being sold in a registered
offering  before the time that  offering is completed  or otherwise  terminated.
Additionally,  we may not have a sufficient  quantity of common stock capital if
all of the warrants are exercised  and  debentures  converted.  We would have to
amend our articles of  incorporation  and increase our  authorized  common stock
capital.  Lack of funding could force us to curtail  substantially  or cease our
operations.



                                       7


FUTURE CAPITAL NEEDS COULD RESULT IN DILUTION TO INVESTORS; ADDITIONAL FINANCING
COULD BE UNAVAILABLE OR HAVE UNFAVORABLE TERMS.

Our Company's future capital requirements will depend on many factors, including
cash flow from  operations,  progress in its gas  operations,  competing  market
developments,  and  the  Company's  ability  to  market  its  proposed  products
successfully. Although the Company currently has specific plans and arrangements
for  financing  its  working  capital  is  presently  insufficient  to fund  the
Company's  activities.  It may be necessary to raise  additional  funds  through
equity or debt financings. Any equity financings could result in dilution to our
Company's  then-existing  stockholders.  Sources of debt financing may result in
higher  interest  expense.  Any  financing,  if  available,   may  be  on  terms
unfavorable to the Company. If adequate funds are not obtained,  the Company may
be required to reduce or curtail  operations.  The Company  anticipates that its
existing  capital  resources,  together with the net proceeds of this  Offering,
will be adequate to satisfy its operating expenses and capital  requirements for
at least 6 months after the date of this Prospectus. However, such estimates may
prove to be inaccurate.

SUBSTANTIAL CAPITAL REQUIREMENTS

We may make substantial  capital  expenditures for the development,  acquisition
and  production  of natural gas  pipeline ,  processing  systems and, or storage
facilities.  We believe that the Company will have  sufficient  cash provided by
operating  activities and equity financing to fund planned capital  expenditures
in the near future. If revenues or the Company's equity financing  decrease as a
result of lower natural gas prices, operating difficulties, the Company may have
limited  ability  to expend the  capital  necessary  to  undertake  or  complete
proposed plans and opportunities. There can be no assurance that additional debt
or equity  financing or cash  generated by operations  will be available to meet
these requirements.

WE CAN GIVE NO ASSURANCE REGARDING THE AMOUNTS OF CASH THAT WE WILL GENERATE.

The  actual  amounts of cash we  generate  will  depend  upon  numerous  factors
relating to our business which may be beyond our control, including:

o        the demand for natural gas;
o        profitability of operations;
o        required principal and interest payments on any debt we may incur;
o        the cost of acquisitions;
o        our issuance of equity securities;
o        fluctuations in working capital;
o        capital expenditures;
o        continued development of gas transportation network systems;
o        prevailing economic conditions;
o        government regulations.


WE DO NOT EXPECT TO PAY DIVIDENDS FOR SOME TIME, IF AT ALL.

No cash dividends have been paid on the Common Stock.  We expect that any income
received from operations will be devoted to our future operations and growth. We
do not expect to pay cash  dividends  in the near  future.  Payment of dividends
would  depend  upon our  profitability  at the time,  cash  available  for those
dividends, and other factors.

COMPETITION

Our Company  will be competing  with other  established  businesses  that market
similar  products.  Many of these companies have greater capital,  marketing and
other  resources  than we do.  There  can be no  assurance  that  these or other
companies  will not develop new or enhanced  products  that have greater  market
acceptance  than  any that  may be  marketed  by the  Company.  There  can be no
assurance  that our  Company  will  successfully  differentiate  itself from its
competitors  or that the market will  consider our products to be superior or to
or more appealing than those of our competitors. Market entry by any significant
competitor  may have an  adverse  effect  on our sales  and  profitability.  See
"Competition."



                                       8


WE  OPERATE  IN  HIGHLY  COMPETITIVE  MARKETS  IN  COMPETITION  WITH A NUMBER OF
DIFFERENT COMPANIES.

We  face  strong  competition  in  our  geographic  areas  of  operations.   Our
competitors  include major  integrated oil companies,  interstate and intrastate
pipelines.  We compete with integrated companies that have greater access to raw
natural gas supply and are less  susceptible to fluctuations in price or volume,
and some of our competitors  that have greater  financial  resources may have an
advantage in competing for acquisitions or other new business opportunities.

GROWING OUR BUSINESS BY  CONSTRUCTING  NEW PIPELINES AND  PROCESSING  FACILITIES
SUBJECTS US TO  CONSTRUCTION  RISKS AND RISKS THAT RAW NATURAL GAS SUPPLIES WILL
NOT BE AVAILABLE UPON COMPLETION OF THE FACILITIES.

One of the ways we intend to grow our  business is through the  construction  of
additions to our existing  gathering  systems,  modification of our existing gas
processing plant and construction of new processing facilities. The construction
of gathering and processing  facilities  requires the expenditure of significant
amounts of capital,  which may exceed our expectations.  Generally,  we may have
only limited raw natural gas supplies  committed  to these  facilities  prior to
their construction. Moreover, we may construct facilities to capture anticipated
future growth in production in a region in which  anticipated  production growth
does not materialize. As a result, there is the risk that new facilities may not
be able to attract  enough raw natural gas to achieve  our  expected  investment
return,  which could  adversely  affect our results of operations  and financial
condition.

A SIGNIFICANT  COMPONENT OF OUR GROWTH STRATEGY WILL BE ACQUISITIONS  AND WE MAY
NOT BE ABLE TO COMPLETE FUTURE ACQUISITIONS SUCCESSFULLY.

Our business strategy will emphasize growth through strategic acquisitions,  but
we cannot  assure  you that we will be able to  identify  attractive  or willing
acquisition  candidates or that we will be able to acquire  these  candidates on
economically acceptable terms. Competition for acquisition  opportunities in our
industry  exists and may increase.  Any increase in the level of competition for
acquisitions  may increase the cost of, or cause us to refrain from,  completing
acquisitions.

Our strategy of acquisitions is dependent upon, among other things,  our ability
to obtain debt and equity  financing  and  possible  regulatory  approvals.  Our
ability to pursue  our growth  strategy  may be  hindered  if we are not able to
obtain  financing or  regulatory  approvals,  including  those under federal and
state antitrust laws. Our ability to grow through  acquisitions  and manage such
growth will require us to to invest in  operational,  financial  and  management
information systems and to attract,  retain, motivate and effectively manage our
employees.  The inability to manage the integration of acquisitions  effectively
could have a material  adverse  effect on our  financial  condition,  results of
operations  and  business.  Pursuit of our  acquisition  strategy  may cause our
financial  position and results of  operations to fluctuate  significantly  from
period to period.

IF WE  ARE  UNABLE  TO  MAKE  ACQUISITIONS  ON  ECONOMICALLY  AND  OPERATIONALLY
ACCEPTABLE TERMS, OUR FUTURE FINANCIAL PERFORMANCE MAY BE LIMITED.

There can be no assurance that:

o        we will identify attractive acquisition candidates in the future;
o        we will be able to acquire assets on economically acceptable terms;
o        any  acquisitions  will  not be  dilutive  to  earnings  and  operating
         surplus; or
o        any debt incurred to finance an acquisition will not affect our ability
         to make distributions to you.

If we  are  unable  to  make  acquisitions  on  economically  and  operationally
acceptable  terms,  our  future  financial  performance  will be  limited to the
performance of our present gas gathering network.

Our acquisition strategy involves many risks, including:

o        difficulties inherent in the integration of operations and systems;
o        the diversion of management's  attention from other business  concerns;
         and
o        the potential loss of key employees of acquired businesses.




                                       9


In addition, future acquisitions may involve significant expenditures. Depending
upon the nature, size and timing of future  acquisitions,  we may be required to
secure  financing.  We  cannot  assure  you that  additional  financing  will be
available to us on acceptable terms.

OUR  BUSINESS IS  DEPENDENT  UPON  PRICES AND MARKET  DEMAND FOR NATURAL GAS AND
PROPANE, WHICH ARE BEYOND OUR CONTROL AND HAVE BEEN EXTREMELY VOLATILE.

We are subject to significant  risks due to  fluctuations  in commodity  prices,
primarily  with  respect to the prices of gas that we may own as a result of our
processing and distribution activities.

The markets and prices for residue gas depend upon  factors  beyond our control.
These factors  include  demand for oil, and natural gas,  which  fluctuate  with
changes in market and economic conditions and other factors, including:

o        the impact of weather on the demand for oil and natural gas;
o        the level of domestic oil and natural gas production;
o        the availability of imported oil and natural gas;
o        the  availability  of local,  intrastate and interstate  transportation
         systems;
o        the availability and marketing of competitive fuels;
o        the impact of energy conservation efforts; and
o        the extent of governmental regulation and taxation.

WE GENERALLY DO NOT OWN THE LAND ON WHICH OUR PIPELINES ARE  CONSTRUCTED  AND WE
ARE SUBJECT TO THE POSSIBILITY OF INCREASED COSTS FOR THE LOSS OF LAND USE.

We  generally  do not own the  land on  which  our  pipelines  are  constructed.
Instead,  we obtain the right to  construct  and operate the  pipelines on other
people's  land  for a period  of  time.  If we were to lose  these  rights,  our
business could be affected negatively.

RISKS RELATED TO THE RETAIL PROPANE AND ASSOCIATED BUSINESSES

o        Decreases  in the demand for  propane  because  of warmer  weather  may
         adversely affect our financial condition and results of operations.

o        Weather  conditions have a significant impact on the demand for propane
         for heating  purposes.  All of our propane  customers  rely  heavily on
         propane as a heating fuel. The volume of propane sold is at its highest
         during the six-month peak heating  season of October  through March and
         is directly affected by the severity of the winter weather. We estimate
         that approximately  two-thirds of our annual retail propane volume will
         be sold  during  these  months.  Actual  weather  conditions  can  vary
         substantially  from quarter to quarter and year to year,  significantly
         affecting our financial  performance.  Furthermore,  warmer than normal
         temperatures in our service area can  significantly  decrease the total
         volume of propane we sell. Consequently, our operating results may vary
         significantly due to actual changes in temperature.  Weather conditions
         in any  quarter  or year  may have a  material  adverse  effect  on our
         operations.

o        Sudden and sharp  propane price  increases  that cannot be passed on to
         customers may adversely affect our profits, income, and cash flow.

o        Energy  efficiency and technology may reduce the demand for propane and
         our revenues.

o        The national  trend toward  increased  conservation  and  technological
         advances,   including  installation  of  improved  insulation  and  the
         development of more efficient  furnaces and other heating devices,  has
         adversely  affected the demand for propane by retail customers.  Future
         conservation  and  efficiency  measures  or  technological  advances in
         heating, conservation, energy generation, or other devices might reduce
         demand for propane and our revenues.

o        The propane business is highly regulated. New or stricter
         environmental, health, or safety regulations may increase our operating
         costs and reduce our net income.



                                       10


o        The propane business is subject to a wide range of federal,  state, and
         local  environmental,   transportation,  health  and  safety  laws  and
         regulations governing the storage,  distribution, and transportation of
         propane.  We may  have  increased  costs  in the  future  due to new or
         stricter safety, health, transportation,  and environmental regulations
         or liabilities  resulting from  non-compliance  with operating or other
         regulatory  permits.  The increase in any such costs may reduce our net
         income.

o        We  will  be  subject  to all  operating  hazards  and  risks  normally
         associated  with  handling,  storing,   transporting,   and  delivering
         combustible liquids such as propane for use by consumers.  As a result,
         we may be a  defendant  in various  legal  proceedings  and  litigation
         arising in the ordinary  course of business.  Our  insurance may not be
         adequate to protect us from all material  expenses related to potential
         future claims for personal injury and property damage or that insurance
         will be available in the future at economical prices. In addition,  the
         occurrence of a serious accident,  whether or not we are involved,  may
         have an adverse effect on the public's desire to use our products.

GOVERNMENT REGULATION AND ENVIRONMENTAL MATTERS

Our  business  is  regulated  by  certain  local,  state  and  federal  laws and
regulations  relating to the exploration for, and the  development,  production,
marketing,  pricing,  transportation and storage of, natural gas and oil. We are
also  subject to  extensive  and  changing  environmental  and  safety  laws and
regulations governing plugging and abandonment,  the discharge of materials into
the environment or otherwise relating to environmental  protection. In addition,
we are  subject to  changing  and  extensive  tax laws,  and the effect of newly
enacted  tax  laws  cannot  be  predicted.  The  implementation  of new,  or the
modification of existing,  laws or regulations,  including regulations which may
be  promulgated  under the Oil  Pollution  Act of 1990,  could  have a  material
adverse effect on the Company.

FEDERAL, STATE OR LOCAL REGULATORY MEASURES COULD ADVERSELY AFFECT OUR BUSINESS.

While the Federal  Energy  Regulatory  Commission,  or FERC,  does not  directly
regulate the major portions of our operations,  federal regulation,  directly or
indirectly,  influences  certain  aspects of our business and the market for our
products.  As a raw natural  gas  gatherer  and not an  operator  of  interstate
transmission  pipelines,  we generally are exempt from FERC regulation under the
Natural Gas Act of 1938, but FERC  regulation  still  significantly  affects our
business.  In recent  years,  FERC has pursued  pro-competition  policies in its
regulation of interstate  natural gas pipelines.  However,  we cannot assure you
that FERC will continue this approach as it considers  proposals by pipelines to
allow  negotiated  rates  not  limited  by rate  ceilings,  pipeline  rate  case
proposals  and  revisions to rules and policies that may affect rights of access
to natural gas transportation capacity.

While state public utility  commissions do not regulate our business,  state and
local  regulations  do affect our  business.  We are subject to ratable take and
common purchaser statutes in the states where we operate.  Ratable take statutes
generally require gatherers to take, without undue  discrimination,  natural gas
production that may be tendered to the gatherer for handling.  Similarly, common
purchaser  statutes  generally  require  gatherers  to  purchase  without  undue
discrimination  as to source of supply or producer.  These statutes are designed
to prohibit discrimination in favor of one producer over another producer or one
source of supply over another  source of supply.  These  statutes  also have the
effect of  restricting  our right as an owner of gathering  facilities to decide
with whom we contract to purchase or transport  natural gas.  Federal law leaves
any economic  regulation of raw natural gas gathering to the states, and some of
the states in which we operate have  adopted  complaint-based  or other  limited
economic regulation of raw natural gas gathering activities.  States in which we
operate  that  have  adopted  some  form  of  complaint-based  regulation,  like
Oklahoma,  Kansas and Texas,  generally allow natural gas producers and shippers
to file  complaints  with state  regulators  in an effort to resolve  grievances
relating to natural gas gathering access and rate discrimination.  The states in
which we conduct  operations  administer federal pipeline safety standards under


                                       11


the Pipeline Safety Act of 1968, and the "rural gathering  exemption" under that
statute that our gathering  facilities  currently enjoy may be restricted in the
future.  The "rural  gathering  exemption" under the Natural Gas Pipeline Safety
Act of 1968 presently exempts substantial  portions of our gathering  facilities
from jurisdiction  under that statute,  including those portions located outside
of cities, towns, or any area designated as residential or commercial, such as a
subdivision or shopping center.

OUR BUSINESS  INVOLVES  HAZARDOUS  SUBSTANCES  AND MAY BE ADVERSELY  AFFECTED BY
ENVIRONMENTAL REGULATION.

Many of the operations and activities of our gathering systems, plants and other
facilities are subject to  significant  federal,  state and local  environmental
laws and  regulations.  These include,  for example,  laws and regulations  that
impose  obligations  related to air  emissions  and discharge of wastes from our
facilities and the cleanup of hazardous  substances  that may have been released
at properties  currently or  previously  owned or operated by us or locations to
which we have sent wastes for disposal.  Various  governmental  authorities have
the power to enforce  compliance  with these  regulations and the permits issued
under them,  and  violators  are subject to  administrative,  civil and criminal
penalties, including civil fines, injunctions or both. Liability may be incurred
without  regard to fault for the  remediation  of  contaminated  areas.  Private
parties,  including the owners of properties through which our gathering systems
pass,  may also have the right to pursue legal actions to enforce  compliance as
well  as  to  seek  damages  for  non-compliance  with  environmental  laws  and
regulations or for personal injury or property damage.

There is inherent risk of the incurrence of environmental  costs and liabilities
in our business due to our handling of natural gas and other petroleum products,
air emissions related to our operations,  historical industry operations,  waste
disposal  practices  and the prior use of  natural  gas flow  meters  containing
mercury. In addition,  the possibility exists that stricter laws, regulations or
enforcement  policies could significantly  increase our compliance costs and the
cost of any remediation that may become necessary.  We cannot assure you that we
will not incur material  environmental  costs and liabilities.  Furthermore,  we
cannot assure you that our  insurance  will provide  sufficient  coverage in the
event an environmental claim is made against us.

Our  business  may be  adversely  affected  by  increased  costs due to stricter
pollution control requirements or liabilities resulting from non-compliance with
required operating or other regulatory  permits.  New environmental  regulations
might  adversely  affect our  products  and  activities,  including  processing,
storage  and  transportation,  as well as waste  management  and air  emissions.
Federal and state agencies also could impose additional safety requirements, any
of which could affect our profitability.

RISK OF ADDITIONAL  COSTS AND LIABILITIES  RELATED TO  ENVIRONMENTAL  AND SAFETY
REGULATIONS AND CLAIMS

Our  pipeline  operations  are  subject  to  various  federal,  state  and local
environmental,  safety,  health and other laws,  which can  increase the cost of
planning,  designing,  installing and operating such facilities. There can be no
assurance that costs and liabilities relating to compliance will not be incurred
in the  future.  Moreover,  it is  possible  that  other  developments,  such as
increasingly strict  environmental and safety laws,  regulations and enforcement
policies  thereunder,  and claims for damages to  property or persons  resulting
from our operations, could result in additional costs to and liabilities for us.

GOVERNMENTAL REGULATION OF OUR PIPELINES COULD INCREASE OUR OPERATING COSTS

Currently our  operations  involving the gathering of natural gas from wells are
exempt from  regulation  under the Natural Gas Act.  Section 1(b) of the Natural
Gas Act provides  that the  provisions  of the Act shall not apply to facilities
used for the production or gathering of natural gas. Our physical dimensions and
operations  support  the  conclusion  that our  facilities  perform  primarily a
gathering  function.  We should  not,  therefore,  be subject to Natural Gas Act
regulation.  There, however, can be no assurance that this will remain the case.
The Federal Energy Regulatory  Commission's oversight of entities subject to the
Natural Gas Act includes  the  regulation  of rates,  entry and exit of service,
acquisition,  construction  and  abandonment  of  transmission  facilities,  and
accounting for regulatory  purposes.  The implementation of new laws or policies



                                       12


that would subject us to regulation by the Federal Energy Regulatory  Commission
under the Natural Gas Act could have a material  adverse effect on our financial
condition and operations.  Similarly,  changes in the method or circumstances of
operation, or in the configuration of facilities, could result in changes in our
regulatory status.

Our gas gathering operations are subject to regulation at the state level, which
increases the costs of operating  our pipeline  facilities.  Matters  subject to
regulation include rates,  service and safety. We have been granted an exemption
from  regulation  as a public  utility  in Texas.  Presently,  our rates are not
regulated  in Texas . Changes in state  regulations,  or our status  under these
regulations  due to  configuration  changes in our  operating  facilities,  that
subject us to further  regulation  could have a material  adverse  effect on our
financial   condition.   Litigation  or  governmental   regulation  relating  to
environmental  protection and operational safety may result in substantial costs
and liabilities.

Our operations are subject to federal and state  environmental  laws under which
owners of natural gas  pipelines  can be liable for clean-up  costs and fines in
connection with any pollution caused by the pipelines. We can also be liable for
clean-up costs resulting from pollution which occurred before our acquisition of
the gathering systems.  In addition,  we are subject to federal and state safety
laws that  dictate  the type of  pipeline,  quality of pipe  protection,  depth,
methods of welding and other  construction-related  standards.  While we believe
that the gathering systems comply in all material respects with applicable laws,
we  cannot  assure  you that  future  events  will not occur for which we may be
liable.  Possible future  developments,  including  stricter laws or enforcement
policies,  or  claims  for  personal  or  property  damages  resulting  from our
operations could result in substantial costs and liabilities to us.

SOVEREIGN RISK

The Company is focusing on the development of  infrastructure  projects  through
its Mexican  entity,  Terranova  Energia S.de R.L. de C.V., in the nation of the
United Mexican States  (Mexico).  The risk of indirect or regulatory  actions by
local, state or federal  authorities in Mexico which may inhibit,  delay, hinder
or block projects under  development in Mexico is very high given the history of
operations  conducted by past businesses other than the Company in Mexico. There
is a  substantial  risk that a set of actions taken by commission or omission by
the various actors in the public, private, nongovernmental and/or social sectors
could  negatively  impact a project or  investment  in Mexico.  The legal system
employed in Mexico is  dramatically  different  in its  structure  and method of
operation  compared to the common law foundation present in the United States of
America.  The level of legal protection afforded investors by the North American
Free Trade  Agreement  has not  materially  improved  from a foreign  investor's
viewpoint.

There can be no assurance that a  commercially  viable project will be completed
due to the above factors which could result in commercial  competitors trying to
circumvent  the  market  system  through  the   exploitation  of   undocumented,
extraofficial channels of influence that constitute unfair competition. Federal,
state and local  authorities are not well coordinated in their legal protections
and improper influence and competition may arise from any level of government to
disrupt or destroy the commercial viability of investments by foreign investors.
While the  Company has taken  precautions  to limit its  investments  to prudent
levels,  there is a continuing risk of adverse activities arising from the above
sources  that  could  impair or  result  in the  entire  loss of  investment  in
otherwise commercially viable projects initiated by the Company in Mexico.

PIPELINE  SYSTEM  OPERATIONS ARE SUBJECT TO  OPERATIONAL  HAZARDS AND UNFORESEEN
INTERRUPTIONS

The  operations  of our pipeline  systems are subject to hazards and  unforeseen
interruptions,  including natural disasters, adverse weather, accidents or other
events,  beyond our control.  A casualty  occurrence  might result in injury and
extensive  property  or  environmental  damage.  Although  we intend to maintain
customary insurance coverages for gathering systems of similar capacity,  we can
offer no assurance that these coverages will be sufficient for any casualty loss
we may incur.

OPERATING RISKS OF NATURAL GAS  OPERATIONS

The natural gas business involves certain operating hazards. The availability of
a ready  market for our natural gas products  also  depends on the  proximity of
reserves to, and the capacity of, natural gas gathering  systems,  pipelines and



                                       13


trucking or terminal facilities.  As a result,  substantial liabilities to third
parties or  governmental  entities may be  incurred,  the payment of which could
reduce  or  eliminate  the  funds  available  for  exploration,  development  or
acquisitions  or result in the loss of the Company's  properties.  In accordance
with customary industry practices, the Company maintains insurance against some,
but not all,  of such risks and  losses.  The  Company  does not carry  business
interruption  insurance.  The  occurrence  of such an event not fully covered by
insurance  could have a material  adverse effect on the financial  condition and
results of operations of the Company.

OUR BUSINESS INVOLVES MANY HAZARDS AND OPERATIONAL  RISKS, SOME OF WHICH MAY NOT
BE COVERED BY INSURANCE.

Our  operations  are  subject to the many  hazards  inherent  in the  gathering,
compressing,  treating and processing of raw natural gas and NGLs and storage of
residue gas,  including  ruptures,  leaks and fires. These risks could result in
substantial  losses due to personal injury and/or loss of life, severe damage to
and  destruction of property and equipment and pollution or other  environmental
damage and may result in curtailment or suspension of our related operations. We
are  not  fully  insured  against  all  risks  incident  to our  business.  If a
significant  accident  or  event  occurs  that is not  fully  insured,  it could
adversely affect our operations and financial condition.

INSURANCE

Companies  engaged in the petroleum  products  distribution and storage business
may be sued for  substantial  damages  in the  event  of an  actual  or  alleged
accident or environmental  contamination.  The Company  maintains  $2,000,000 of
liability insurance.  There can be no assurance that we will be able to continue
to maintain  liability  insurance at a reasonable cost in the future,  or that a
potential  liability will not exceed the coverage  limits.  Nor can there be any
assurance  that the amount of insurance  carried by us will enable it to satisfy
any claims for which it might be held liable  resulting  from the conduct of its
business operations.

                                 USE OF PROCEEDS

We will not  receive  any  proceeds  from the sale of the shares by the  selling
shareholders.  However,  we may  receive  proceeds  from the sale to (1)  Impact
International,  LLC, (2) the Mercator Group of Funds, and (3) Margaux Investment
Management  Group,  S.A.,  and (4)  Robinson  Reed,  Inc. of common stock shares
issuable  upon the exercise of warrants.  We intend to use the proceeds from the
exercise of warrants by Impact for  reduction  of the  principal  balance of our
financial obligation to Impact under the terms of the Promissory Note. If all of
the warrants were  exercised,  the  Debentures  converted at the Floor Price and
promissory notes paid in full, we could realize $16,005,912 Dollars.

We will pay all the expenses incident to this registration. We plan to use any
net proceeds received upon the exercise of the warrants for general corporate
purposes.

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Our common stock is traded on the OTC Electronic  Bulletin Board.  The following
table  sets  forth  the high and low bid  prices  of our  common  stock for each
quarter for the years 2003 and 2004.  The  quotations  set forth  below  reflect
inter-dealer prices, without retail mark-up, mark-down or commission and may not
represent actual transactions.

Common Stock:

Our common stock trades  Over-the-Counter  (OTC) on the OTC Bulletin Board under
the symbol TIDE.  Table 1. sets forth the high and low bid  information  for the
past two years. These quotations  reflect  inter-dealer  prices,  without retail
mark-up,  mark-down or  commission  and may not represent  actual  transactions.
These quarterly trade and quote data provided by NASDAQ OTC Bulletin Board.




                                       14


Table 1.

Bid Information

Fiscal Quarter Ended
                                                 High         Low

March 31, 2005                                   1.98         1.85

December 31, 2004                                1.36         0.60
September 30, 2004                               2.18         0.73
June 30, 2004                                    3.18         1.70
March 31, 2004                                   4.45         1.72

December 31, 2003                                2.57         0.75
September 30, 2003                               1.05         0.24
June 30, 2003                                    0.47         0.20
March 31, 2003                                   0.40         0.15

On March 31, 2005, the closing bid and ask prices for shares of our common stock
in the over-the-counter  market, as reported by NASD OTC BB were $1.98 and $1.85
per share, respectively.

We believe that there are presently 39 market makers for our common stock.  When
stock is traded in the public market,  characteristics  of depth,  liquidity and
orderliness of the market may depend upon the existence of market makers as well
as the presence of willing buyers and sellers.  We do not know if these or other
market makers will continue to make a market in our common stock.  Further,  the
trading  volume in our common  stock has  historically  been both  sporadic  and
light.

As of March  31,  2005 we had an  aggregate  of 86  stockholders  of  record  as
reported by our transfer  agent,  Signature  Stock  Transfer Co.,  Inc.  Certain
shares  are held in the  "street"  names of  securities  broker  dealers  and we
estimate the number of stockholders  which may be represented by such securities
broker  dealer  accounts may exceed 1,500.  On March 31, 2005 we had  62,363,359
shares issued and outstanding.

Dividends and Dividend Policy

There are no  restrictions  imposed on the  Company  which  limit its ability to
declare  or pay  dividends  on its  common  stock,  except as  limited  by state
corporation  law.  During the year ended  December  31,  2004,  no cash or stock
dividends  were  declared  or  paid  and  none  are  expected  to be paid in the
foreseeable future.

We expect to continue to retain all earnings  generated by our future operations
for the  development  and growth of our  business.  The Board of Directors  will
determine  whether  or not to  pay  dividends  in the  future  in  light  of our
earnings, financial condition, capital requirements and other factors.

Securities Authorized for Issuance under Equity Compensation Plans

The following table summarizes our equity compensation plan information as of
December 31, 2004. Information is included for equity compensation plans not
approved by our security holders.




                                       15




Table 1.

Equity Compensation Plan Information
------------------------ ------------------------ ---------------------- ------------------------

Plan Category            Number of Securities to  Weighted-average       Number of Securities
                         be issued upon exercise  Exercise price of      remaining available for
                         of outstanding options,  outstanding options,   future issuance under
                         warrants and rights      warrants, and rights   equity compensation
                                                                         plans (excluding
                                                                         securities reflected in
                                                                         column (a) 
                                                                               
------------------------ ------------------------ ---------------------- ------------------------
                                   (a)                      (b)                    (c)
------------------------ ------------------------ ---------------------- ------------------------
Equity Compensation 
Plans approved by 
security holders                  None                      None                   None
------------------------ ------------------------ ---------------------- ------------------------
Equity Compensation 
Plans not approved by            500,000 (1)             $ 0.125                   None
security holders               5,000,000 (2)             $ 0.287                  210,122
                               5,000,000 (3)             $ 0.87                 4,500,000
------------------------ ------------------------ ---------------------- ------------------------
Total                         10,500,000                 $0.333                 4,710,122
------------------------ ------------------------ ---------------------- ------------------------


(1) This plan registered  shares issued for legal services rendered on behalf of
the Company and approved by our Board of Directors.  These shares were issued in
lieu of cash legal fees for services rendered during 2002.


(2) On May 27, 2003, the Company adopted the 2003 Non-Qualified  Stock Grant and
Option Plan. The Plan reserved 5,000,000 shares. The Plan is administered by our
Board of Directors.  Directors, officers, employees consultants,  attorneys, and
others  who  provide   services  to  our  Company  are  eligible   participants.
Participants  are  eligible to be granted  warrants,  options,  common  stock as
compensation.

(3) On November 2, 2004, the company adopted the 2004 Non-Qualified  Stock Grant
and Option Plan. The Plan reserved 5,000,000 shares. The Plan is administered by
our Board of Directors.  Directors, officers, employees consultants,  attorneys,
and others who  provide  services  to our  Company  are  eligible  participants.
Participants  are  eligible to be granted  warrants,  options,  common  stock as
compensation.  On November 5, 2004, under the terms of James Smith's  employment
agreement, we granted and issued 500,000 common shares to him under this Plan.

                                    BUSINESS
Business Overview

Tidelands  Oil  &  Gas  Corporation  (the  "Company"),   formerly  known  as  C2
Technologies,  Inc., was  incorporated  under the laws of the State of Nevada on
February 25, 1997. C2 Technologies, Inc. changed its name to Tidelands Oil & Gas
Corporation  on November 19, 1998.  The Company has nine  subsidiaries  which it
directly and indirectly owns as follows:  (1) Rio Bravo Energy LLC, (2) Arrecefe
Management LLC, (3) Marea Associates, L.P. , (4) Terranova Energia, S.de R.L. de
C.V. and (5) Sonterra Energy Corporation.  We also own a 97% limited partnership
interest in Reef Ventures,  L.P.(6).  Arrecefe  Management LLC owns a 1% general
partner interest in Reef Ventures,  L.P. Rio Bravo Energy,  LLC owns 100% of the
membership interest in Sonora Pipeline LLC. (7) Reef Ventures, L.P. owns 100% of
the member interest in Reef International LLC(8) and Reef Marketing LLC(9).

The Company's  products and services are primarily  focused on  development  and
operation of transportation,  processing,  distribution and storage projects for
natural  gas and  natural  gas  liquids  in the  northeastern  states  of Mexico
(Chihuahua, Coahuila, Nuevo Leon and Tamaulipas) and the State of Texas.

Reef Ventures International Pipeline

Until  September  30, 2004,  we derived our revenue from sales of natural gas to
Conagas, the local distribution company in Piedras Negras, Coahuila, through the
pipeline  owned by Reef  Ventures,  L.P. On September 1, 2004,  we converted the
revenue  source for this  pipeline  to a  transportation  fee.  As a reseller of
natural gas we were  obligated to restrict of use of $1,000,000 of cash in order
to fund a credit facility in favor of the seller of natural gas. We believe that
converting  the revenue source to a  transportation  fee that we will double net
revenues  based upon current gas volumes  committed for delivery to the customer
in Piedras Negras, Coahuila. Additionally, Management is evaluating an expansion
of the pipeline in Coahuila to serve new markets  along the state highway No. 57
corridor to Monclova,  Coahuila.  The planned  Liquid  Petroleum Gas ( LPG) line
between Eagle Pass, Texas and Piedras Negras,  Coahuila is being re-evaluated in
light of new supply sources emerging in Nuevo Laredo and Reynosa,  Tamaulipas. A
decision  to  proceed,  modify or abandon  the LPG  project at this  location is
expected in the future.  The above projects were acquired in connection with the
buyout of the Impact general and limited partnership interests in Reef Ventures,
L.P.




                                       16


Tidelands Oil & Gas Storage Enterprise

In December 2003, we entered into a Memorandum of Understanding (MOU) with PEMEX
to design,  build and operate an underground natural gas storage facility in the
vicinity of Reynosa, Tamaulipas, Mexico, in the Burgos Basin area and eventually
at other regions in Mexico.  The MOU provides for exclusivity in the development
of the projects and the related transportation and interconnecting  pipelines to
and from the storage facilities.

We have  completed  the  initial  study of the  Burgos  facility  and  expect to
complete final contract  negotiations with the Secretary of Energy and PEMEX for
the  construction and operation of the facility before the end of 2005. A system
of two  interconnecting  pipelines  is also  proposed  to  enhance  the  overall
pipeline grid in Mexico and the operational  efficiency of the proposed  storage
facility. The capital budget for these projects exceeds $700 Million Dollars and
is expected to be funded through  issuance of additional  equity of the Company,
the addition of joint venture partners and/or debt financing.  Marea Associates,
L.P. was formed to own the majority interest in Terranova Energia, S. de R.L. de
C.V., a Mexican  company  which will conduct all business  dealings in Mexico on
behalf of Tidelands.  Rio Bravo Energy LLC, an existing wholly owned  subsidiary
owns the general  partner  interest  in Marea  Associates,  L.P.  and a minority
interest in Terranova Energia, S. de R.L. de C.V.

Rio Bravo Energy, LLC

Rio Bravo  Energy,  LLC was formed on August 10, 1998 to operate the Chittim Gas
Processing  Plant which was  purchased  in 1999 and was  processing  natural gas
primarily from Conoco Oil's Sacatosa Field.  The Sacatosa Field was primarily an
oilfield  which  produced  high BTU  casinghead  gas from  which gas  processing
operations would yield valuable hydrocarbon  components such as propane,  butane
and natural  gasolines.  As the field  depleted  lower volumes of casinghead gas
were being delivered by Conoco,  and other gas producers could not be contracted
with for  processing of additional  replacement  volumes of gas.  Therefore,  in
October 2002, the plant was temporarily shut down due to the declining economics
associated with low volume  operation of the plant.  Management  plans to reopen
the plant when adequate  volumes of gas from third party  producers  makes plant
operations  economically  attractive.  The  gas  plant  has  the  capability  to
fractionate  natural gas into commercial  grade propane and butane.  The maximum
intake capacity of gas plant is 10 million cubic feet of gas per day. Presently,
we are evaluating  opening the plant for LPG production for our Sonterra  Energy
Corporation  Austin  propane  business.  The  market for the  products  of plant
operation could include our future propane/butane terminal and pipeline crossing
into Mexico, and/or LPG supply to Sonterra's propane business in Austin, Texas.

Sonora Pipeline, LLC

Sonora  Pipeline,  LLC was formed in January 1998 to operate the Sonora pipeline
network which has the capability of delivering  adequate  volumes of natural gas
for economic operation of the Chittim Gas Processing Plant. The pipeline network
consists of  approximately  80 miles of gas pipeline.  This pipeline network was
acquired in conjunction with the Chittim Gas Processing  Plant  acquisition and,
when operational,  could generate revenue from transportation fees to be charged
to third party gas producers  shipping natural gas to the gas plant owned by Rio
Bravo Energy LLC.

Sonterra Energy Corporation Business

On  November  1, 2004,  through  our  subsidiary,  Sonterra  Energy  Corporation
subsidiary,  we entered  into an Asset  Purchase and Sale  Agreement  with Oneok
Propane  Distribution  Company,  a division of ONEOK Propane Company, a Delaware
corporation.   We  purchased  the  assets  of  this  division  for  Two  Million
($2,000,000).  The assets consist of propane distribution systems, including gas
mains, yard lines, meters and storage tanks,  serving the following  residential
13 subdivisions in the Austin, Texas.  Additionally,  we provide gas to Arbolago
and Hills of Lakeway subdivisions. The 15 subdivisions include:

o        Arbolago*
o        Austin's Colony Phase II
o        Costa Bella
o        Hills of Lakeway



                                       17


o        Jacarandas
o        Lake Pointe
o        La Ventana
o        Lakewinds Estates
o        Northshore on Lake Travis Phase I
o        Riverbend
o        Rob Roy Rim
o        Senna Hills
o        Sterling Acres
o        The Point
o        The Preserve at Barton Creek

These subdivisions  contain 1,333 lots.  Presently,  850 of lots are metered for
use.  There are 483 number of unmetered  lots. As new homes are  constructed  on
these lots our customer base will grow. Presently,  100% of the subdivisions are
metered for propane consumption.

The propane  distribution  system is comprised of  approximately 25 miles of gas
main pipe, 75,000 feet of yard lines, 850 meters,  storage tanks with a combined
capacity  of 156,000  gallons.  Sonterra is the  exclusive  seller of propane in
these subdivisions and is not considered a regulated utility. Sonterra purchases
propane products from a number of distributors in Austin, Texas.

We financed the  purchase of these  assets by selling  Four Million  (4,000,000)
shares to ACH Securities,  S.A., a company domiciled in Geneva, Switzerland, for
Two Million  ($2,000,000)  Dollars.  On October 14, 2004, in connection with the
ACH Securities  transaction,  we issued Margaux  Investment  Group,  S.A. common
stock  warrants to purchase  One Million  (1,000,000)  shares for Fifty  ($0.50)
Cents per share and One Million (1,000,000) shares at $2.50 per share.

The  Texas  Railroad  Commission   regulates  all  aspects  of  the  production,
transportation and processing of petroleum  products,  including propane, in the
State of Texas.

Competition
-----------

Reef Ventures, L.P.  Eagle Pass Pipeline Crossing

Our Eagle Pass international pipeline crossing competes with a pipeline owned by
West Texas Gas, Inc. pipeline crossing which is located two miles north of Eagle
Pass.  We believe that the West Texas Gas crossing  will be able to compete with
us  only  marginally  beginning  in  2006  due  to a very  limited  transmission
capability and marketing efforts currently being undertaken by Management.

Sonterra Energy Corporation Propane Distribution

Our propane  distribution  business  serving the 15 Austin  subdivisions  is not
subject to competition within the existing acquired  subdivisions because we are
the sole propane supplier. The residential subdivisions are subject to a propane
supply  covenant   granting  us  the  exclusive   supply  of  propane  for  each
subdivision.  In the  future,  we will  compete in the  bidding  process for new
propane distribution systems as new residential  subdivisions are developed.  We
may also be able to acquire  additional  existing propane  distribution  systems
from competitors.

Employees
---------

Tidelands has seven full time employees  including our corporate  officers.  Our
Sonterra Energy  subsidiary,  which operates the Austin propane gas distribution
company, has 9 full-time employees.

PROPERTIES

Reef Ventures, L.P. owns and operates the international natural gas pipeline and
related  facilities  located in Maverick  County,  Texas and  Coahuila,  Mexico.
Tidelands owns a 97% limited  partnership  interest in this entity.  We acquired
this interest from Impact  International,  LLC.  Impact financed our purchase of
this system and we owe Impact $ 6,731,883.



                                       18


Rio Bravo Energy,  LLC owns and operates the Chittim Gas Processing  Plant which
is located in Maverick, County, Texas. The plant is currently shut down. The gas
plant has the  capability  to  fractionate  natural  gas into  commercial  grade
propane and butane.  In the near future,  we may activate this plant and produce
propane for our Sonterra propane business in Austin, Texas.

Sonora   Pipeline,   LLC  owns  the  Sonora  Pipeline   network   consisting  of
approximately  80 miles of  pipeline.  No  significant  encumbrances  exist with
respect to the assets of this  company.  The pipeline is currently  inactive and
will be used  primarily to transport  natural gas from third party  producers to
supply  feedstock for the Chittim Gas Processing Plant owned by Rio Bravo Energy
LLC.

Sonterra Energy Corporation  operates a propane  distribution  systems providing
propane  to  15  residential   subdivisions  in  Austin,   Texas.   The  propane
distribution  system is  comprised of  approximately  25 miles of gas main pipe,
75,000 feet of yard lines, 850 meters and storage tanks with a combined capacity
of 156,000 gallons of LPG.

We lease our San Antonio  executive office. We entered into this office lease on
August 1, 2003. The term expires November 30, 2005. Our monthly lease payment is
$3,400. Our rent expense for 2004 was $43,300.  This figure includes $2,500 rent
paid on behalf of the Sonterra Energy Corporation operations.

           MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF OPERATIONS

The following  analysis of the results of operations and financial  condition of
our  Company  should  be read in  conjunction  with the  consolidated  financial
statements of Tidelands Oil & Gas  Corporation for the three months ending March
31, 2005 and year ended  December  31, 2004 and notes  thereto  contained in the
Report on Form 10-QSB and Form  10-KSB,  respectively,  of  Tidelands  Oil & Gas
Corporation as filed with the Securities and Exchange Commission.

BUSINESS OVERVIEW

Our products and services are primarily  focused on development and operation of
transportation,  processing,  distribution  and storage projects for natural gas
and  natural  gas  liquids  in the  northeastern  states of  Mexico  (Chihuahua,
Coahuila, Nuevo Leon and Tamaulipas) and the state of Texas in the United States
of America.

We  derive  our  revenue  from  sales  of  natural  gas to  Conagas,  the  local
distribution company in Piedras Negras, Coahuila,  through the pipeline owned by
Reef Ventures, L.P. and the sale of propane gas to residential customers through
the assets owned by Sonterra  Energy  Corporation.  We also design and construct
residential propane delivery systems for new residential developments in Central
Texas.

With respect to our pipeline system owned by Reef Ventures,  L.P., management is
evaluating  an expansion of the pipeline in Coahuila to serve new markets  along
the state  highway No. 57 corridor to Monclova,  Coahuila.  We currently  expect
that this project will not be activated  until the fourth  quarter of 2005.  The
planned  natural gas liquid line between Eagle Pass,  Texas and Piedras  Negras,
Coahuila is being  re-evaluated in light of new supply sources emerging in Texas
and  Mexico.  We are  evaluating  the utility of the project as either a tolling
business  model for existing  demand in Coahuila or as a merchant  facility in a
direct  contract with the propane  importation  arm of PEMEX.  We expect further
development of the project to be announced by the fourth quarter of 2005.

Sonterra Energy Corporation, a wholly owned subsidiary of Tidelands entered into
the  residential  propane  distribution  business  on  November 1, 2004 with its
acquisition of 850 existing customers located in 15 subdivisions in the vicinity
of Austin,  Texas.  Sonterra's  existing and future market area includes several
central  Texas  locations  that do not have  access to natural gas as a fuel for
home heating and appliance usage.  Current expansion of over 400 lots within the
existing  subdivisions  is  possible.  Sonterra  has  also  entered  into  a new
agreement  with the  developer  of  Northshore  on Lake  Travis  to  expand  the
currently  serviced lots by an additional  1,000 units.  Up to 2,625  additional
lots may be  available  for  installation  of  residential  propane  delivery in
developments  currently  in the  planning  stages in the  nearly  central  Texas
vicinity. Management is actively seeking new subdivision installation of propane
systems in the Central Texas and has recently  identified 4 new  subdivisions in
the  San  Antonio/Austin   Hill  Country  corridor  as  prospective  for  system
installation.



                                       19


Rio Bravo  Energy,  LLC was formed on August 10, 1998 to operate the Chittim Gas
Processing  Plant which was  purchased  in 1999 and was  processing  natural gas
primarily from Conoco Oil's Sacatosa Field.  The Sacatosa Field was primarily an
oilfield  which  produced  high BTU  casinghead  gas from  which gas  processing
operations would yield valuable hydrocarbon  components such as propane,  butane
and natural  gasolines.  As the field  depleted  lower volumes of casinghead gas
were being  delivered by Conoco and other gas producers  could not be contracted
with for  processing of additional  replacement  volumes of gas.  Therefore,  in
October 2002, the plant was temporarily shut down due to the declining economics
associated  with low volume  operation of the plant. We plan to reopen the plant
in 2005 when adequate  volumes of LPG  feedstock  from third parties makes plant
operations economically attractive. We are evaluating the feasibility of opening
the gas plant for LPG production for our Sonterra LPG business in Austin, Texas.
Additionally,  the market for the products of the Chittim plant  operation could
include our future propane/butane terminal and pipeline crossing into Mexico. As
noted  above,  Rio Bravo  Energy LLC owns a general  partner  interest  in Marea
Associates,  L.P. and the minority interest in Terranova Energia,  S. de R.L. de
C.V.

Sonora  Pipeline,  LLC was formed in January 1998 to operate the Sonora pipeline
network which has the capability of delivering  adequate  volumes of natural gas
for economic operation of the Chittim Gas Processing Plant. The pipeline network
consists of approximately 80 miles of gas pipeline.  Presently,  the line is not
in use. The pipeline was acquired in conjunction with the Chittim Gas Processing
Plant   acquisition.   When   operational,   it  would  generate   revenue  from
transportation fees charged to third party gas producers shipping natural gas to
the Chittim Gas Plant owned by Rio Bravo  Energy LLC.  Sonora  Pipeline LLC will
also own and operate the U.S.  (Texas)  pipeline  segments to be  constructed in
connection  with the  Mexican  pipeline,  LNG  regasification  terminal  and gas
storage  projects  which will  interconnect  to the U.S.  via two  international
pipeline crossings near McAllen, Texas. The estimated capital cost of these U.S.
segments is approximately $60 million USD.  Management expects a filing with the
Federal  Energy  Regulatory  Commission  in  the  second  quarter  of  2005  for
permission  to operate  these new  pipelines  and the  granting of  presidential
permits for the  international  crossings  near Penitas and Progreso,  Texas for
delivery of natural gas into the state of Tamaulipas and the pipelines  owned by
our Mexican subsidiary, Terranova Energia S. de R.L. de C.V.

In  October  2003,  we  entered  into a  confidentiality  agreement  with  Pemex
Exploration and Production  ("PEP") to facilitate the exclusive exchange of well
control  and seismic  data for the purpose of  evaluating  the  feasibility  and
design of one or more underground  natural gas storage  facilities in the Burgos
Basin of Northeast  Mexico.  In December  2003,  we entered into a Memorandum of
Understanding  (MOU)  with  PEMEX to design,  build and  operate an  underground
natural gas storage facility in the vicinity of Reynosa, Tamaulipas,  Mexico, in
the  Burgos  Basin area and  eventually  at other  regions  in  Mexico.  The MOU
provides  for  exclusivity  in the  development  of the projects and the related
transportation and interconnecting pipelines to and from the storage facilities.

We have  completed  the  initial  study of the  Burgos  facility  and  expect to
complete final contract  negotiations with the Secretary of Energy and PEMEX for
the construction and operation of the facility in the second or third quarter of
2005. A system of two interconnecting  pipelines is also proposed to enhance the
overall  pipeline grid in Mexico and the  operational  efficiency of the storage
facility.  Permit applications for all these projects will be filed in 2005 with
the Mexican Energy Regulatory Commission.  The capital budget for these projects
exceeds  $700  Million  Dollars.  We  anticipate  funding  these  projects  with
additional equity of the Company,  the addition of joint venture partners and/or
debt  financing.  Marea  Associates,  L.P. was formed during the fiscal  quarter
ended June 30, 2004 to own the  majority  interest in Terranova  Energia,  S. de
R.L. de C.V., a Mexican  company  which will  conduct all  business  dealings in
Mexico on behalf of the  Tidelands.  Rio Bravo  Energy LLC,  an existing  wholly
owned subsidiary owns the general partner interest in Marea Associates, L.P. and
a minority interest in Terranova Energia, S. de R.L. de C.V.

We are in the preliminary design phase for an LNG regasification  terminal to be
located  in  offshore  Mexican  waters  of the Gulf of  Mexico  near  Matamoros,
Tamaulipas.  The  Dorado  LNG  Terminal  would  provide  additional  supply  for
Northeast Mexico natural gas markets which are currently importing approximately
1.0 BCF per day  from the U.S.  The  capital  cost to  build  the  terminal  and
interconnecting  pipeline to the planned storage facility is expected to be over
$200  million  USD.  Management  estimates a cumulative  capital  investment  of
approximately $1 billion USD for the LNG regasification  terminal, the pipelines
in the U.S.  and Mexico and the Mexican  storage  facility.  These  projects are
targeted to address the  critical  infrastructure  needs for the natural gas and
power  markets  in  Northeast   Mexico  through  the  year  2013.  A  collateral



                                       20


opportunity  to import  natural gas into the U.S.  via the  project's  route and
facilities is also  contemplated.  Management is in active  negotiations for LNG
supply,  U.S.  supply  and off take gas  contracts  in Mexico  and the U.S.  The
projects  will be developed and operated  with a tolling  business  model as the
revenue premise,  however, joint venture or contractual relationships with third
parties  may allow the Company to  participate  in  merchant  operations  in the
energy supply business for Mexican and U.S. customers.

We have had substantive and ongoing  discussions  with interested  third parties
regarding project  financing and will continue these discussions  throughout the
year as the projects develop.

RESULTS OF OPERATIONS

THE THREE  MONTHS  ENDED MARCH 31, 2005 AS COMPARED  WITH THE THREE MONTHS ENDED
MARCH 31, 2004

REVENUES:  The Company reported revenues of $ 628,075 for the three months ended
March 31, 2005 as compared with revenues from  continuing  operations of $ 0 for
the three months ended March 31, 2004.  The revenue  increase  resulted from the
acquisition of an additional 73% interest in Reef Ventures,  L.P. which owns and
operates a natural gas pipeline serving the Piedras Negras,  Coahuila market and
the  acquisition  of residential  propane  delivery  pipeline  assets from ONEOK
Propane  Company  in  the  fourth  quarter  of  2004   Transportation   fees  ($
74,211)charged from the Reef Ventures,  L.P. operations plus sales of propane by
Sonterra  Energy  Corporation to its  residential  customer base ($ 512,738) and
construction  service  income of $41,126  resulted in Total Revenues of $628,075
for the three months ended March 31, 2005.

TOTAL COSTS AND EXPENSES:  Total costs and expenses from  continuing  operations
increased  from $  1,538,208  for the three  months  ended  March 31,  2004 to $
$1,897,592  for the three months ended March 31, 2005.  Cost of Sales  increased
from $0 for the three  months  ended  March 31,  2004 to $ 284,679 for the three
months ended March 31, 2005 Operating  Expenses increased from $ 0 for the three
months  ended March 31, 2004 to $ $66,774 for the three  months  ended March 31,
2005.  Depreciation  Expense  increased from $ 11,280 for the three months ended
March 31, 2004 to $ 115,441 for the three months ended March 31, 2005.  Interest
Expense  increased  from $ 4,719 for the three  months  ended March 1, 2004 to $
209,787 for the three  months  ended  March 31,  2005.  Each of these  increases
resulted  primarily  from  growth  related  to  the  acquisition  of  98% of the
partnership  interest  in  the  Reef  Ventures,   L.P.   international  pipeline
operations and the  acquisition of the  residential  propane sales business near
Austin, Texas by Sonterra Energy Corporation.  Sales, General and Administrative
Expenses decreased from $ 1,522,209 for the three months ended March 31, 2004 to
$ 1,220,911 for the three months ended March 31, 2005.

COST OF SALES:  Total Cost of Sales increased from $0 for the three months ended
March 31, 2004 to $ 284,679 for the three months ended March 31, 2005 due to the
purchase cost of propane and the installation  cost of new meter hookups for the
assets owned by Sonterra Energy Corporation.

OPERATING EXPENSES: Operating expenses from continuing operations increased from
$ 0 for the three  months  ended March 31, 2004 to $ 66,774 for the three months
ended March 31, 2005. This increase was primarily due to the operating  expenses
incurred by Sonterra Energy  Corporation.  Depreciation  expense  increased by $
104,161  during the three months ended March 31, 2005 due to the  acquisition of
the natural gas pipeline owned by Reef Ventures, L.P. and the depreciable assets
acquired by Sonterra  Energy  Corporation  for the operation of the  residential
propane distribution systems in Austin,  Texas.  Interest expense increased by $
205,068 during the three months ended March 31, 2005 when compared to the period
ended  March 31,  2004 due to the debt  incurred  to  acquire  the  natural  gas
pipeline  owned by Reef Ventures,  L.P. and the issuance of convertible  debt to
entities  associated with the Mercator  Advisory Group, LLC, now known as M.A.G.
Capital, LLC.

GENERAL AND  ADMINISTRATIVE:  General & Administrative  Expenses  decreased by $
301,298 during the three months ended March 31, 2005 as compared with the period
ended March 31, 2004. Decreased  consulting fees were primarily  responsible for
the difference between the respective periods.

NET LOSS FROM  OPERATIONS:  Net loss of ($1,534,341)  for the three months ended
March 31, 2004  decreased to ($ 1,236,692)  for the three months ended March 31,
2005,  a decrease  in the amount of loss of $ 297,649.  Included in the net loss
from operations is $382,000 of expenses for financing  costs,  consulting  fees,
and legal fees paid by issuance of common stock.



                                       21


LIQUIDITY AND CAPITAL RESOURCES:  Direct capital  expenditures  during the three
months ended March 31, 2005  totaled $ 278,421.  The capital  expenditures  were
composed  of  increased  office  furniture,  equipment  and  leasehold  costs ($
41,076),  pre-construction  costs  regarding  potential  international  pipeline
crossings  and  storage  facilities  in Mexico  ($  168,471),  , and  additional
machinery,  equipment,  trucks,  autos and  trailers  for the  operation  of the
Sonterra Energy Corporation propane systems ($68,878). Total debt decreased from
$  12,306,107  at December 31, 2004 to $  12,256,131  at December 31, 2005.  The
decrease  in total debt is  primarily  due to payment of  accounts  payable  and
accrued  expenses.  Net loss for the three  months  ended  March 31, 2005 was ($
1,236,692) a decrease in net loss of 19% from the net loss of ($ 1,534,341)  for
the three  months  ended March 31,  2004.  Basic and diluted net loss per common
share decreased 33% to ($0.02). The net loss per share calculation for the three
months ended March 31, 2005 included an increase in actual and equivalent shares
outstanding.

YEAR ENDED DECEMBER 31, 2004 AS COMPARED TO YEAR ENDED DECEMBER 31, 2003

RESULTS OF OPERATIONS

REVENUES:  The Company  reported  revenues of  $1,883,838  for the twelve months
ended December 31, 2004 as compared with revenues from continuing  operations of
$178,856 for the twelve  months ended  December 31, 2003.  The revenue  increase
resulted  primarily  from the  acquisition of an additional 73% interest in Reef
Ventures,  L.P.  which owns and  operates a natural  gas  pipeline  serving  the
Piedras   Negras,   Coahuila   market.   Natural  gas  sold   ($1,323,459)   and
transportation  fees ($76,767) charged from these operations  totaled $1,400,227
for the twelve  months ended  December  31,  2004.  Sales of propane by Sonterra
Energy  Corporation to its residential  customer base  ($363,413),  service call
income for its customers  ($34,373),  and installation income for new yard lines
and meter sets ($2,850) totaled to $400,636 for the twelve months ended December
31, 2004. A new revenue source from Sonterra Energy Corporation was construction
services  related to propane  main lines and tank sites for  subdivisions  under
development,  which  resulted in $82,975 of revenues for the twelve months ended
December 31, 2004.  Other  Revenues  decreased by $178,856 for the twelve months
ended  December  31, 2004 as compared to the twelve  months  ended  December 31,
2003.

TOTAL COSTS AND EXPENSES:  Total costs and expenses from  continuing  operations
increased  from  $3,061,068  for the twelve  months  ended  December 31, 2003 to
$8,451,280 for the twelve months ended December 31, 2004.  Each category of cost
and  expense  increased  significantly  due to the rapid  growth  in assets  and
operating  expenses  experienced  by the Company  during the twelve months ended
December 31, 2004.  Cost of Sales  increased from $0 for the twelve months ended
December 31, 2003 to $1,508,891  for the twelve months ended  December 31, 2004.
Operating  Expenses  increased from $27,767 for the twelve months ended December
31, 2003 to $99,665 for the twelve months ended December 31, 2004.  Depreciation
Expense  increased from $43,006 for the twelve months ended December 31, 2003 to
$244,889  for the twelve  months  ended  December  31,  2004.  Interest  Expense
increased from $53,163 for the twelve months ended December 31, 2003 to $300,566
for the twelve months ended December 31, 2004. Each of these increases  resulted
primarily  from  growth  related to the  acquisition  of 98% of the  partnership
interest in the Reef Ventures,  L.P.  international  pipeline operations and the
acquisition  of the  residential  propane sales  business near Austin,  Texas by
Sonterra Energy Corporation. Officers & Directors Salaries & Fees increased from
$313,000 for the twelve  months ended  December 31, 2003 to  $1,331,848  for the
twelve months ended December 31, 2004. This increase  resulted from the addition
of additional  directors  and officers  combined with the increased use of stock
based  compensation  in the  employment  agreements  of  officers.  General  and
Administrative  Expenses  increased from  $2,624,132 for the twelve months ended
December 31, 2003 to $4,965,421  for the twelve  months ended  December 31, 2004
due to the results  from the startup and  initial  operation  of the  additional
business units mentioned above and the expenses for expanded Company  operations
associated with the development of new midstream energy projects in the U.S. and
Mexico during that period.

COST OF SALES: Total Cost of Sales increased from $0 for the twelve months ended
December 31, 2003 to $1,508,891  for the twelve months ended  December 31, 2004.
Cost of sales  increased  by  $1,299,518  for the  purchase  cost of natural gas
resold thru our international  pipeline  operated by Reef Ventures,  L.P. and by
$209,373  for the  purchase  cost of propane,  meter sets and yard lines sold to
residential customers by Sonterra Energy Corporation.




                                       22


OPERATING  EXPENSES:  Operating  expenses from continuing  operations  which are
expenses  related  to the  operation  of  company  assets in an active  business
segment  increased from $27,767 for the twelve months ended December 31, 2003 to
$99,665 for the twelve months ended  December 31, 2004 which is a total increase
of $71,898.  This  increase was due to the operating  expenses  incurred for the
international  pipeline  crossing  operated  by  Reef  Ventures,  L.P.  and  the
operating expenses incurred by Sonterra Energy Corporation. Depreciation expense
increased by $201,883  during the twelve  months ended  December 31, 2004 due to
the acquisition of the natural gas pipeline owned by Reef Ventures, L.P. and the
depreciable  assets acquired by Sonterra Energy Corporation for the operation of
the residential propane distribution systems in Austin,  Texas. Interest expense
increased by $247,403  during the twelve  months ended  December 31, 2004 due to
the debt  incurred to acquire the natural gas pipeline  owned by Reef  Ventures,
L.P.  and the  issuance  of  convertible  debt to entities  associated  with the
Mercator  Advisory  Group.  Officers & Directors  Salaries & Fees  increased  by
$1,018,848  during the twelve months ended  December 31, 2004 as a result of the
addition of one  director  and two  officers to the  Company  combined  with the
increased  use of stock  based  compensation  in the  employment  agreements  of
officers.

GENERAL AND  ADMINISTRATIVE:  General &  Administrative  Expenses  increased  by
$2,341,289  during the twelve months ended December 31, 2004.  Consulting  fees,
legal fees,  and financing  fees  increased by $1,822,414  for the twelve months
ended December 31, 2004.  The remaining  increase in G & A costs of $518,875 for
the twelve  months ended  December 31, 2004 was from  increases in travel costs,
office rent, insurance premiums,  entertainment, and payroll plus other expenses
associated with additional employees.  The significant expansion of scope in the
business plan for the Company and the need to conserve cash working  capital for
certain project  pre-development costs required the use of significant issuances
of stock for general and administrative  expenses during the twelve months ended
December 31, 2004.

NET LOSS FROM  OPERATIONS:  Net loss of ($1,348,481) for the twelve months ended
December 31, 2003 increased to ($6,517,732) for the twelve months ended December
31, 2004, an increase in the amount of loss of  $5,169,251.  Included in the net
loss from operations is $4,603,066 of expenses for financing  costs,  consulting
fees, legal fees, and employee compensation paid by issuance of common stock.

LIQUIDITY AND CAPITAL RESOURCES:  Direct capital  expenditures during the twelve
months ended December 31, 2004 totaled  $8,727,010 as compared with $134,505 for
the twelve months ended  December 31, 2003. The increased  capital  expenditures
were composed of the  acquisition of the assets of Reef Ventures,  L.P.  natural
gas pipeline ($5,933,442),  increased office furniture,  equipment and leasehold
costs ($26,550), higher pre-construction costs regarding potential international
pipeline crossings and storage facilities in Mexico ($822,525), pre-construction
costs related to propane distribution systems ($207,415),  machinery, equipment,
trucks,  autos and trailers  from the  Sonterra  asset  acquisition  ($120,355),
storage  tanks  and  main  lines  for  propane  distribution   ($1,596,439)  and
additional equipment for our gas processing plant ($20,000).

The Company also paid $1,158,937 for goodwill associated with the acquisition of
the Reef  Ventures,  L.P. and Sonterra  Energy  Corporation  assets.  Total debt
increased  from  $1,138,905 at December 31, 2003 to  $12,306,107 at December 31,
2004.  The  increase  in total debt is  primarily  due to:  (1) the  acquisition
indebtedness  created in the acquisition of the Reef Ventures,  L.P. partnership
interests from Coahuila  Pipeline LLC and Impact  International LLC as described
in Note 4 5 and Note 14 to the Consolidated  Financial Statements for the period
ended December 31, 2004,  and (2) the issuance of Convertible  Debentures to the
Mercator  Advisory Group, LLC funds as described in Note 4 5 of the Consolidated
Financial  Statements for the period ended  December 31, 2004.  Total debt as of
December 31, 2004 and December 31, 2003  expressed as a percentage of the sum of
total debt and shareholders' equity was 71.45% and 70.15% respectively.

Net loss for the twelve  months  ended  December  31, 2004 was  ($6,517,182)  an
increase  in net loss of 483% from the net loss of  ($1,348,481)  for the twelve
months ended December 31, 2003. Diluted net loss per common share increased 300%
to  ($0.09).  The net loss per share  calculation  for the twelve  months  ended
December  31,  2004  included  an  increase  in  actual  and  equivalent  shares
outstanding. In addition, the period ended December 31, 2003 included a one time
gain  of  partial  sale  of a  subsidiary  in the  amount  of  $1,533,731  which
influenced  the difference in net income (loss) per share for the periods ending
December 31, 2003 versus December 31, 2004.



                                       23


FORWARD-LOOKING STATEMENTS:

We have included  forward-looking  statements in this report.  For this purpose,
any  statements  contained in this report that are not  statements of historical
fact may be  deemed to be  forward  looking  statements.  Without  limiting  the
foregoing,  words  such as "may",  "will",  "expect",  "believe",  "anticipate",
"estimate",  "plan" or "continue" or the negative or other variations thereof or
comparable  terminology  are  intended to identify  forward-looking  statements.
These statements by their nature involve  substantial  risks and  uncertainties,
and actual  results  may differ  materially  depending  on a variety of factors.
Factors that might cause  forward-looking  statements to differ  materially from
actual  results  include,  among other  things,  overall  economic  and business
conditions,  demand  for the  Company's  products,  competitive  factors  in the
industries  in which we compete or intend to compete,  natural gas  availability
and cost and timing,  impact and other  uncertainties of our future  acquisition
plans.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK:

The  Company  does  not  issue  or  invest  in  financial  instruments  or their
derivatives for trading or speculative  purposes.  The operations of the Company
are conducted  primarily in the United States,  and, are not subject to material
foreign  currency  exchange risk.  Although the Company has outstanding debt and
related  interest  expense,  market risk of interest rate exposure in the United
States is currently not material.

                              SELLING SHAREHOLDERS

The following table provides certain information about the selling shareholder's
beneficial ownership of our common stock as of March 31, 2005 and as adjusted to
give effect to the sale of all of the shares being offered by this prospectus.

The number of shares that the Mercator Momentum Fund, LP, Mercator Momentum Fund
III, LP, Monarch Pointe Fund, Ltd.,  M.A.G.  Capital,  LLC,  formerly,  Mercator
Advisory Group,  LLC, and Robinson Reed,  Inc., will own at any time are subject
to limitation in the governing agreements for the 7% Convertible  Debentures and
warrants,  respectively,  so that the aggregate number of shares of common stock
of which such selling  stockholder and all persons  affiliated with such selling
stockholder (calculated pursuant to Rule 13d-3 of the Securities Exchange Act of
1934,  as  amended)  does not at any time exceed  9.99% of our then  outstanding
common stock.  The Mercator  group of companies and Robinson Reed have agreed to
restrict  their  right to convert  their  debentures  into our common  stock and
restrict  their right to exercise  their common stock  warrants  into our common
stock.  They do not have the right to convert  debentures  to stock or  exercise
their common stock  warrants,  if it would cause their  beneficial  ownership to
exceed 9.99% of the total  issued and  outstanding  shares of our  Company.  The
practical  effect of these  restrictions is that the Mercator group of companies
and Robinson Reed can never be in a position to be deemed a 10%  shareholder  of
our Company.

The following table  identifies the selling  stockholders  and indicates (i) the
nature of any position,  office or other material relationship that each selling
stockholder  has  had  with  us  during  the  past  three  years  (or any of our
predecessors  or affiliates) and (ii) the number of shares and percentage of our
outstanding shares of common stock owned by the selling stockholder prior to the
offering,  the  number of shares to be  offered  for the  selling  stockholder's
account  and the number of shares and  percentage  of  outstanding  shares to be
owned by the selling stockholder after completion of the offering.

The percentage  interest of each selling  stockholder is based on the beneficial
ownership  of  such  selling  stockholder  divided  by the  sum  of the  current
outstanding  shares of common stock plus the  additional  shares,  if any, which
would  be  issued  to  such  selling  stockholder  (but  not any  other  selling
stockholder) when exercising warrants or other rights in the future.  Applicable
percentage  of  ownership  is  based  on  62,363,359   shares  of  common  stock
outstanding  as of March  31,  2005  together  with  securities  exercisable  or
convertible  into shares of common stock  within 60 days of March 31, 2005,  for
each  stockholder.  Beneficial  ownership is determined  in accordance  with the



                                       24




rules of the Securities and Exchange Commission and generally includes voting or
investment  power with respect to securities.  Shares of common stock subject to
securities  exercisable  or  convertible  into  shares of common  stock that are
currently exercisable or exercisable within 60 days of March 31, 2005 are deemed
to be  beneficially  owned by the person holding such securities for the purpose
of computing the percentage of ownership of such person,  but are not treated as
outstanding  for the purpose of computing the percentage  ownership of any other
person.  Note  that  affiliates  are  subject  to Rule 144 and  insider  trading
regulations and percentage computation is for form purposes only.

Table 1.

Name of Selling        Shares Beneficially   Percent of Class of    Maximum Number of      Shares Beneficially   Percent of Class of
Shareholder            Owned Before          Shares Owned Before    Shares to be Sold in   Owned After the       Shares Owned After
                       Offering              the Offering (A)       this Offering          Offering
                                                                                                   


Impact International,  9,199,980             14.75%                 9,199,980              -0-                    -0-
LLC(1)

Carl Allers            1,914,729             3.07%                  1,914,729              -0-                    -0-
Etablissemen (2)

Margaux Group(3)       3,988,889             6.396%                 3,988,889              -0-                    -0-
Investment Mgmt.

ACH Securities(4)      4,000,000             6.414%                 4,000,000              -0-                    -0-

Mercator Momentum      3,291,974             5.278%                 3,291,974              -0-                    -0-
Fund, LP (5)

Mercator Momentum      2,268,092             3.636%                 2,268,092              -0-                    -0-
Fund III, LP(6)

Monarch Pointe Fund,                       
LP (7)                 7,400,463            11.866%                7,400,463               -0-                  

M.A.G. Capital, 
LLC(8)                 17,690,059            28.37%                 17,690,059             -0-                    -0-

David F. Firestone(9)  17,690,059            28.37%                 17,690,059             -0-                    -0-

Michael Ward (10)      500,000               0.80%                  500,000                -0-                    -0-

Royis Ward (11)        500,000               0.80%                  500,000                -0-                    -0-

James B. Smith (12)    500,000               0.80%                  500,000                -0-                    -0-

Ahmed Karim (13)       500,000               0.80%                  500,000                -0-                    -0-

Samuel Simon (14)      500,000               0.80%                  500,000                -0-                    -0-

Robinson Reed (15)     1,357,820            2.18%                   1,357,820              -0-                    -0-

Total                  39,293,657           63.00%                  39,293,657             -0-                    -0-




(A) Based on  62,363,359  of common  stock issued and  outstanding  on March 31,
2005.  (B) Assumes that the selling  shareholder  will sell all of the shares of
the common  stock  offered  by this  prospectus.  We cannot  assure you that the
selling shareholders will sell all or any of these shares.

(1) Represents up to 7,500,000  shares of common stock issuable upon exercise of
common stock warrants and 1,699,980  shares of common stock presently issued and
outstanding.  Robert S. May has voting and dispositive power with respect to the
securities owned by Impact International, LLC.
(2)  Represents   1,914,729   shares  of  common  stock  presently   issued  and
outstanding.  Jens Vesterager has voting and  dispositive  power with respect to
the securities owned by Carl Allers Establissment.
(3) Represents 1,988,889 shares of common stock presently issued and outstanding
and 2,000,000 shares of common stock issuable upon  exercise(a)1,000,000  shares
at $0.50 per share,  and  1,000,000  shares at $2.50 per share.  Carl Hessel has
voting and  dispositive  power with respect to the  securities  owned by Margaux
Investment Management Group.
(4) Represents  4,000,000 shares of common stock issued and  outstanding.  Peter
Andersson has voting and dispositive  power with respect to the securities owned
by ACH Securities.
(5)  Represents up to 751,974  shares of common stock  issuable upon exercise of
common stock warrants and 2,540,000  shares  issuable upon  conversion of the 7%
Debenture  calculated at the "Floor Price".  Mercator  Momentum Fund,  L.P. is a
private  investment limited  partnership  organized under California law. M.A.G.
Capital,  LLC,  formerly  Mercator Advisory Group, LLC is the general partner of
the Momentum Fund. David F. Firestone, is the managing member of M.A.G. Capital,



                                       25


LLC. Mr. Firestone has voting and investment control over the shares held by the
Mercator  Momentum Fund, L.P. The selling  stockholder has agreed not to convert
the  Debentures  or to  exercise  warrants  to  the  extent  such  stockholder's
beneficial  ownership of our common stock would exceed 9.99% of our common stock
then outstanding.
(6)  Represents up to 518,092  shares of common stock  issuable upon exercise of
common stock warrants and 1,750,000  shares  issuable upon  conversion of the 7%
Debenture  calculated  at the  "Floor  Price".  M.A.G.  Capital,  LLC,  formerly
Mercator  Advisory Group,  LLC is the general  partner of the Mercator  Momentum
Fund III, L.P. The Mercator  Momentum Fund III is a private  investment  limited
partnership organized under California law. David F. Firestone,  is the managing
member of M.A.G.  Capital, LLC . Mr. Firestone has voting and investment control
over the  shares  held by the  Mercator  Momentum  Fund III,  L.P.  The  selling
stockholder has agreed not to convert the Debentures or to exercise  warrants to
the extent such  stockholder's  beneficial  ownership  of our common stock would
exceed 9.99% of our common stock then outstanding.
(7) Represents up to 1,690,462  shares of common stock issuable upon exercise of
common stock warrants and 5,710,001  shares  issuable upon  conversion of the 7%
Debenture  calculated  at the "Floor  Price".  Monarch  Pointe  Fund,  Ltd. is a
corporation  organized  under the laws of the  British  Virgin  Islands.  M.A.G.
Capital,  LLC,  formerly  Mercator Advisory Group, LLC is the manager of Monarch
Pointe Fund, Ltd. David Firestone is the managing member of M.A.G. Capital, LLC.
Mr. Firestone has voting and investment  control over the shares held by Monarch
Pointe  Fund,  Ltd.  The  selling  stockholder  has agreed  not to  convert  the
Debentures or to exercise warrants to the extent such  stockholder's  beneficial
ownership  of our common  stock  would  exceed  9.99% of our  common  stock then
outstanding. The selling shareholder disclaims beneficial ownership in excess of
9.99% of the outstanding shares of our common stock.
(8) Represents  17,690,059  shares of common stock issuable upon the exercise of
common stock warrants or upon conversion of the 7% Convertible Debentures at the
"Floor  Price" owned by the  collective  Mercator  entities and Robinson Reed to
which  beneficial  ownership,  is attributed to M.A.G.  Capital,  LLC,  formerly
Mercator Advisory Group, LLC. M.A.G.  Capital has voting and investment  control
over the Mercator  Momentum Fund, L.P., the Mercator Momentum Fund III, L.P. the
Monarch Pointe Fund,  Ltd., and Robinson Reed, Inc. The selling  stockholder has
agreed not to convert the Debentures or to exercise  warrants to the extent such
stockholder's beneficial ownership of our common stock would exceed 9.99% of our
common stock then outstanding.  The total number of shares and the percentage of
share ownership attributed to M.A.G. Capital, in the table above, represents the
total of all shares of the four  Mercator  entities and Robinson  Reed, if there
were no contractually imposed limitations on beneficial  ownership.  The selling
shareholder disclaims beneficial ownership in excess of 9.99% of the outstanding
shares of our common stock.
(9) Represents  17,690,059  shares of common stock issuable upon the exercise of
common stock warrants or upon conversion of the 7% Convertible Debentures at the
"Floor  Price" owned by the  collective  Mercator  entities and Robinson Reed to
which beneficial ownership,  is attributed to David F. Firestone as the managing
member of M.A.G.  Capital,  LLC,  formerly  Mercator Advisory Group, LLC. M.A.G.
Capital has voting and investment control over the Mercator Momentum Fund, L.P.,
the Mercator Momentum Fund III, L.P. the Monarch Pointe Fund, Ltd., and Robinson
Reed,  Inc. As the managing  member of M.A.G.  Capital,  LLC, Mr.  Firestone has
indirect voting and investment  control over all of the Mercator  entities.  The
selling  stockholder  has agreed not to convert  the  Debentures  or to exercise
warrants to the extent such  stockholder's  beneficial  ownership  of our common
stock would exceed 9.99% of our common stock then outstanding.  The total number
of shares and the percentage of share ownership attributed to Mr. Firestone,  in
the  table  above,  represents  the  total of all  shares  of the four  Mercator
entities and Robinson Reed, if there were no contractually  imposed  limitations
on beneficial ownership.  Mr. Firestone disclaims beneficial ownership in excess
of 9.99% of the outstanding shares of our common stock.
(10)  Represents  500,000  common shares owned by Michael Ward.  Mr. Ward is the
Company's CEO, President and member of the board of directors.
(11)Represents 500,000 common shares owned by Royis Ward.
(12) Represents  500,000 common shares owned by James B. Smith. Mr .Smith is the
Company's CFO and Sr. Vice President.
(13)Represents  500,000  common  shares owned by Ahmed  Karim.  Mr. Karim is the
Company's Vice President and member of the board of directors.
(14)Represents  500,000  common  shares  owned by  Samuel  Simon.  Mr.  Simon is
employed by the Company as an accountant.
(15)Represents  246,710  shares of common stock issuable upon exercise of common
stock warrants and 1,111,110 shares issuable upon conversion of the 7% Debenture
calculated at the "Floor Price". Robinson Reed, Inc. is a British Virgin Islands



                                       26


International  Business  Company.  M.A.G.  Capital,  LLC  exercises  voting  and
dispositive  powers  with  respect  to the  Robinson  Reed  over  the  warrants,
debentures and underlying common stock.

                              PLAN OF DISTRIBUTION

In this section of the  prospectus,  the term  "selling  stockholder"  means and
includes:  (1)  the  persons  identified  in the  tables  above  as the  selling
stockholders; and (2) any of their donees, pledgees,  distributees,  transferees
or other  successors  in  interest  who may (a) receive any of the shares of our
common stock offered  hereby after the date of this  prospectus and (b) offer or
sell those shares hereunder.

The shares of our common stock offered by this  prospectus may be sold from time
to  time  directly  by the  selling  stockholders.  Alternatively,  the  selling
stockholders  may from time to time  offer  such  shares  through  underwriters,
brokers, dealers, agents or other intermediaries. The distribution of the common
stock by the selling  stockholders may be effected:  in one or more transactions
that may take  place on the  OTCBB  (including  one or more  block  transaction)
through customary  brokerage  channels,  either through brokers acting as agents
for the selling stockholders,  or through market makers, dealers or underwriters
acting  as   principals   who  may  resell  these   shares  on  the  OTCBB;   in
privately-negotiated sales; by a combination of such methods; or by other means.
These  transactions  may be effected at market prices  prevailing at the time of
sale, at prices related to such prevailing  market prices or at other negotiated
prices.  Usual  and  customary  or  specifically  negotiated  brokerage  fees or
commissions may be paid by the selling  stockholders in connection with sales of
our common stock.

The Mercator group of selling  stockholders have agreed not initiate short sales
of our common stock.  Additionally,  the Mercator group of selling  stockholders
have agreed not to sell, in the aggregate  during any trading day, shares of our
stock totaling more that 20% of the total shares of our stock traded on any such
trading day. Any securities  covered by this  prospectus  which qualify for sale
pursuant  to Rule 144 may be sold under Rule 144 rather  than  pursuant  to this
prospectus.  There is no underwriter or coordinating broker acting in connection
with the proposed sale of shares of common stock the selling stockholders.

Although the shares of common stock covered by this prospectus are not currently
being underwritten,  the selling  stockholders or their  underwriters,  brokers,
dealers or other agents or other  intermediaries,  if any, that may  participate
with the selling  stockholders  in any offering or  distribution of common stock
may be deemed  "underwriters"  within the meaning of the  Securities Act and any
profits  realized or  commissions  received  by them may be deemed  underwriting
compensation thereunder.

Under  applicable  rules and  regulations  under the  Exchange  Act,  any person
engaged in a  distribution  of shares of the common stock offered hereby may not
simultaneously  engage in market  making  activities  with respect to the common
stock for a period of up to five days preceding such  distribution.  The selling
stockholders  will be subject to the  applicable  provisions of the Exchange Act
and  the  rules  and  regulations  promulgated  thereunder,   including  without
limitation  Regulation M, which provisions may limit the timing of purchases and
sales by the selling stockholders.

In  order  to  comply  with  certain  state  securities  or blue  sky  laws  and
regulations, if applicable, the common stock offered hereby will be sold in such
jurisdictions only through registered or licensed brokers or dealers. In certain
states, the common stock may not be sold unless they are registered or qualified
for  sale  in  such  state,   or  unless  an  exemption  from   registration  or
qualification is available and is obtained.

We will bear all costs, expenses and fees in connection with the registration of
the common stock offered hereby. However, the selling stockholders will bear any
brokerage or  underwriting  commissions and similar  selling  expenses,  if any,
attributable to the sale of the shares of common stock offered  pursuant to this
prospectus.




                                       27


We have agreed to indemnify certain of the selling  stockholders against certain
liabilities, including liabilities under the Securities Act, or to contribute to
payments to which any of those  stockholders  may be required to make in respect
thereof.

                        DIRECTORS AND EXECUTIVE OFFICERS

                                                             Date became
Name                    Age   Position                       director or officer
--------------------------------------------------------------------------------

Michael Ward            49    Director, President            October 21, 1998
James B. Smith, C.P.A.  51    Chief Financial Officer, V.P.  August 16,2003
Ahmed Karim             33    Director, Vice President       October 21, 1998
Carl Hessel             41    Director                       January 28, 2004
Robert Dowies           54    V.P.                           October 18, 2004


MICHAEL WARD: Mr. Ward is the President, Chief Executive Officer and Chairman of
our Board of Directors.  Michael Ward has served in his present capacities since
October 21, 1998. He is Vice President and Chief Executive  Officer of Tidelands
Gas Corporation.  He is a Manager and Vice President of Development of Rio Bravo
Energy, LLC. Mr. Ward has more than 25 years of diversified experience as an oil
and gas professional.  He was educated in business management and administration
at Southwest  Texas State  University and the  University of Texas.  He has wide
experience in the capacity in which he successfully  served in operating oil and
gas  companies  in the  United  States.  During  the past 20 years,  he has been
associated with Century Energy Corporation where his duties and responsibilities
were production and drilling  superintendent  and supervised 300  re-completions
and new drills in Duval County, Texas. In association with Omega Minerals, Inc.,
where he was vice president and part owner,  he operated 65 wells in 23 counties
in South and West Texas: 17 wells in Seminole and Osage Counties,  Oklahoma,  44
wells in Neosho  and  Wilson  Counties,  Kansas  and 125  wells in Brown,  Pike,
Schuyler  and Scott  Counties.  Illinois.  He was  president  and owner of Major
Petroleum Company. He drilled, completed and produced 42 wells in South and West
Texas counties. The company was sold. With Tidelands Oil Corporation, his duties
included supervising and performing remedial well work,  work-overs and economic
evaluation  of the  corporate  properties.  The primary  area of interest was in
Maverick  County,  Texas.  He  has  performed  project  financing  analysis  and
consulting of refinery acquisitions for the Yemen government.  Currently,  he is
negotiating new gas purchase and sale contracts,  supervising and  administering
the  sale of gas  line  connections  and  hookups.  Mr.  Ward  is the  corporate
secretary and a director of Ecoloclean  Industries,  Inc. Ecoloclean Industries,
Inc. is a reporting issuer under the Securities Exchange Act of 1934. Ecoloclean
Industries,  Inc.  shares are quoted on the NASD OTC  Electronic  Bulletin Board
under the  symbol  ECCI.  Mr.  Ward's  father,  Royis Ward is the  President  of
Ecoloclean Industries, Inc.

JAMES B. SMITH:  On August 16,  2003,  we  employed  James B. Smith to act as an
Senior Vice President and Chief Financial Officer. Mr. Smith received a Bachelor
of Science from Texas A&M  University  and a Master of  Professional  accounting
degree from the McCombs School of Business at the  University of Texas,  Austin.
He is licensed as a Certified Public Accountant in Texas and Colorado. From 1996
through  2001,  he directed the  financial  affairs and tax planning for several
closely held  corporations  engaged in land  development in Colorado.  From 2000
through 2003, he served as Chief Financial Officer for Starr Produce Company,  a
major produce company with significant  subsidiaries in real estate  development
and agr-business.

AHMED KARIM:  Mr.  Karim Vice  President  and  director of the Company.  He is a
graduate   of  Simon   Fraser   University.   He  holds  a  degree  in  Business
Administration, specializing in marketing and international business. Since 1995
his  business   experience  includes  work  with  Quest  Investments  Group  and
Interworld  Trade and Finance  where his  responsibilities  included  marketing,
finance and investor relations.

CARL HESSEL: On January 28, 2004, Mr. Hessel joined our board of directors.  Mr.
Hessel founded Margaux  Investment  Management  Group,  S.A. which is located in
Geneva,  Switzterland  in 2001.  Prior to 2001,  he served as Vice  President of
MerrillLynch  were  he was  responsible  for  creating  global  high  net  worth



                                       28


management  platform.  He began his career at  Goldman  Sachs and help build the
Scandinavian  ultra-high net worth market.  Mr. Hessel received his M.B.A.  from
Wharton  Business  School  and a  degree  in  Finance  and  Management  from the
University of Pennsylvania.  He was awarded the Marcus  Wallenberg  Foundation's
Scholarship.

ROBERT W. DOWIES:  On October 18, 2004, we employed Robert W. Dowies as our Vice
President of Gas Markets and Supply.  Mr. Dowies has 30 years  experience in the
energy marketing. Ten years as the owner of a natural gas trading company and 20
years with a public  utility.  Until his  employment  with  Tidelands  Oil & Gas
Corporation,  since 1998, Mr. Dowies worked for Trebor Energy Resources, Inc. in
Houston, Texas. His principal responsibilities were the development of financial
alliances  with various energy  merchants and producers  providing a $50 million
dollar credit support for gas marketing activities,  financial trading accounts,
pipeline transportation agreements,  storage strategies and capital projects. He
developed and  implemented  marketing  strategies  which resulted in $40 million
dollars of annual  revenue.  He designed and coordinated  the  construction  and
implementation  of a natural gas gathering  system. We entered into a three year
employment  contract  paying him an annual salary of $100,000  which includes an
annual stock grant of 100,000 shares.

Compliance with Section 16(a) of the Securities Exchange Act of 1934

Section  16(a) of the  Securities  Exchange Act of 1934  requires the  Company's
directors  and  executive  officers,  and  persons  who own more than 10% of the
Company's  Common Stock,  to file with the  Securities  and Exchange  Commission
initial  reports of  beneficial  ownership  and reports of changes in beneficial
ownership of Common Stock of the Company.  Officers,  directors and greater than
10%  shareholders  are required by the  Securities  and Exchange  Commission  to
furnish the Company with copies of all section  16(a)  reports they file.  Based
solely  on  copies  of such  forms  furnished  as  provided  above,  or  written
representations that no Forms 5 were required,  the Company believes that during
the  fiscal  year ended  December  31,  2003  2004,  all  Section  16(a)  filing
requirements  applicable to its  executive  officers,  directors and  beneficial
owners of more  than  10%of its  Common  Stock  were  complied  with,  except as
follows:  (1) Royis Ward,  former  officer and  director,  failed to file eleven
Forms 4's  representing  13  transactions,  Statement  of Changes in  Beneficial
Ownership of Securities,  during the 90 day period following his resignation, he
also  did not  file a Form 5,  Statement  of  Annual  Beneficial  Ownership  due
February 14, 2003, (2) Ahmed Karim, director and vice president,  failed to file
seven  Forms 4,  representing  eight  transactions  during 2003 and a Form 5 due
February 14, 2003, (3) Michael Ward,  director and  president,  failed to file a
Form 5 due February 14, 2003. Michael Ward failed to file one Forms 5, Statement
of Annual  Beneficial  Ownership,  due  February  14,  2004 and  three  Form's 4
representing  two stock grants  under his  employment  agreement  and one option
exercise,  (2)Ahmed  Karim  failed  to file  one  Form 5,  Statement  of  Annual
Beneficial Ownership, due February 14, 2004.

Executive Officer Compensation

The following sets forth the  compensation of the officers of the Company in the
year ended December 31, 2004.

Summary Compensation.

The  following  table sets forth the  compensation  paid by the  Company  during
fiscal year 2004 to its officers.  This information includes the dollar value of
base  salaries,  bonus awards and number of stock options  granted,  and certain
other compensation, if any.

Table 1.
                                                       Stock
                                                       Underlying   Stock
Name and Position        Year     Salary     Bonus     Options      Grants

Michael Ward, Pres.      2004     $252,000   $28,550   500,000(1)   1,000,000
James Smith, V.P,CFO     2004     $168,000   $11,996   500,000(1)     552,000(2)
Ahmed Karim, V.P.(3)     2004        -0-       -0-     500,000(1)      -0-
Robert Dowies (4)        2004     $100,000   $ 4,167     -0-         100,000(3)

(1) These stock options were  exercised on September 14, 2004 by the delivery of
one-year promissory notes in the amount of $110,000 each.
(2) Mr. Smith received a stock grant of 52,800 shares which was issued under the
2003 Stock Grant and Option Plan. He also received  500,000  shares  pursuant to
his employment agreement under the 2004 Stock Grant and Option Plan.



                                       29


(3) Mr. Karim received compensation as a director.
(4) Mr. Dowies joined the company on October 18, 2004. His employment  agreement
entitles him to an annual stock grant of 100,000 shares. The first 50,000 shares
will vest and be  payable  April 18,  2005.  Thereafter,  stock  grants  will be
payable every six months, October 18 and April 18 for the term of the employment
agreement.

Executive Officer Compensation

During 2004, the Company had four  executive  officers,  Michael Ward,  James B.
Smith,  Ahmed Karim and Robert Dowies.  Michael Ward's was paid $252,000  salary
and a bonus of $28,550. James B. Smith was paid $130,200, plus an $11,996 bonus.
Messrs.  Ward and Smith have new and different  employment  agreements  for 2004
discussed below in the Employment Agreement paragraph.  During 2004 Michael Ward
received  1,000,000  shares of common  stock as his annual stock grant under the
terms of his employment  agreement.  Mr. Smith received 552,800 shares of common
stock as his annual stock grant under the terms of his employment agreement.

We hired Robert  Dowies on October 18, 2004 as Vice  President.  He will work in
the area of gas marketing,  supply and distribution.  We paid Mr. Dowies $19,444
during 2004.  We entered  into a three year  employment  contract  paying him an
annual  salary of  $100,000  which  includes  an annual  stock  grant of 100,000
shares. Mr. Dowies employment agreement stock grant will vest on April 18, 2005.
Mr. Karim did not receive any officer salary during 2004.

Director Compensation

On April 11, 2001, the Company agreed to compensate Ahmed Karim, a director, for
services provided at the rate of $5,000 per month until June 30, 2003 and $3,000
per month thereafter.  For the year ended December 31, 2004, we incurred $36,000
for director compensation.  There are no other formal or informal understandings
or arrangements relating to director compensation.

On February  5, 2003,  we granted  Michael  Ward and Ahmed  Karim  common  stock
options to purchase 500,000 shares each at $0.22 per share.  These stock options
were  exercised  on September  14, 2004 and the  exercise  price was paid by the
delivery of $110,000  promissory  notes bearing interest at an annual rate of 5%
due, on or before September 14, 2005.

Committees of the Board of Directors

Tidelands does not have a Compensation committee. The Board of Directors acts as
the  Compensation  Committee.  Tidelands has no  compensation  written  policies
outlining  factors  and  criteria  underlying  awards or payments in relation to
executive  officers.  Michael  Ward  abstained  from  voting  on his  Employment
Agreement.

Employment and Consulting Agreements with Management

The Company has entered into employment agreements with the following officers:

MICHAEL WARD - Under the terms of Mr. Ward's  employment  agreement,  commencing
January 1, 2004, he was employed as the Company's  President and Chief Executive
Officer for a term of five (5) years.  His base annual  salary is $252,000.  The
annual salary may be increased  from year to year, as determined by our board of
directors acting as the Compensation  Committee,  by at least the Consumer Price
Index. As additional compensation,  Mr. Ward will be entitled to an annual stock
grant of One  Million  (1,000,000)  shares.  Stock  grant  dates are June 30 and
December 31 each year. As incentive  compensation,  Mr. Ward will be entitled to
additional  compensation equal to two percent of our net profits and one percent
of the increase in sales over a previous year's sales, effective with the fiscal
year ending 2004.  Mr. Ward is entitled to all employee  benefits as provided by
the Company. He is entitled to four weeks paid vacation and an annual automobile
allowance of $12,000.

JAMES B. SMITH: Under the terms of Mr. Smith's employment agreement,  commencing
October 1, 2004,  he was employed as the  Company's  Senior Vice  President  and
Chief Financial  Officer for a term of four (4) years. His base annual salary is
$168,000. The annual salary may be increased from year to year, as determined by
our board of directors  acting as the  Compensation  Committee,  by at least the



                                       30




Consumer Price Index. As additional compensation,  Mr. Smith will be entitled to
an annual stock grant of Five Hundred  (500,000)  shares.  Stock grant dates are
October 1 during the four year term. The first year stock grant was paid October
1, 2004.  As incentive  compensation,  Mr. Smith will be entitled to  additional
compensation  equal to two  percent of our net  profits  and one  percent of the
increase in sales over a previous year's sales,  effective  October 1, 2004. Mr.
Smith is entitled to all  employee  benefits as provided by the  Company.  He is
entitled  to four weeks paid  vacation  and an annual  automobile  allowance  of
$12,000.

ROBERT W.  DOWIES:  We  employed  Mr.  Dowies on  October  26,  2004 as our Vice
President of Gas Markets and Supply.  His employment  agreement is for a term of
three (3) years.  His annual  salary is  $100,000.  He is  entitled to an annual
stock grant of 100,000 common  shares.  The first 50,000 shares will vest and be
payable  April 18,  2005.  Thereafter,  stock  grants will be payable  every six
months,  October 18 and April 18 for the term of the employment  agreement.  Mr.
Dowies is entitled to two (2) weeks paid  vacation and all employee  benefits as
provided by the Company.

Code of Ethical Conduct

Our board of directors  adopted a Code of Ethical  Conduct  which applies to all
our Company directors, officers and employees, including our principal executive
officer  and  principal  financial  officer,  principal  accounting  officer  or
comptroller, or other persons performing similar functions.


                             PRINCIPAL SHAREHOLDERS

The  following  table sets forth the Common Stock  ownership  information  as of
March 31, 2005,  with  respect  to(i) each person known to the Company to be the
beneficial  owner of more  than 5% of the  Company's  Common  Stock;  (ii)  each
director  of the  Company;  and  (iii) all  directors,  executive  officers  and
designated  stockholders  of the  Company  as a group.  This  information  as to
beneficial  ownership was obtained from public record sources.  Unless otherwise
indicated,  we  believe  that each has sole  voting  and  investment  power with
respect  to  the  shares  beneficially  owned.  The  percentages  are  based  on
62,363,359  shares of our common  stock issued and  outstanding  as of March 31,
2005.

(a)      Beneficial Ownership of more than 5% based on 62,363,359 common shares.

Beneficial Ownership of 5%.

Table 1.

    (1)                  (2)                              (3)                  (4)
Title of Class     Name and Address                Amount and Nature     Percent of Class
Common Stock
                                                                
Common             Mercator Momentum
                   Fund, LP (1)                    3,291,974 (2)(7)      5.278%(8)
                   555 S. Flower St.               Shared Voting and
                   Suite 4200                      Dispositive Power
                   Los Angeles, CA 90071

Common             Mercator Momentum               2,268,092(3)(7)       3.636%
                   Fund III, LP(1)                 Shared Voting and
                   555 S. Flower St.               Dispositive Power
                   Suite 4200
                   Los Angeles, CA 90071

Common             Monarch Pointe                  7,400,463 (4)(7)      11.86%(8)
                   Fund, Ltd. (1)                  Shared Voting and
                   c/o Bank of Ireland             Dispositive Power
                   Securities Services Ltd.
                   New Century House
                   International Fin. Ser.Ctr.
                   Mayor Street Lower
                   Dublin 1
                   Republic of Ireland



                                       31


Common             M.A.G. Capital, LLC(1)          17,690,059 (5)(7)     28.37%(8)
                   555 S. Flower St.               Shared Voting and
                   Suite 4500                      Dispositive Power
                   Los Angeles, CA 90071


Common             David F. Firestone (1)          17,690,059 (6)(7)     28.37%(8)
                   555 S. Flower St                Shared Voting and
                   Suite 4500                      Dispositive Power
                   Los Angeles, CA 90071

Common             ACH Securities, S.A.            4,000,000  (9)        6.414%
                   30 Quai Gustave Ador
                   P.O. Box 6235 Geneva, 
                   Switzerland

Common             Margaux Investment              3,988,889 (14)        6.396
                   Management Group
                   9 Rue de Commerce
                   CH 1211 Geneva 11
                   Switzerland

Common             Impact International, LLC       9,199,980(10)         14.75
                   111 W. 5th St. Ste.720
                   Tulsa, OK 74103

Common             Michael Ward                    6,817,038(11)         10.93%
                   1862 W. Bitters Rd.
                   San Antonio, TX78248
Total                                                                    48.48% (12)


Notes:

(1) Mercator  Momentum Fund, LP, Mercator  Momentum Fund III, LP, Monarch Pointe
Fund, Ltd., M.A.G.  Capital,  LLC.,  formerly,  Mercator Advisory Group, LLC and
David F. Firestone are referred to "Reporting Persons". Mr. Firestone has voting
and  investment  control  over the shares held by Mercator  Momentum  Fund,  LP,
Mercator  Momentum  Fund III, LP,  Monarch  Pointe Fund,  Ltd.,  Robinson  Reed,
Inc.and the M.A.G.  Capital, LLC. Each Mercator entity owns warrants to purchase
shares of our common stock.  Mercator  Momentum Fund, LP, Mercator Momentum Fund
III, LP,  Monarch  Pointe Fund,  Ltd. each own 7%  Convertible  Debentures  (the
"Debentures")  issued by us which are  convertible  into our common stock.  Each
Debenture is convertible into the number of shares of common stock determined by
dividing the principal  balance of the Debenture by the Conversion  Price at the
time of the  conversion.  The Conversion  Price is defined as 85% of the "Market
Price",  which is defined as the  average of the lowest four  intra-day  trading
prices of our common stock during the ten trading days preceding the conversion,
however,  the  Conversion  Price may not be less than $0.45 or more than  $0.76,
adjusted for stock splits and similar  events.  Upon the  occurrence  of certain
events specified in the Debentures,  including any Event of Default,  as defined
in the Debentures,  the Conversion  Price will be reduced from 85% of the Market
Price to 75% of the Market  Price,  but in no event  higher  than $0.76 or lower
than $0.45 per share. The documentation  governing the terms of the warrants and
Debentures  contains  provisions  prohibiting  any  exercise of the  warrants or
conversion of the Debentures  that would result in the Reporting  Persons owning
beneficially more than 9.99% of the outstanding common stock as determined under
Section 13(d) of the Securities Exchange Act of 1934. The Reporting Persons have
never had  beneficial  ownership  of more than 9.99% of our  outstanding  common
stock.

(2)  Represents up to 751,974  shares of common stock  issuable upon exercise of
common stock warrants and 2,540,000  shares  issuable upon  conversion of the 7%
Debenture  calculated at the "Floor Price".  Mercator  Momentum Fund,  L.P. is a
private  investment limited  partnership  organized under California law. M.A.G.
Capital,  LLC,  formerly  Mercator Advisory Group, is the general partner of the
Momentum Fund. David F. Firestone,  as is the managing member of M.A.G. Capital,
LLC. Mr. Firestone has voting and investment control over the shares held by the
Mercator  Momentum Fund, L.P. The selling  stockholder has agreed not to convert



                                       32


the  Debentures  or to  exercise  warrants  to  the  extent  such  stockholder's
beneficial  ownership of our common stock would exceed 9.99% of our common stock
then  outstanding.  Mercator Momentum Fund, LP is a private  investment  limited
partnership  organized under California law. M.A.G.  Capital,  LLC, a California
limited  liability  company,  is its general partner.  David F. Firestone is the
Managing  Member of the  M.A.G.  Capital,  LLC.  Mr.  Firestone  has  voting and
investment control over the Mercator Momentum Fund, L.P.

(3)  Represents up to 518,092  shares of common stock  issuable upon exercise of
common stock warrants and 1,750,000  shares  issuable upon  conversion of the 7%
Debenture  calculated  at the  "Floor  Price".  M.A.G.  Capital,  LLC,  formerly
Mercator  Advisory Group,  is the general partner of the Mercator  Momentum Fund
III,  L.P.  The  Mercator  Momentum  Fund III is a  private  investment  limited
partnership  organized  under  California  law. M.A.G.  Capital,  LLC,  formerly
Mercator  Advisory  Group, is the general partner of the Momentum Fund III, L.P.
David F.  Firestone,  as is the  managing  member of M.A.G.  Capital,  LLC . Mr.
Firestone has voting and investment control over the shares held by the Mercator
Momentum  Fund III, L.P. The selling  stockholder  has agreed not to convert the
Debentures or to exercise warrants to the extent such  stockholder's  beneficial
ownership  of our common  stock  would  exceed  9.99% of our  common  stock then
outstanding.

(4) Represents up to 1,690,462  shares of common stock issuable upon exercise of
common stock warrants and 5,710,001  shares  issuable upon  conversion of the 7%
Debenture  calculated  at the "Floor  Price".  Monarch  Pointe  Fund,  Ltd. is a
corporation  organized  under the laws of the  British  Virgin  Islands.  M.A.G.
Capital,  LLC,  formerly  Mercator  Advisory  Group,  is the general  partner of
Monarch  Pointe Fund,  Ltd.  David  Firestone  is the managing  member of M.A.G.
Capital,  LLC. Mr.  Firestone has voting and investment  control over the shares
held by Monarch  Pointe  Fund,  Ltd. The selling  stockholder  has agreed not to
convert the Debentures or to exercise warrants to the extent such  stockholder's
beneficial  ownership of our common stock would exceed 9.99% of our common stock
then outstanding.

(5) Represents  17,690,059  shares of common stock issuable upon the exercise of
common stock warrants or upon conversion of the 7% Convertible Debentures at the
"Floor  Price" owned by the  collective  Mercator  entities and Robinson Reed to
which  beneficial  ownership,  is attributed to M.A.G.  Capital,  LLC,  formerly
Mercator Advisory Group, LLC. M.A.G.  Capital has voting and investment  control
over the Mercator  Momentum Fund, L.P., the Mercator Momentum Fund III, L.P. the
Monarch Pointe Fund,  Ltd., and Robinson Reed, Inc. The selling  stockholder has
agreed not to convert the Debentures or to exercise  warrants to the extent such
stockholder's beneficial ownership of our common stock would exceed 9.99% of our
common stock then outstanding.  The total number of shares and the percentage of
share ownership attributed to M.A.G. Capital, in the table above, represents the
total of all shares of the four  Mercator  entities and Robinson  Reed, if there
were no contractually imposed limitations on beneficial  ownership.  The selling
shareholder disclaims beneficial ownership in excess of 9.99% of the outstanding
shares of our common stock.

(6) Represents  17,690,059  shares of common stock issuable upon the exercise of
common stock warrants or upon conversion of the 7% Convertible Debentures at the
"Floor  Price" owned by the  collective  Mercator  entities and Robinson Reed to
which beneficial ownership,  is attributed to David F. Firestone as the managing
member of M.A.G.  Capital,  LLC,  formerly  Mercator Advisory Group, LLC. M.A.G.
Capital has voting and investment control over the Mercator Momentum Fund, L.P.,
the Mercator Momentum Fund III, L.P. the Monarch Pointe Fund, Ltd., and Robinson
Reed,  Inc. As the managing  member of M.A.G.  Capital,  LLC, Mr.  Firestone has
indirect voting and investment  control over all of the Mercator  entities.  The
selling  stockholder  has agreed not to convert  the  Debentures  or to exercise
warrants to the extent such  stockholder's  beneficial  ownership  of our common
stock would exceed 9.99% of our common stock then outstanding.  The total number
of shares and the percentage of share ownership attributed to Mr. Firestone,  in
the  table  above,  represents  the  total of all  shares  of the four  Mercator
entities and Robinson Reed, if there were no contractually  imposed  limitations
on beneficial ownership.  Mr. Firestone disclaims beneficial ownership in excess
of 9.99% of the outstanding shares of our common stock.

(7) The 17,690,059 is comprised of 3,291,974  shares of Mercator  Momentum Fund,
2,268,092  shares of the Mercator  Momentum  Fund III, and  7,400,463  shares of
Monarch Point Fund, and 1,357,820  shares of Robinson Reed, Inc., plus 3,371,710
shares of M.A.G.  Capital, LLC. all of which are issuable upon the conversion of
the 7% Convertible  Debentures at "Floor Price" and warrants.  The right to vote



                                       33


and the right to dispose of the shares  beneficially  owned by Mercator Momentum
Fund, LP, Mercator  Momentum Fund III, LP, and Monarch Pointe Fund, Ltd. are, in
each case,  shared  among  either of the three funds,  as  applicable,  and both
M.A.G.  Capital,  LLC and David F. Firestone.  Additionally,  M.A.G. Capital and
David F. Firestone  having voting and dispositive  authority over Robinson Reed,
Inc. Therefore,  the 17,690,059 shares of beneficial ownership are attributed to
M.A.G. Capital, LLC and David F. Firestone.

(8) The  agreements  governing the terms of the 7%  Debentures  and the warrants
contain  provisions  prohibiting any conversion of the Debentures or exercise of
the warrants that would result in the Mercator  Momentum  Fund, LP, the Mercator
Momentum Fund III, LP; the Monarch Pointe Fund,  Ltd., or M.A.G.  Capital,  LLC;
collectively  owning  beneficially more than 9.99% of the outstanding  shares of
our common stock as determined  under Section 13(d) of the  Securities  Exchange
Act of 1934. As a result of these provisions,  the entities disclaim  beneficial
ownership in excess of 9.99% of the outstanding shares of our common stock.

(9) Represents  4,000,000 common shares issued and outstanding.  Peter Andersson
has voting and  dispositive  power with respect to the  securities  owned by ACH
Securities.

(10) Represents  7,500,000  shares issuable upon the exercise of warrants at the
exercise price of $0.335 per share and 1,699,980 shares of common stock.  Robert
S. May has voting and dispositive  power with respect to the securities owned by
Impact International, LLC.

(11) Mr. Ward is the  President,  Chief  Executive  officer and  Chairman of our
Board of Directors.

(12) This total does not reflect the summation of the  percentages of beneficial
ownership of Mercator Momentum Fund, LP, Mercator Momentum Fund III, LP, Monarch
Pointe Fund, Ltd., M.A.G. Capital, LLC and David F. Firestone for the reason set
forth in  footnote  8. We have  included  9.99%  once in the  summation  for all
Mercator related entities.

(13) Mercator Group totals only include 9.99%.

(14)  Represents   1,988,889   shares  of  common  stock  presently  issued  and
outstanding    and   2,000,000    shares   of   common   stock   issuable   upon
exercise(a)1,000,000  shares at $0.50 per share,  and 1,000,000  shares at $2.50
per share.  Carl  Hessel has voting and  dispositive  power with  respect to the
securities owned by Margaux Investment Management Group.

(b) Security Ownership of Management. Based on 61,603,359 shares as set forth in
(a) above as of December 31, 2004.

Table 2.

                                                                      Percent of
Title of Class     Name and Address               Amount and Nature   Class

Common             Michael Ward                   6,817,038           10.93%
                   1862 W. Bitters Rd.
                   San Antonio, TX 78248

Common             James B. Smith                 1,042,668(1)        1.67%
                   1862 W. Bitters Rd.
                   San Antonio, TX 78248

Common             Ahmed Karim                    502,500             0.805%
                   1532 Woods Dr.
                   N. Vancouver, B.C.
                   Canada V7R 1A9

Common             Robert W. Dowies               80,000 (2)          0.128%
                   1862 W. Bitters Rd.
                   San Antonio, TX 78248




                                       34


Common             Carl Hessel (3)                4,442,221            7.12%
                   c/o Margaux Investment
                   Management Group, S.A.
                   9 Rue de Commerce
                   CH 1211 Geneva 11
                   Switzerland

   Total                                          12,884,427          20.66%


Notes:

(1) Includes  500,000  shares in the name of Aigle  Partners,  Ltd. in which Mr.
Smith  has a  partnership  interest  and  500,000  shares in the name of du Midi
Trust, in which Mr. Smith has a beneficial interest.
(2) Mr. Dowies became vested in 50,000 common shares on April 18, 2005 under the
terms of his employment contract. The shares have not been issued as of June 15,
2005.
(3) Mr. Hessel is a partner in Margaux  Investment  Management  Group,  S.A. Mr.
Hessel also exercises voting and dispositive control over the Margaux securities
and as such beneficial  ownership reflects 2,000,000 common stock warrants owned
by  Margaux,  1,988,889  shares  owned  by  Margaux  and  453,332  shares  owned
personally by Mr. Hessel.

TRANSACTIONS WITH MANAGEMENT AND OTHERS

On November 9, 2004,  we issued  500,000  common  shares to James B. Smith which
represents the annual stock grant under the terms of his  employment  agreement.
The stock grant transaction was valued at $151,000.

On October 18, 2004 we entered into an employment  agreement with Robert Dowies.
Mr.  .Dowies  became a Company Vice  President.  His annual  salary is $ 100,000
including an annual stock grant of 100,000 shares.

On October 13, 2004, we sold Four Million (4,000,000) Tidelands Oil & Gas common
shares to ACH Securities,  S.A., a company domiciled in Geneva, Switzerland, for
Two Million  ($2,000,000)  Dollars.  On October 14, 2004, in connection with the
ACH Securities  transaction,  we issued Margaux  Investment  Group,  S.A. common
stock  warrants to purchase One Million  (1,000,000)  Tidelands Oil & Gas common
shares for Fifty ($0.50) Cents per share and One Million  (1,000,000) shares for
$2.50 per share.  Mr. Carl Hessel, a company  director,  is a partner in Margaux
Investment  Management  Group,  S.A.  and, as such he has an indirect  financial
interest in the common stock  warrants.  Mr.  Hessel also  exercises  voting and
dispositive control over the Margaux securities.

On September 14, 2004, we issued  500,000 shares of common stock to Michael Ward
as a stock  grant  under his  employment  agreement.  The shares  were valued at
$106,875.

On September 14, 2004, the following individuals exercised common stock options:

Michael Ward, the Company's  President and Director,  exercised his common stock
option to purchase  500,000  common shares for $110,000  payable on a promissory
note bearing  interest at the rate of 5% payable in full on, or before September
14, 2005. The shares are subject to a security agreement.

Ahmed Karim,  the Company's  Vice  President and Director,  exercised his common
stock  option to  purchase  500,000  common  shares  for  $110,000  payable on a
promissory note bearing interest at the rate of 5% payable in full on, or before
September 14, 2005. The shares are subject to a security agreement.

James Smith, the Company's Chief Financial  Officer,  exercised his common stock
option to purchase  500,000  common shares for $110,000  payable on a promissory
note bearing  interest at the rate of 5% payable in full on, or before September
14, 2005. The shares are subject to a security agreement.

On June 30, 2004, we issued 3,322 common shares to Carl Hessel for $ 4,983. Carl
Hessel was a member of our board of directors at the time of issuance.

On January 29, 2004,  the Company  executed an agreement  with Royis Ward, the a
former  officer and director and the father of Michael  Ward,  our President and
CEO, to provide charter air transportation for our Company employees,  customers
and contractors to job sites and other business related destinations. A $300,000
5% interest bearing loan due January 2007 was advanced by the Company  regarding
the  transaction.  The loan  balance is credited by air time charges at standard
industry  rates  offset by interest  charges  computed  on the  average  monthly
balance. As of December 31, 2004, the loan balance was $286,606.



                                       35


On January 8, 2004, we authorized  the issuance of 300,000 common shares to Carl
Hessel for  services  valued at $450,000.  These  shares were issued  before Mr.
Hessel joined our Board of Directors.

During 2003, the Company had four executive officers,  Michael Ward, Royis Ward,
James B. Smith and Ahmed Karim. Michael Ward's annual salary is $120,000.  Royis
Ward's annual  salary is $120,000.  Royis Ward resigned his officer and director
positions on October 1, 2003 and received a $25,000 severance entitlement, which
was also accrued.  James B. Smith's annual salary was $80,000  beginning  August
16, 2003,  his  employment  date.  We paid  1,506,272  common  shares in lieu of
$331,380  accrued wages owed to Michael Wards in 2003. We paid 2,089,897  common
shares in lieu of $459,777  accrued  wages to Royis Ward in 2003.  These  shares
were issued as stock grants in lieu of compensation under the 2003 Non-Qualified
Stock Grant and Option Plan.

On February 5, 2003, we granted Michael Ward,  Royis Ward and Ahmed Karim common
stock options to purchase  500,000 shares each at $0.22 per share. On August 16,
2003, we granted James B. Smith common stock options to purchase  500,000 shares
at $0.22 per share. The options expire March 5, 2005.

On February 18, 2003,  effective  January 1, 2003,  the Company sold 100% of the
issued and  outstanding  common  stock of  Tidelands  Oil  Corporation,  a Texas
corporation and Tidelands Gas Corporation,  a Texas  corporation,  to Royis Ward
for a total price of $48,471. This amount was offset against his officer loan of
$117,492. See Note 5 to the attached financial statements.

On June 30, 2003, we paid Mr. Karim all of his accrued director  compensation by
issuing him 340,909 shares in lieu of $75,000.


                                LEGAL PROCEEDINGS

Matter No. 1:

         On January 6, 2003,  we were  served as a third  party  defendant  in a
lawsuit titled Northern  Natural Gas Company vs. Betty Lou Sheerin vs. Tidelands
Oil & Gas  Corporation,  ZG Gathering,  Ltd. and Ken Lay, in the 150th  Judicial
District Court, Bexar County, Texas, Cause Number 2002-C1-16421. The lawsuit was
initiated by Northern Natural Gas when it sued Betty Lou Sheerin for her failure
to make  payments on a note she  executed  payable to  Northern in the  original
principal amount of $1,950,000.  Northern's suit was filed on November 13, 2002.
Sheerin  answered  Northern's  lawsuit  on January  6,  2003.  Sheerin's  answer
generally  denied  Northern's  claims  and raised the  affirmative  defenses  of
fraudulent inducement by Northern,  estoppel,  waiver and the further claim that
the  note  does  not  comport  with  the  legal  requirements  of  a  negotiable
instrument. Sheerin seeks a judicial ruling that Northern be denied any recovery
on the note.  Sheerin's  answer  included a counterclaim  against  Northern,  ZG
Gathering, and Ken Lay generally alleging, among other things, that Northern, ZG
Gathering,  Ltd. and Ken Lay,  fraudulently  induced her  execution of the note.
Northern has filed a general denial of Sheerin's counterclaims. Sheerin's answer
included a third party cross claim against Tidelands. She alleges that Tidelands
entered  into an  agreement  to  purchase  the Zavala  Gathering  System from ZG
Gathering Ltd. and that, as a part of the agreement, Tidelands agreed to satisfy
all of the obligations due and owing to Northern,  thereby  relieving Sheerin of
all  obligations  she  had to  Northern  on the  $1,950,000  promissory  note in
question.  Tidelands and Sheerin agreed to delay the  Tideland's  answer date in
order to allow time for  mediation  of the case.  Tideland's  participated  in a
mediation on March 11, 2003.  The case was not settled at that time.  Tideland's
answered  the Sheerin suit on March 26, 2003.  Tideland's  answer  denies all of
Sheerin's allegations.

         On May 24 and June 16, 2004  respectively,  Betty Lou Sheerin filed her
first  and  second  amended  original  answer,   affirmative  defenses,  special
exceptions and second amended  original  counterclaim,  second amended  original
third  party  cross-actions  and  requests  for  disclosure.  In  these  amended
pleadings,  she sued Michael Ward, Royis Ward, James B. Smith,  Carl Hessell and
Ahmed Karim in their individual capacities. Her claims against these individuals
are for fraud, breach of contract, breach of the Uniform Commercial Code, breach
of duty of good faith and fair dealing and conversion.



                                       36


         In September  2002, as a pre-closing  deposit to the purchase of the ZG
pipelines,  the Company executed a $300,000 promissory note to Betty L. Sheerin,
a partner of ZG Gathering, Ltd. In addition, the Company issued 1,000,000 shares
of its common  stock to various  partners of ZG  Gathering,  Ltd. On December 3,
2003,  Sheerin filed a separate lawsuit against  Tidelands in the 150th District
Court of Bexar County,  Texas on this promissory note seeking a judgment against
Tidelands for the principle amount of the note, plus interest. On December 29th,
2003, Tidelands answered this lawsuit denying liability on the note. On April 1,
2004,  Tidelands filed a plea in abatement  asking the court to dismiss or abate
Sheerin's  lawsuit on the $300,000  promissory note as it was related to and its
outcome was  dependent  on the outcome of the Sheerin  third party cross  action
against Tidelands in Cause Number  2002-C1-16421.  The company believes that the
promissory  note and shares of common stock  should be cancelled  based upon the
outcome of the litigation described above. Accordingly, our financial statements
reflect this belief.

         On  September  15,  2004 and again on October  15,  2004  respectively,
Sheerin  amended her pleadings to include a third and fourth amended third party
cross action against Tidelands adding a claim for the $300,000  promissory note.
In these amended pleadings, Sheerin also deleted her claims against Carl Hessell
and Ahmed Karim.

         Sheerin  seeks  damages  against  Tidelands  for indemnity for any sums
found to be due from her to Northern Natural Gas Company, unspecified amounts of
actual damages,  statutory  damages,  unspecified  amounts of exemplary damages,
attorneys fees, costs of suit, and prejudgment and post judgment interest.

         Some  discovery  has been  completed  at this  time.  Based on  initial
investigation,  and  discovery  to date,  Tidelands  appears to have a number of
potential  defenses to  Sheerin's  claims.  Tideland's  intends to  aggressively
defend  the  lawsuit.  At this  stage  in the  litigation,  and in  light of our
continuing  investigation  and  incomplete  discovery,  we  cannot  give  a more
definitive evaluation of the extent Tideland's liability exposure.

Matters No. 2-4 involve Sonterra Energy  Corporation,  a wholly owned subsidiary
of Tidelands Oil & Gas Corporation.

Matter No. 2:

         On May 4, 2005, HBH  Development  Company,  LLC initiated  legal action
against  Sonterra  Energy  Corporation  in the District  Court of Travis County,
Texas,  98th  Judicial  District.  This action  involves  the  developer  of the
Austin's Colony Subdivision in Travis County, Texas and the propane distribution
system originally constructed by Southern Union Company.  Southern Union entered
into a letter  agreement with HBH concerning the construction and operation of a
propane  distribution  system in the  subdivision  to be owned and  operated  by
Southern Union.  Southern Union assigned the letter  agreement and its interests
in the  propane  system to Oneok,  Inc.,  the parent  company  of Oneok  Propane
Company. Sonterra acquired its interest in the propane system from Oneok Propane
Distribution Company. HBH is claiming that Sonterra has failed or refused to pay
HBH rent and  easement  use fees  under the terms of the letter  agreement.  HBH
alleges that  Sonterra's  actions cause a failure of the  assignment  whereby it
acquired  rights in the propane  system or  alternatively,  if the assignment is
effective,  for  breach  of  contract.  HBH  seeks to have the  court  terminate
Sonterra's rights in the propane distribution system, award unspecified monetary
damages,  cancellation  of the contract and rights  associated  with the propane
distribution system, issue to HBH a writ of possession for the property, and for
attorneys fees.

         Sonterra is  defending  the legal  action.  It believes  that under the
terms of the letter agreement between HBH Development Company and Southern Union
Company,  that the easement use fees terminated when Southern Union conveyed its
interest in the propane distribution system to Oneok Propane Company.

Matter No. 3:

         On May 4, 2005,  Senna  Hills,  Ltd.  initiated  legal  action  against
Sonterra Energy Corporation in the District Court of Travis County,  Texas, 53rd
Judicial  District.  This  action  involves  the  developer  of the Senna  Hills
Subdivision  in  Travis  County,  Texas  and  the  propane  distribution  system
originally constructed by Southern Union Company.  Southern Union entered into a
letter agreement with Senna Hills concerning the construction and operation of a
propane  distribution  system in the  subdivision  to be owned and  operated  by
Southern Union.  Southern Union assigned the letter  agreement and its interests
in the  propane  system to Oneok,  Inc.,  the parent  company  of Oneok  Propane
Company. Sonterra acquired its interest in the propane system from Oneok Propane



                                       37


Distribution  Company.  Senna  Hills is  claiming  that  Sonterra  has failed or
refused  to pay Senna  Hills rent and  easement  use fees under the terms of the
letter agreement. Senna Hills alleges that Sonterra's actions cause a failure of
the   assignment   whereby  it  acquired   rights  in  the  propane   system  or
alternatively,  if the  assignment is effective,  for breach of contract.  Senna
Hills  seeks  to have the  court  terminate  Sonterra's  rights  in the  propane
distribution system, award unspecified monetary damages, and cancellation of the
contract and rights associated with the propane  distribution  system,  issue to
Senna Hills a writ of possession for the property, and attorneys fees.

         Senna  Hills  sold   certain   undeveloped   sections  of  Senna  Hills
Subdivision  to a new owner.  Sonterra  believes that it has the right to expand
its  distribution  system into such  undeveloped  sections  of the  subdivision.
Sonterra  plans to expand the  distribution  system into these sections under an
agreement  with the new owner.  Senna Hills has stated  that  although it is not
presently  objecting to  Sonterra's  expansion of the system at this time, it is
reserving  its claim that  Sonterra does not have the right to do so and that it
intends to ask the court to cancel Sonterra's right to use and possession of the
propane  distribution  system,  including  the system in the new sections of the
subdivision.

         Sonterra is  defending  the legal  action.  It believes  that under the
terms of the letter  agreement  between Senna Hills and Southern  Union Company,
that the easement use fees  terminated when Southern Union conveyed its interest
in the propane distribution system to Oneok Propane Company.

Matter No. 4:

         On  April  of  2005,  Goodson  Builders,  Ltd.  named  Sonterra  Energy
Corporation in a legal action titled,  Goodson Builders,  Ltd, Plaintiff vs. Jim
Blackwell  and BNC  Engineering,  LLC,  Defendants.  The legal  action is in the
District  Court of Travis  County,  Texas 345th  Judicial  District.  This legal
action  arises  from a claim  that  an  underground  propane  storage  tank  and
underground  distribution  lines is situated on the Plaintiff's lot in the Hills
of Lakeway subdivision, Travis County, Texas. Plaintiff alleges that there is no
recorded  easement  setting forth the rights and  obligations of the parties for
use of the propane  tank and lines.  However,  there is reference to a "suburban
propane  easement" on the plat document.  Plaintiff alleges that the property is
being used without  permission  and the use  constitutes  an on-going  trespass.
Plaintiff asks the court to determine that his lot is not subject to a "suburban
propane  easement",  declare the propane  equipment  the property of  plaintiff,
enjoin Sonterra from use of Plaintiff's  land, and award damages.  The Plaintiff
seeks  damages of $165,000  based on a market rental rate he claims to be $5,000
per  month,  $50,000  damages  for  depreciation  of the  value of the  lot,  an
unspecified  amount of  exemplary  damages,  and  attorneys  fees.  Sonterra  is
defending the claims.

Matter No. 5:

         On April 20th,  2005,  Tidelands filed suit against L.L. Capital Group,
L.L.C. in Bexar County,  Texas,  224th Judicial  District Court. On August 11th,
2004,  Tidelands entered into a consulting services agreement with L.L. Capital.
The  agreement  provided  for L.L.  Capital  to  provide  advisory  services  to
Tidelands regarding certain business  opportunities,  including various types of
financial  arrangements.  As  compensation  for  the  services  that  were to be
provided,  L.L. Capital was to receive $500,000 of unrestricted common stock and
$550,000 of restricted common stock, and $500,000 of Warrants Shares exercisable
at $1.45 per share.

         L. L. failed to perform the required  services for which  Tidelands has
sued to  rescind  the  agreement  and have all stock and  warrants  returned  to
Tidelands,  for discharge from any obligation  under the agreement,  and for its
attorneys fees and costs.

                            DESCRIPTION OF SECURITIES

Common Stock

The Company is authorized to issue One Hundred Million  (100,000,000)  shares of
common stock,  par value $0.001 per share.  As of December 31, 2004,  there were
61,603,359  shares of common  stock issued and  outstanding.  The holders of the
common stock are not entitled to pre-emptive or preferential rights to subscribe
to any unissued stock or other securities.  The shareholders are not entitled to
cumulative voting rights.  The common stock is not assessable and not subject to
the payment of any corporate debts. The holders of our common stock are entitled
to one vote for each share on all  matters  submitted  to the  shareholders  for
vote.  Holders  are  entitled  to share  ratably in any  dividends  which may be



                                       38


declared,  from time to time, by the board of directors in its discretion,  from
legally  available  funds.  If we are  liquidated,  dissolved,  or wound up, the
holders of common  shares are  entitled  to share pro rata all assets  remaining
after  full  payment  of all  liabilities.  There  are no  conversion  rights or
redemption or sinking fund provisions for the common stock.

Common Stock Warrants

         Impact Warrants
         ---------------

We amended the Stock  Purchase  Warrant  Agreement  dated April 16, 2003 between
Tidelands and Impact International,  LLC in connection with our purchase of Reef
Ventures,  LLC.  We issued  Impact  International,  LLC a stock  warrant for Ten
Million  (10,000,000)  shares of Tideland's  common stock,  plus such additional
shares of common  stock which may be issued upon the  occurrence  of an untimely
registration  event,  less the  500,000  shares we issued to Impact on April 13,
2004.  The cash exercise price is $0.335 per share.  The expiration  date of the
warrant is April 16, 2006.

We have agreed to use our best  efforts to  register  the shares  issuable  upon
exercise of the Impact  warrant with the SEC so that Impact will be permitted to
publicly  resell the common  shares.  We have agreed to use our best  efforts to
keep the registration  statement effective as long as it is necessary for Impact
to sell the shares.

If the registration statement is declared effective (i) by April 7, 2005, if the
registration is on Form S-3, or (ii) July 7, 2005 if the registration  statement
is on Form SB-2 or any other registration form, the registration  statement will
be  deemed  timely  (a  "Timely  Registration").   In  the  event  of  a  Timely
Registration,  Impact will exercise the warrant for all of the remaining  shares
under the warrant on a cash basis  payable by Impact  through the execution of a
promissory  note payable to Tidelands (the "Impact  Note"),  as of the effective
date of the  Registration  Statement.  In the event that we do not  accomplish a
Timely Registration,  then Impact may exercise the warrant at any time after the
date which is the last date for a Timely  Registration,  at its option on a cash
basis or  pursuant to Section 1.2 of the  warrant  agreement  on a net  exercise
cashless basis for all the remaining shares under the warrant.  If Impact elects
to exercise the warrants on a net exercise  cashless basis, we will increase the
number of shares available for issuance under the warrant, regardless of whether
issued for cash or on a net  exercise  basis so that the total  number of shares
issued would total 10,000,000 shares.

Until the Registration  Statement is declared effective,  we are obligated issue
500,000  common  shares under the cashless  exercise  provisions  of the Amended
Stock Purchase  Warrant each 90 days period  commencing July 14, 2004, until the
Registration Statement is declared effective by the SEC.

On June 9, 2005,  Impact  presented us with a Notice of Exercise  for  7,500,000
common  shares  under the terms of the Warrant and First  Amendment to the Stock
Purchase Warrant  Agreement dated May 25, 2004. Impact has tendered a promissory
note in the amount of  $2,512,000  in lieu of payment.  The note will reduce and
offset our principal  balance owed under the Purchase and Sale  Agreement  dated
May 25, 2004 whereby we purchased the Eagle Pass pipeline.

         Mercator Warrants

As part of our November 18, 2004  financing  with Mercator  Momentum  Fund,  LP,
Mercator  Momentum Fund III, LP, Monarch Pointe Fund, Ltd., and M.A.G.  Capital,
LLC, formerly, Mercator Advisory Group, LLC ("Mercator Group"), we issued 3 year
warrants  to purchase up to  3,289,474  shares of our common  stock at $0.80 per
share and up to  3,289,474  shares of our common  stock at $0.87 per share.  The
shares  issuable  upon exercise of these  warrants have been  registered in this
registration statement on Form SB-2, of which this prospectus is a part.

o        Mercator  Momentum Fund, LP 417,763  warrants  exercisable at $0.87 and
         417,763 warrants exercisable at $0.80;
o        Mercator  Momentum Fund III, LP 287,829  warrants  exercisable at $0.87
         and 287,829 warrants exercisable at $0.80;
o        Monarch  Pointe  Fund,  LP 939,145  warrants  exercisable  at $0.87 and
         939,145 warrants exercisable at $0.80.
o        Mercator  Advisory Group, LLC 1,644,737  warrants  exercisable at $0.87
         and 1,644,737 warrants exercisable at $0.80.



                                       39


The  agreements   governing  the  terms  of  the  warrants  contain   provisions
prohibiting any exercise of the warrants that would result in Mercator  Momentum
Fund, LP, the Mercator  Momentum Fund III, LP; the Monarch Pointe Fund, Ltd., or
M.A.G.  Capital,  LLC;  collectively  owning beneficially more than 9.99% of the
outstanding  shares of our common stock as determined under Section 13(d) of the
Securities Exchange Act of 1934. As a result of these provisions,  such entities
disclaim  beneficial  ownership in excess of 9.99% of the outstanding  shares of
our common stock.

7% Convertible Debentures

As a part of our November 18, 2004 financing with the Mercator  Group, we issued
7% Convertible  Debentures in the aggregate principal amount of $5,000,000.  The
Debentures  mature May 18, 2006.  We are required to pay interest  monthly.  The
aggregate  monthly  interest  payment  is  $29,166.67.  The  allocation  of  the
debentures is as follows:

o        Mercator   Momentum   Fund,  LP  acquired   $1,270,000  7%  Convertible
         Debentures;
o        Mercator  Momentum  Fund  III,  LP  acquired  $875,000  7%  Convertible
         Debentures;
o        Monarch Pointe Fund, LP acquired $2,855,000 7% Convertible Debentures.

The  payment of funds for the  debentures  is  structured  in two  tranches.  On
November 19, 2004, we received a total of $3,250,000 which represents 65% of the
funds due. We received  $1,750,000 balance on the 7% Convertible  Debentures two
(2) trading days after we filed this Registration Statement with the SEC.

Each  Debenture  is  convertible  into the  number of  shares  of  common  stock
determined by dividing the principal  balance of the Debenture by the Conversion
Price at the time of the conversion.  The Conversion  Price is defined as 85% of
the "Market Price", which is defined as the average of the lowest four intra-day
trading  prices of our common stock during the ten trading  days  preceding  the
conversion,  however,  the  Conversion  Price may not be less than $0.45 or more
than $0.76, adjusted for stock splits and similar events. Upon the occurrence of
certain events specified in the Debentures,  including any Event of Default,  as
defined in the Debentures,  the Conversion Price will be reduced from 85% of the
Market  Price to 75% of the Market  Price,  but in no event higher than $0.76 or
lower than $0.45 per share.

The  agreements  governing the terms of the 7%  Convertible  Debentures  contain
provisions  prohibiting  any conversion of the  Debentures  that would result in
Mercator  Momentum  Fund,  LP, the Mercator  Momentum  Fund III, LP; the Monarch
Pointe Fund, Ltd. , or M.A.G.  Capital,  LLC;  collectively  owning beneficially
more than  9.99% of the  outstanding  shares of our common  stock as  determined
under Section 13(d) of the Securities Exchange Act of 1934. As a result of these
provisions,  these entities disclaim beneficial  ownership in excess of 9.99% of
the outstanding shares of our common stock.

Mercator Assignment

On June 1, 2005,  Mercator Momentum Fund, Mercator Momentum Fund III and Monarch
Pointe Fund, (collectively "Mercator Funds") have assigned Five Hundred Thousand
($500,000)  Dollars of their  outstanding 7% Convertible  Debentures to Robinson
Reed,  Inc., a British Virgin Islands  International  Business  Company.  M.A.G.
Capital,  LLC exercises  voting and dispositive  powers over Robinson Reed, Inc.
Robinson Reed, Inc. is a managed account for M.A.G.  Capital, Inc. which acts as
an investment advisor.

Additionally, the Mercator Funds assigned Robinson Reed, Inc. a total of 328,948
common stock purchase warrants  representing 164,474 $0.80 common stock warrants
and 164,474 $0.87 common stock warrants.

Subsequently, Robinson Reed, Inc. assigned M.A.G. Capital, LLC a total of 82,236
common stock  purchase  warrants  representing  41,118 $0.80 Warrants and 41,118
$0.87 Warrants.

In  connection  with the above  assignments,  we entered into an Addendum to the
November 18, 2004 Securities  Purchase and Registration  Rights  Agreements with
the Mercator Funds and M.A.G.  Capital,  LLC (formerly  Mercator Advisory Group,
LLC) and Robinson Reed,  Inc.  Robinson Reed, Inc. has agreed to be bound by the
terms and  conditions  under the  Securities  Purchase and  Registration  Rights
Agreements and certified that all of the  representations and warranties made by
the Holders are true and correct with respect to Robinson Reed, Inc.



                                       40


Other Warrants

Margaux  Investment  Management  Group  owns  2,000,000  common  stock  warrants
1,000,000  warrants with an exercise  price of $0.50 per share and an expiration
date of August 14, 2006 and another  1,000,000  with an exercise  price of $2.50
with an expiration date October 26, 2007.

Penny Stock Rules

Our common stock is covered by the  Securities and Exchange  Commission's  penny
stock rules.  These rules include a rule that imposes  additional sales practice
requirements  on  broker-dealers  who sell our  securities to persons other than
established  customers  and  accredited  investors.   Accredited  investors  are
generally  institutions  with assets in excess of $5,000,000 or individuals with
net  worth in excess  of  $1,000,000  or annual  income  exceeding  $200,000  or
$300,000 jointly with their spouses.  For transactions  covered by the rule, the
broker-dealer  must make a special  suitability  determination for the purchaser
and  transaction  prior  to the  sale.  The  rule  may  affect  the  ability  of
broker-dealers  to sell our  securities  and may also  affect  the  availability
ability of purchasers of our stock to sell their shares in the secondary market.
It may also  cause  fewer  brokers  to be willing to make a market in our common
stock and it may affect the level of news coverage we receive.

Stock Transfer Agent

Our Stock  Transfer Agent is Signature  Stock Transfer Co., Inc.  located at One
Preston  Park,  2301 Ohio Dr.,  Suite  100,  Plano,  Texas  75093.  The  agent's
telephone number is (972) 612-4120.

                                  LEGAL MATTERS

The legality of the securities offered hereby has been passed upon by Gregory M.
Wilson, Attorney at Law. Mr. Wilson is a shareholder of our Company.

                                     EXPERTS

Our balance  sheet as of December  31, 2004 and 2003 and the  statements  of our
operations,  shareholders'  equity and cash flows for the years then ended, have
been  included in this  prospectus  in reliance on the report of Baum & Company,
P.A.,  certified  public  accountants,  given on the  authority  of that firm as
experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

We file  annual,  quarterly  and special  reports,  proxy  statements  and other
information  with the  Securities and Exchange  Commission.  Our SEC filings are
available   to  the  public  over  the   Internet  at  the  SEC's  web  site  at
http://www.sec.gov. You may also read and copy any document we file at the SEC's
public reference room at 450 Fifth Street, N.W., Washington,  D.C. 20549. Please
call  the  SEC at  1-800-SEC-0330  for  further  information  about  the  public
reference room.

We have  filed  with the SEC a  registration  statement  on Form SB-2  under the
Securities  Act  covering  the  sale  of  the  securities   offered  under  this
prospectus.  This  prospectus,  which  constitutes  a part  of the  registration
statement,  does  not  contain  all  of  the  information  in  the  registration
statement. Certain items of the registration statement are omitted in accordance
with  the  rules  and  regulations  of the  SEC.  Statements  contained  in this
prospectus  as to the  contents  of any  contract  or  other  documents  are not
necessarily complete and in each instance where reference is made to the copy of
such contract or documents  filed as an exhibit to the  registration  statement,
statements  about the document are  qualified in all respects by that  reference
and  the  exhibits  and  schedules  to the  exhibits.  For  further  information
regarding  Tidelands Oil & Gas Corporation and the securities offered under this
prospectus,  we refer you to the  registration  statement and those exhibits and
schedules,  which  may be  obtained  from  the SEC at its  principal  office  in
Washington, D.C. upon payment of the fees prescribed by the SEC.




                                       41


                         INDEX TO CONSOLIDATED FINANCIAL
                 STATEMENTS For the period ending March 31, 2005

Financial Statements
Condensed Consolidated Balance Sheets as of
March 31, 2005 and December 31, 2004.........................................F-2

Condensed Consolidated Statements of Operations
For the Three Months Ended March 31, 2005 and 2004...........................F-3

Condensed Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2005 and 2004........................ F-4-5

Notes to Condensed Consolidated Financial Statements......................F-6-10





























                                      F-1




                         TIDELANDS OIL &GAS CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                    (ASSETS)
                                                               March 31,     December 31,
                                                                 2005            2004
                                                             ------------    ------------
                                                              (Unaudited)
                                                                                
Current Assets:
   Cash                                                      $  4,623,198    $  5,459,054
   Cash Restricted                                                 75,000          25,000
   Accounts and Loans Receivable                                  404,488         516,387
   Inventory                                                       60,159          82,523
   Prepaid Expenses                                               418,362         487,488
                                                             ------------    ------------
      Total Current Assets                                      5,581,207       6,570,452
                                                             ------------    ------------

Property Plant and Equipment, Net                               9,245,326       9,086,313
                                                             ------------    ------------

Other Assets:
   Deposits                                                         6,608           4,108
   Deferred Charges                                                38,750         116,250
   Note Receivable                                                287,170         286,606
   Goodwill                                                     1,158,937       1,158,937
                                                             ------------    ------------
   Total Other Assets                                           1,491,465       1,565,901
                                                             ------------    ------------
      Total Assets                                           $ 16,317,998    $ 17,222,666
                                                             ============    ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Accounts Payable and Accrued Expenses                     $    438,830    $    574,224
   Notes Payable                                                        0               0
                                                             ------------    ------------

      Total Current Liabilities                                   438,830         574,224

Long-Term Debt                                                 11,817,301      11,731,883
                                                             ------------    ------------

      Total Liabilities                                        12,256,131      12,306,107
                                                             ------------    ------------

Commitments and Contingencies

Stockholders' Equity:
   Common Stock, $.001 Par Value Per Share,
     100,000,000 Shares Authorized, 62,363,359
     and 61,603,359 Shares Issued and
     Outstanding at March 31, 2005
     and December 31, 2004 Respectively                            62,364          61,604
   Paid-in Capital in Excess of Par Value                      22,918,580      22,537,340
   Subscriptions Receivable                                      (550,000)       (550,000)
   Accumulated (Deficit)                                      (18,369,077)    (17,132,385)
                                                             ------------    ------------
      Total Stockholders' Equity                                4,061,867       4,916,559
                                                             ------------    ------------

      Total Liabilities and Stockholders' Equity             $ 16,317,998    $ 17,222,666
                                                             ============    ============



      See Accompanying Notes to Condensed Consolidated Financial Statements


                                      F-2


                         TIDELANDS OIL & GAS CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                       Three Months Ended    Three Months Ended
                                         March 31, 2005        March 31, 2004
                                       ------------------    ------------------
Revenues:                                                           
   Gas Sales and Pipeline Fees         $          586,949    $                0
   Construction Services                           41,126                     0
                                       ------------------    ------------------
      Total Revenues                              628,075                     0
                                       ------------------    ------------------
                                                                    
                                                                    
Expenses:                                                           
   Cost of Sales                                  284,679                     0
   Operating Expenses                              66,774                     0
   Depreciation                                   115,441                11,280
   Interest                                       209,787                 4,719
   Sales, General and Administrative            1,220,911             1,522,209
                                       ------------------    ------------------
      Total Expenses                            1,897,592             1,538,208
                                       ------------------    ------------------
                                                                    
(Loss) From Operations                         (1,269,517)           (1,538,208)
(Loss) on Sale of Asset                            (3,167)                    0
Interest and Dividend Income                       35,992                 3,867
                                       ------------------    ------------------
                                                                    
Net (Loss)                             $       (1,236,692)   $       (1,534,341)
                                       ==================    ==================
                                                                    
Net (Loss) Per Common Share:                                        
      Basic and Diluted                $            (0.02)   $            (0.03)
                                       ==================    ==================
                                                                    
Weighted Average Number of Common                                   
       Shares Outstanding                      61,983,359            46,850,314
                                       ==================    ==================









      See Accompanying Notes to Condensed Consolidated Financial Statements


                                      F-3




                         TIDELANDS OIL &GAS CORPORATION
                 STATEMENTS OF CONDENSED CONSOLIDATED CASH FLOWS
                                   (UNAUDITED)




                                           Three Months Ended    Three Months Ended
                                             March 31, 2005        March 31, 2004
                                           ------------------    --------------------
                                                                  
Cash Flows Provided (Required) By                                          
  Operating Activities:                                                    
    Net (Loss)                             $       (1,236,692)   $         (1,534,341)
   Adjustments to Reconcile Net (Loss)                                     
      to Net Cash Provided (Required) By                                   
      Operating Activities:                                                
                                                                           
   Depreciation                                       115,441                  11,280
   Loss on Disposal of Equipment                        3,167                       0
   Issuance of Common Stock:                                               
     For Services Provided                            382,000               1,226,816
        Changes in:                                                        
          Accounts Receivable                         111,899                    (517)
          Inventory                                    22,364                       0
          Prepaid Expenses                             69,126                (300,499)
          Deferred Charges                             77,500                       0
          Deposits                                     (2,500)                      0
          Accounts Payable and                                             
            Accrued Expenses                         (135,394)               (591,783)
                                           ------------------    --------------------
Net Cash (Required)                                               
   By Operating Activities                           (593,089)             (1,189,044)
                                           ------------------    --------------------
                                                                           
Cash Flows Provided (Required)                                             
  By Investing Activities:                                                 
      Acquisitions of Property, Plant                                      
        and Equipment                                (278,421)               (140,258)
      Disposals of Equipment                              800                       0
                                           ------------------    --------------------
                                                                           
         Net Cash (Required)                                      
           By Investing Activities                   (277,621)               (140,258)
                                           ------------------    --------------------








      See Accompanying Notes to Condensed Consolidated Financial Statements


                                      F-4




                         TIDELANDS OIL &GAS CORPORATION
                 STATEMENTS OF CONDENSED CONSOLIDATED CASH FLOWS
                                   (UNAUDITED)


                                            Three Months Ended    Three Months Ended
                                              March 31, 2005        March 31, 2004
                                            ------------------    ------------------
                                                             
Cash Flows (Required) Provided                                            
   by Financing Activities:                                               
Proceeds from Issuance of Common Stock                       0             4,083,334
Proceeds From Long-Term Loans                           85,418                     0
Repayment of Short-Term Loans                                0              (100,000)
Loan to Related Party                                     (564)                    0
                                            ------------------    ------------------
                                                                          
Net Cash Provided by                                                      
  Financing Activities                                  84,854             3,983,334
                                            ------------------    ------------------
                                                                          
Net Increase (Decrease) in Cash                       (785,856)            2,654,032
Cash at Beginning of Period                          5,484,054               894,457
                                            ------------------    ------------------
Cash at End of Period                       $        4,698,198    $        3,548,489
                                            ==================    ==================
                                                                          
Supplemental Disclosures of                                               
   Cash Flow Information:                                                 
     Cash Payments for Interest             $          115,994    $            4,719
                                            ==================    ==================
                                                                          
     Cash Payments for Income Taxes         $                0    $                0
                                            ==================    ==================
                                                                          
Non-Cash Financing Activities:                                            
   Issuance of Common Stock:                                              
   Operating Activities                     $          382,000    $        1,226,816
    Repayment of Loans                                       0                75,000
    Payment of Accounts Payable                              0                38,311
    Prepayment of Legal Fees                                 0               258,000
                                            ------------------    ------------------
                                                                          
      Total Non-Cash Financing Activities   $          382,000    $        1,598,127
                                            ==================    ==================






      See Accompanying Notes to Condensed Consolidated Financial Statements

 
                                      F-5


                         TIDELANDS OIL & GAS CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2005



NOTE 1 - BASIS OF PRESENTATION

         The accompanying  unaudited condensed consolidated financial statements
         for the three  month  periods  ended  March 31, 2005 and 2004 have been
         prepared in conformity with accounting principles generally accepted in
         the United States of America for interim financial information and with
         the  instructions  to Form 10-QSB and  Regulation  S-B.  The  financial
         information  as of December 31, 2004 is derived  from the  registrant's
         Form 10-KSB for the year ended December 31, 2004.  Certain  information
         or  footnote  disclosures  normally  included in  financial  statements
         prepared in accordance with accounting principles generally accepted in
         the United States of America have been condensed or omitted pursuant to
         the rules and regulations of the Securities and Exchange Commission.

         The  preparation  of condensed  consolidated  financial  statements  in
         conformity with accounting  principles generally accepted in the United
         States of America requires management to make estimates and assumptions
         that affect the reported  amounts of assets and liabilities at the date
         of the financial  statements  and the reported  amounts of revenues and
         expenses during the reporting period.  Actual results could differ from
         those  estimates.  In  the  opinion  of  management,  the  accompanying
         financial statements include all adjustments  necessary (which are of a
         normal and recurring  nature) for the fair  presentation of the results
         of the interim periods  presented.  While the registrant  believes that
         the  disclosures  presented are adequate to keep the  information  from
         being  misleading,  it is suggested that these  accompanying  financial
         statements  be  read  in  conjunction  with  the  registrant's  audited
         consolidated financial statements and notes for the year ended December
         31, 2003,  included in the registrant's  Form 10-KSB for the year ended
         December 31, 2003.

         Operating  results for the three-month  period ended March 31, 2005 are
         not necessarily  indicative of the results that may be expected for the
         remainder of the fiscal year ending December 31, 2005. The accompanying
         unaudited  condensed  consolidated  financial  statements  include  the
         accounts of the registrant,  its wholly-owned  subsidiaries,  Rio Bravo
         Energy,  LLC, Sonora Pipeline,  LLC,  Arrecefe  Management,  LLC, Marea
         Associates,  L.P., Reef Ventures,  L.P., Reef International,  LLC, Reef
         Marketing,  LLC,  and  Terranova  Energia  S. de R.  L.  de C.  V.  All
         significant   inter-company   accounts  and   transactions   have  been
         eliminated in consolidation.







                                      F-6




                         TIDELANDS OIL &GAS CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2005


NOTE 2 - RESTRICTED CASH
------   ----------------

         Restricted  cash  consists of  certificates  of deposit to secure three
         letters of credit issued to the Railroad  Commission of Texas regarding
         our gas processing plant and two pipeline systems.

NOTE 3 - PROPERTY, PLANT AND EQUIPMENT
------   -----------------------------

         A summary  of  property,  plant  and  equipment  at March 31,  2005 and
         December 31, 2004 is as follows:


                                                                                Estimated
                                                   March 31,    December 31,     Economic
                                                     2005           2004          Life
                                                 ------------   ------------   ------------
                                                                             
         Pre Construction Costs:                                   
             International Crossings to Mexico   $     27,601   $     27,601       N/A
                Mexican Gas Storage Facility                       
                    and Related Pipelines           1,096,703        928,232       N/A
                Propane Distribution Systems          207,415        207,415       N/A
                                                 ------------   ------------   
                      Total                         1,331,719      1,163,248
         Office Furniture, Equipment and                           
           Leasehold Improvements                      87,217         46,141     5 Years
         Pipelines - Domestic                         431,560        431,560    15 Years
         Pipeline - Eagle Pass, TX to Piedras                                  
           Negras, Mexico                           6,106,255      6,106,255    20 Years
         Gas Processing Plant                         186,410        186,910    15 Years
         Tanks & Lines - Propane Distribution                                  
           System                                   1,596,439      1,596,439     5 Years
         Machinery and Equipment                       57,180         57,180   
         Trucks, Autos and Trailers                   127,798         63,175
                                                 ------------   ------------
                                                                   
                     Total                          9,924,578      9,650,408
         Less:  Accumulated Depreciation              679,252        564,095
                                                 ------------   ------------
                                                                   
                    Net Property,                                  
                      Plant and Equipment        $  9,245,326   $  9,086,313
                                                 ============   ============


         Depreciation  expense  for the three  months  ended  March 31, 2005 and
         March 31, 2004 was $115,441 and $11,280 respectively.









                                      F-7


                         TIDELANDS OIL & GAS CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2005

NOTE 4 - LONG-TERM DEBT
------   --------------

         A summary of long-term  debt at March 31, 2005 and December 31, 2004 is
         as follows:

                                                     March 31,   December 31,
                                                       2005           2004
                                                   ------------   ------------
         Note Payable, Secured, Interest Bearing                    
           at 2% Over Prime Rate, Maturing                          
              May 25, 2008                         $  6,817,301   $  6,731,883
                                                                    
         Convertible Debentures, Unsecured,                         
            7% Interest Bearing,                                    
               Maturing May 17, 2006                  5,000,000      5,000,000
                                                   ------------   ------------
                                                     11,817,301     11,731,883
         Less:  Current Maturities                            0              0
                                                   ------------   ------------
                                                                    
                   Total Long-Term Debt            $ 11,817,301   $ 11,731,883
                                                   ============   ============

NOTE 5 - LITIGATION
------   ----------

         On January 6, 2003,  we were  served as a third  party  defendant  in a
         lawsuit titled  Northern  Natural Gas Company vs. Betty Lou Sheerin vs.
         Tidelands Oil & Gas Corporation, ZG Gathering, Ltd. and Ken Lay, in the
         150th  Judicial  District  Court,  Bexar  county,  Texas,  Cause Number
         2002-C1-16421.  The lawsuit was initiated by Northern  Natural Gas when
         it sued Betty Lou Sheerin  for her  failure to make  payments on a note
         she executed  payable to Northern in the original  principal  amount of
         $1,950,000.  Northern's  suit was filed on November 13,  2002.  Sheerin
         answered  Northern's  lawsuit  on January  6,  2003.  Sheerin's  answer
         generally denied Northern's claims and raised the affirmative  defenses
         of fraudulent inducement by Northern,  estoppel, waiver and the further
         claim that the note does not comport with the legal  requirements  of a
         negotiable instrument. Sheerin seeks a judicial ruling that Northern be
         denied  any  recovery  on  the  note.   Sheerin's   answer  included  a
         counterclaim  against  Northern,  ZG  Gathering,  and Ken Lay generally
         alleging, among other things, that Northern, ZG Gathering, Ltd. and Ken
         Lay, fraudulently induced her execution of the note. Northern has filed
         a general denial of Sheerin's counterclaims.  Sheerin's answer included
         a third party cross claim against Tidelands. She alleges that Tidelands
         entered into an agreement to purchase the Zavala  Gathering System from
         ZG  Gathering  Ltd.  and that,  as a part of the  agreement,  Tidelands
         agreed to satisfy  all of the  obligations  due and owing to  Northern,
         thereby relieving Sheerin of all obligations she had to Northern on the
         $1,950,000 promissory note in question. Tidelands and Sheerin agreed to
         delay the  Tideland's  answer date in order to allow time for mediation
         of the case. Tideland's  participated in a mediation on March 11, 2003.
         The case was not settled at that time.  Tideland's answered the Sheerin
         suit on March 26,  2003.  Tideland's  answer  denies  all of  Sheerin's
         allegations.



                                      F-8


                         TIDELANDS OIL & GAS CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2005

NOTE 5 - LITIGATION (CONTINUED)
------   ---------------------

         On May 24 and June 16, 2004  respectively,  Betty Lou Sheerin filed her
         first and second amended original answer, affirmative defenses, special
         exceptions and second  amended  original  counterclaim,  second amended
         original  third party  cross-actions  and requests for  disclosure.  In
         these amended  pleadings,  she sued Michael Ward,  Royis Ward, James B.
         Smith, Carl Hessell and Ahmed Karim in their individual capacities. Her
         claims  against these  individuals  are for fraud,  breach of contract,
         breach of the Uniform Commercial Code, breach of duty of good faith and
         fair dealing and conversion.

         In September  2002, as a pre-closing  deposit to the purchase of the ZG
         pipelines,  the Company executed a $300,000 promissory note to Betty L.
         Sheerin,  a partner of ZG  Gathering,  Ltd.  In  addition,  the Company
         issued  1,000,000  shares of its common stock to various partners of ZG
         Gathering,  Ltd. On December 3, 2003,  Sheerin filed a separate lawsuit
         against Tidelands in the 150th District Court of Bexar County, Texas on
         this  promissory  note  seeking a judgment  against  Tidelands  for the
         principle  amount of the note, plus interest.  On December 29th,  2003,
         Tidelands answered this lawsuit denying liability on the note. On April
         1,  2004,  Tidelands  filed a plea in  abatement  asking  the  court to
         dismiss or abate Sheerin's  lawsuit on the $300,000  promissory note as
         it was related to and its outcome was  dependent  on the outcome of the
         Sheerin  third party cross  action  against  Tidelands  in Cause Number
         2002-C1-16421. The Company believes that the promissory note and shares
         of common  stock  should be  cancelled  based  upon the  outcome of the
         litigation  described  above.  Accordingly,  our  financial  statements
         reflect this belief.

         On  September  15,  2004 and again on October  15,  2004  respectively,
         Sheerin  amended her  pleadings  to include a third and fourth  amended
         third  party  cross  action  against  Tidelands  adding a claim for the
         $300,000  promissory  note.  In these amended  pleadings,  Sheerin also
         deleted her claims against Carl Hessell and Ahmed Karim.

         Sheerin  seeks  damages  against  Tidelands  for indemnity for any sums
         found to be due from her to Northern  Natural Gas Company,  unspecified
         amounts of actual damages,  statutory damages,  unspecified  amounts of
         exemplary  damages,  attorneys fees, costs of suit, and prejudgment and
         post judgment interest.

         Some  discovery  has been  completed  at this  time.  Based on  initial
         investigation,  and  discovery  to date,  Tidelands  appears  to have a
         number of potential defenses to Sherrin's claims. Tideland's intends to
         aggressively defend the lawsuit.  At this stage in the litigation,  and
         in light of our continuing  investigation and incomplete discovery,  we
         cannot give a more  definitive  evaluation  of the extent of Tideland's
         liability exposure.

NOTE 6 - COMMON STOCK TRANSACTIONS
------   -------------------------

         On January 3, 2005,  the Company  issued  200,000  shares of its common
         stock for 2005 legal fees valued at $100,000 under the 2004 Stock Grant
         and Option Plan.

         On  February  1,  2005,  the  Company  issued  500,000  shares  of  its
         restricted common stock valued at $200,000 to Impact International, LLC
         pursuant to the terms of the purchase of Reef Ventures, L.P.

         On February  25,  2005,  the Company  approved  the  issuance of 60,000
         shares of its  restricted  common  stock valued at $82,000 for investor
         public  relations  services.  These shares are to be issued  during the
         second quarter of 2005.

NOTE 7 - SUMMARY OF TERMS OF CONVERTIBLE DEBENTURE AND WARRANTS
------   ------------------------------------------------------

         On November 18, 2004,  the Company  entered into a Securities  Purchase
         Agreement with Mercator  Momentum Fund, LP, Mercator Momentum Fund III,
         LP, Monarch Pointe Fund, LP,  (collectively,  "the Funds") and Mercator
         Advisory  Group,  LLC  ("Mercator").  In exchange for  $5,000,000,  the
         Company  issued  to  the  "Funds"  and  Mercator   Advisory  Group,  7%
         convertible  debentures with a maturity date of May 18, 2006. Under the
         terms of the  agreement,  the  Company  is  obligated  to make  monthly
         interest payments until maturity of $29,166,67.




                                      F-9


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2005


NOTE 7 - SUMMARY OF TERMS OF CONVERTIBLE DEBENTURE AND WARRANTS (CONTINUED)
------   ------------------------------------------------------


         The 7% Convertible Debentures are convertible into the Company's common
         stock at a 15% discount to the market price at the time of  conversion,
         subject to a $0.45 floor and a $0.76 ceiling.

         The Company has granted the Funds and Mercator  registration  rights on
         these  securities.  If the  company  does  not  have  its  registration
         statement  effective  within 90 days from  filing,  or extend  its best
         efforts to do so, the  discount  will be increased to 25% of the market
         price at the time of conversion.

         In connection with this financing the Company issued  6,578,948  common
         stock  warrants  which  expire  November  18,  2007.  The  warrants are
         exercisable at prices ranging from $.80 to $.87.


NOTE 8 - COMMITMENT FOR SUITE LICENSE AGREEMENT
------   --------------------------------------

         On June 4, 2004,  the Company  entered into a Suite  License  Agreement
         with the San Antonio Spurs, L.C.C. commencing July 1, 2004 for a period
         of five  years.  The annual  license fee for the first year is $159,000
         and is  subject  to a 6% per annum  price  escalation  thereafter.  The
         annual fee is payable in installments as indicated in the agreement.

         The future annual license fee commitments are as follows:

                          2005                   $  168,540
                          2006                      178,652
                          2007                      189,371
                          2008                      200,733
                                                 ----------
                                                 $  737,296
                                                 ==========

NOTE 9 - RELATED PARTY TRANSACTION
------   -------------------------

         The Company  executed an agreement in January 2004 with a related party
         to provide charter air transportation for its employees,  customers and
         contractors to job sites and other  business  related  destinations.  A
         prepayment of $300,000 5% interest bearing loan due in January 2007 was
         made by the Company  regarding  the  transaction.  The loan  balance is
         credited  by  airtime  charges at  standard  industry  rates  offset by
         interest charges computed on the average monthly balance.  At March 31,
         2005, the loan balance was $287,170.


NOTE 10 - SUBSEQUENT EVENTS
-------   -----------------

         During April and May, 2005, three separate legal actions were initiated
         against  Sonterra  Energy   Corporation   (Sonterra),   a  wholly-owned
         subsidiary of the Company.  Two of the actions  concern  claims made by
         developers  against Sonterra for their failure to pay rent and easement
         use fees as a  result  of  their  asset  purchase  from  Oneok  Propane
         Distribution  Company on November 1, 2004. The third action  involves a
         claim made by a builder that Sonterra  does not have a proper  easement
         for the current use of certain property.  The Company believes that the
         three actions  filed are without merit and intend to vigorously  defend
         itself.  Litigation  regarding  these three  actions are still in their
         early stages, therefore, potential financial impacts, if any, cannot be
         determined at this time.




                                      F-10


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


Report of Independent Auditors.......................................        F-3

Consolidated Balance Sheets at December 31, 2003 and
December 31, 2004....................................................        F-4

Consolidated Statement of Changes in Stockholders' Equity
for the Years Ended December 31, 2004 and 2003.......................         F5

Consolidated Statement of Operations for the Years Ended
December 31, 2004 and 2003...........................................        F-6

Consolidated Statement of Cash Flows for the Years Ended

December 31, 2004 and 2003...........................................       F7-8

Notes to Consolidated Financial Statements...........................     F-9-25



















                                      F-2


                              BAUM & COMPANY, P.A.
                        1515 UNIVERSITY DRIVE, SUITE 209
                          CORAL SPRINGS, FLORIDA 33071







                          INDEPENDENT AUDITOR'S REPORT

Board of Directors
Tidelands Oil & Gas Corporation
San Antonio, Texas

We have audited the accompanying  consolidated balance sheets of Tidelands Oil &
Gas  Corporation as of December 31, 2004 and 2003, and the related  consolidated
statements of stockholders' equity (deficit), operations, and cash flows for the
years ended December 31, 2004 and 2003. These consolidated  financial statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an  opinion  on these  consolidated  financial  statements  based on our
audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform  the  audit  to  obtain  reasonable  assurance  about  whether  the
consolidated  financial statements are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the  consolidated  financial  statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall consolidated  financial statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Tidelands  Oil & Gas  Corporation  as of  December  31,  2004 and 2003,  and the
results of their  consolidated  operations and their consolidated cash flows for
the  years  ended  December  31,  2004 and 2003 in  conformity  with  accounting
principles generally accepted in the United States of America.



Baum & Company, P.A.
Coral Springs, Florida
April 13, 2005





                                      F-3




                         TIDELANDS OIL &GAS CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                   YEARS ENDED

                                     ASSETS
                                     ------

                                                             December 31,    December 31,
                                                                 2004            2003
                                                             ------------    ------------
                                                                                
Current Assets:
   Cash                                                      $  5,459,054    $    894,457
   Cash Restricted (Note 2)                                        25,000               0
   Accounts and Loans Receivable                                  516,387             228
   Inventory                                                       82,523               0
   Prepaid Expenses (Note 3)                                      487,488          22,209
                                                             ------------    ------------
      Total Current Assets                                      6,570,452         916,894
                                                             ------------    ------------

Property Plant and Equipment, Net (Notes 1, 4)                  9,086,313         604,192
                                                             ------------    ------------

Investment - Reef Ventures, L.P.  (Note 14)                          --            98,629
                                                             ------------    ------------

Other Assets:
   Deposits                                                         4,108           3,800
   Deferred Charges                                               116,250               0
   Note Receivable (Note 10)                                      286,606               0
   Goodwill                                                     1,158,937               0
                                                             ------------    ------------
      Total Other Assets                                        1,565,901           3,800
                                                             ------------    ------------

      Total Assets                                           $ 17,222,666    $  1,623,515
                                                             ============    ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------

Current Liabilities:
   Accounts Payable and Accrued Expenses                     $    574,224    $    813,905
   Notes Payable                                                        0         325,000
                                                             ------------    ------------

      Total Current Liabilities                                   574,224       1,138,905

Long-Term Debt (Note 5)                                        11,731,883            --
                                                             ------------    ------------

      Total Liabilities                                        12,306,107       1,138,905
                                                             ------------    ------------

Commitments and Contingencies (Notes 9, 11, 12)                      --              --

Stockholders' Equity:
   Common Stock, $.001 Par Value per Share,
     100,000,000 Shares Authorized, 61,603,359
     and 44,825,302 Shares Issued and
     Outstanding at 2004 and 2003 Respectively                     61,604          44,826
   Paid-in Capital in Excess of Par Value                      22,537,340      11,072,987
   Subscriptions Receivable                                      (550,000)        (18,000)
   Accumulated (Deficit)                                      (17,132,385)    (10,615,203)
                                                             ------------    ------------
      Total Stockholders' Equity                                4,916,559         484,610
                                                             ------------    ------------

      Total Liabilities and Stockholders' Equity             $ 17,222,666    $  1,623,515
                                                             ============    ============




           See Accompanying Notes to Consolidated Financial Statements

                                      F-4




                        TIDELANDS OIL AND GAS CORPORATION
            STATEMENTS OF CONSOLIDATED STOCKHOLDERS' EQUITY (DEFICIT)
                     YEARS ENDED DECEMBER 31, 2004 AND 2003

                                                                                                                      Total
                                                                Additional         Stock                          Stockholders'
                                  Common           Stock          Paid-In       Subscription      Accumulated        Equity/
                                  Shares           Amount         Capital        Receivable        (Deficit)        (Deficit)
                               -------------   -------------   -------------    -------------    -------------    -------------
                                                                                                           
Balance -
  December 31, 2002               33,683,329   $      33,684   $   6,715,108    $     (18,000)   $  (9,266,722)   $  (2,535,930)

Common Stock Issued
  for Cash                           781,395             781       1,049,219             --               --          1,050,000

Common Stock Issued
  for Services Regarding
  $1,000,000 Sale of
  Common Stock                       300,000             300         335,700             --               --            336,000

Fee for Services re: Sale
  of Common Stock                       --              --          (336,000)            --               --           (336,000)

Issuances of Common Stock
  for Services                     4,323,500           4,324       2,187,273             --               --          2,191,597

Issuances of Common
  Stock for Conversion of
  Deferred Officers'
  Salaries                         3,596,169           3,596         787,561             --               --            791,157

Issuance of Common Stock
  for Conversion of Deferred
  Director's Fees                    340,909             341          74,659             --               --             75,000

Issuance of Common
  Stock for Conversion of
  Accrued Legal Fees                 500,000             500          62,000             --               --             62,500

Issuance of Common Stock
  for Conversion of Notes
  Payable                          1,300,000           1,300         197,467             --               --            198,767

Net Loss                                --              --              --               --         (1,348,481)      (1,348,481)
                               -------------   -------------   -------------    -------------    -------------    -------------
Balance -
  December 31, 2003               44,825,302   $      44,826   $  11,072,987    $     (18,000)   $ (10,615,203)   $     484,610

Common Stock Issued
  for Cash                         6,725,545           6,725       6,081,592             --               --          6,088,317

Common Stock Issued
  for Services Regarding
  $4,083,335 Sale of Stock           300,000             300         449,700             --               --            450,000

Fee for Services
  Regarding Sale of
  Common Stock                          --              --          (450,000)            --               --           (450,000)

Issuance of Common
  Stock for Services               6,602,800           6,603       4,596,463             --               --          4,603,066

Issuance of Common
  Stock for Subscription           2,500,000           2,500         547,500         (550,000)            --               --

Issuance of Common
  Stock for Conversion of
  Note Payable and
  Accrued Interest                    75,000              75         113,236             --               --            113,311

Write Off Stock
  Subscription Receivable               --              --              --             18,000             --             18,000

Issuance of Common Stock
  to Acquire 50% of
  Sonterra Energy Corp.              574,712             575         125,862             --               --            126,437

Net Loss                                --              --              --               --         (6,517,182)      (6,517,182)
                               -------------   -------------   -------------    -------------    -------------    -------------
Balance
  December 31, 2004               61,603,359   $      61,604   $  22,537,340    $    (550,000)   $ (17,132,385)   $   4,916,559
                               =============   =============   =============    =============    =============    =============


           See Accompanying Notes to Consolidated Financial Statements

                                      F-5


                         TIDELANDS OIL & GAS CORPORATION
                      STATEMENTS OF CONSOLIDATED OPERATIONS
                                   YEARS ENDED

                                                   December 31,    December 31,
                                                       2004            2003
                                                   ------------    ------------
Revenues:
   Gas Sales and Pipeline Fees                     $  1,800,863    $          0
   Construction Service                                  82,975               0
   Other                                                      0         178,856
                                                   ------------    ------------
        Total Revenues                                1,883,838         178,856
                                                   ------------    ------------

Expenses:
   Cost of Sales                                      1,508,891            --
   Operating Expenses                                    99,665          27,767
   Depreciation                                         244,889          43,006
   Interest                                             300,566          53,163
   Officers & Directors Salaries & Fees               1,331,848         313,000
   General and Administrative                         4,965,421       2,624,132
                                                   ------------    ------------

        Total Expenses                                8,451,280       3,061,068
                                                   ------------    ------------

Loss from Operations                                 (6,567,442)     (2,882,212)
Gain on Sale of Subsidiary                                 --         1,533,731
Interest Income                                          50,260            --
                                                   ------------    ------------

Net (Loss)                                         $ (6,517,182)   $ (1,348,481)
                                                   ============    ============

Net (Loss) Per Common Share:
   Basic and Diluted
   -----------------
   (Loss) from Continuing Operations               $      (0.12)   $      (0.07)
   Gain on Sale of Subsidiary                              0.00            0.04
                                                   ------------    ------------
        Total                                      $      (0.12)   $      (0.03)
                                                   ============    ============
Weighted Average Number of Common
   Shares Outstanding                                53,214,230      39,254,316
                                                   ============    ============





           See Accompanying Notes to Consolidated Financial Statements

                                      F-6


                         TIDELANDS OIL & GAS CORPORATION
                      STATEMENTS OF CONSOLIDATED CASH FLOWS
                                   YEARS ENDED


                                                   December 31,    December 31,
                                                       2004            2003
                                                   ------------    ------------
Cash Flows Provided (Required) By
  Operating Activities:
    Net (Loss)
      Continuing Operations                        $ (6,517,182)   $ (1,348,481)
      Discontinued Operations                              --              --
    Adjustments to Reconcile Net (Loss)
         to Net Cash Provided (Required) By
         Operating Activities:

    Depreciation                                        244,889          43,006
    Issuance of Common Stock:
      for Services Provided                           4,603,066       2,191,597
    Officers' Salaries                                     --           185,000
      Changes in:
        Accounts Receivable                            (516,159)         16,078
        Stock Subscriptions Receivable                 (532,000)              0
        Inventory                                       (82,523)         12,155
        Prepaid Expenses                               (465,279)         21,392
        Other Assets                                   (116,558)         (1,805)
        Accounts Payable and Accrued Expenses          (201,370)       (677,815)
                                                   ------------    ------------
Net Cash Provided (Required)
   by Operating Activities                           (3,583,116)        441,127
                                                   ------------    ------------

Cash Flows Provided (Required)
  By Investing Activities:
    (Increase) in Investments                          (933,871)        (98,629)
    Acquisitions of Property, Plant & Equipment      (8,727,010)       (134,505)
    Disposals of Oil
    and Gas Properties                                     --           598,924
                                                   ------------    ------------

        Net Cash Provided (Required)
          by Investing Activities                    (9,660,881)        365,790
                                                   ------------    ------------




           See Accompanying Notes to Consolidated Financial Statements

                                      F-7


                         TIDELANDS OIL & GAS CORPORATION
                      STATEMENTS OF CONSOLIDATED CASH FLOWS
                                   (CONTINUED)
                                   YEARS ENDED



                                                   December 31,    December 31,
                                                       2004            2003
                                                   ------------    ------------

Cash Flows (Required) Provided
   by Financing Activities:
      Proceeds from Issuance of Common Stock          6,638,317       1,050,000
      Proceeds from Long-Term Loans                   6,731,883            --
      Proceeds from Issuance of
        Convertible Debentures                        5,000,000            --
      Repayment of Short-Term Loans                    (250,000)           --
      Repayment of Loans Due to Related Parties            --          (933,554)
      Proceeds of Loans from Related Parties               --            80,349
      Loan to Related Party                            (286,606)           --
      Repayment of current Maturities of
        Long-Term Debt                                     --          (302,924)
                                                   ------------    ------------

Net Cash (Required) Provided by
  Financing Activities                               17,833,594        (106,129)
                                                   ------------    ------------

Net Increase in Cash                                  4,589,597         700,788
Cash at Beginning of Period                             894,457         193,669
                                                   ------------    ------------
Cash at End of Period                              $  5,484,504    $    894,457
                                                   ============    ============

Supplemental Disclosures of
  Cash Flow Information:
    Cash Payments for Interest                     $     38,320    $     38,773
                                                   ============    ============

    Cash Payments for Income Taxes                 $          0    $          0
                                                   ============    ============
Non-Cash Financing Activities:
  Issuance of Common Stock:
    Operating Activities                           $  4,603,066    $  2,191,597
    Repayment of Loans                                   75,000         198,767
    Payment of Accounts Payable                          38,311          62,500
    Repayment of Loans from Related Parties               --           866,157
    Acquisition Cost                                   126,437            --
                                                  ------------    ------------

    Total Non-Cash Financing Activities           $  4,842,814    $  3,319,021
                                                  ============    ============





           See Accompanying Notes to Consolidated Financial Statements

                                      F-8


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
------   ------------------------------------------

         This summary of significant  accounting policies is presented to assist
         in  understanding   these  consolidated   financial   statements.   The
         consolidated  financial  statements  and notes are  representations  of
         management who is responsible for their integrity and objectivity.  The
         accounting  policies  used conform to accounting  principles  generally
         accepted  in the United  States of America  and have been  consistently
         applied in the preparation of these consolidated financial statements.

         Organization
         ------------

         Tidelands  Oil  and  Gas  Corporation  (the  Company  and  formerly  C2
         Technologies,  Inc.),  was  incorporated  in the  state  of  Nevada  on
         February  25,  1997.  On December 1, 2000,  the Company  completed  its
         acquisition of Rio Bravo Energy, LLC and their related entities thereby
         making Rio Bravo Energy, LLC a wholly-owned  subsidiary of the Company.
         During 2004, the Company  acquired all of the stock of Sonterra  Energy
         Corporation  (Sonterra) and through this wholly-owned  subsidiary,  the
         Company purchased all of the assets of a gas distribution  organization
         (see Note  14-Acquisitions).  The Company also, during 2004,  increased
         its ownership  interest from 25% to 98% in Reef Ventures,  LP and their
         wholly-owned  subsidiaries  (Reef  International LLC and Reef Marketing
         LLC) (see Note 14-Acquisitions).

         Nature of Operations
         --------------------

         The Company  currently  operates a natural gas pipeline  between  Eagle
         Pass,  Texas and  Piedras  Negras,  Mexico  and a propane  distribution
         system  serving  residential  customers in the Austin,  Texas area.  In
         addition,  the company is planning the reopening of its gas  processing
         plant  and  pipeline  in Texas and is  engaged  in the  development  of
         natural gas storage facilities in Mexico.

         Principles of Consolidation
         ---------------------------

         The  consolidated  financial  statements  include  the  accounts of the
         Company   and   its   wholly-owned   subsidiaries.    All   significant
         inter-company accounts and transactions have been eliminated.

         Fair Value of Financial Instruments
         -----------------------------------

         Statement of Financial  Accounting  Standards No. 107 "Disclosure About
         Fair Value of Financial  Instruments,"  requires the  disclosure of the
         fair value of off-and-on  balance sheet financial  instruments.  Unless
         otherwise  indicated,  the fair  values  of all  reported  consolidated
         assets  and  consolidated   liabilities,   which  represent   financial
         instruments (none of which are held for trading purposes),  approximate
         the carrying values of such amounts.





                                      F-9


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003




NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
------   ------------------------------------------------------

         Use of Estimates
         ----------------

         The preparation of consolidated financial statements in accordance with
         accounting  principles  generally  accepted  in the  United  States  of
         America  requires  management to make  estimates and  assumptions  that
         affect certain reported amounts and  disclosures.  Accordingly,  actual
         results could differ from those estimates.

         Property, Plant and Equipment
         -----------------------------

         Property,   plant  and  equipment  are  recorded  at  historical  cost.
         Depreciation  of  property,  plant and  equipment  is  provided  on the
         straight-line  method over the  estimated  useful  lives of the related
         assets.  Maintenance  and repairs are charged to operations.  Additions
         and  betterments,  which  extend the useful  lives of the  assets,  are
         capitalized.  Upon  retirement or disposal of the  property,  plant and
         equipment,  the cost and accumulated  depreciation  are eliminated from
         the  accounts,   and  the  resulting  gain  or  loss  is  reflected  in
         operations.


         Long-Lived Assets
         -----------------

         Statement of Financial  Accounting Standards 144 (SFAS 144) "Accounting
         for the  Impairment  or disposal of  long-lived  assets"  requires that
         long-lived  assets to be held and used by the Company be  reviewed  for
         impairment  whenever events or changes in  circumstances  indicate that
         the related  carrying  amount may not be  recoverable.  When  required,
         impairment losses on assets to be held and used are recognized based on
         the fair value of the asset,  and  long-lived  assets to be disposed of
         are reported at the lower of carrying amount or fair value less cost to
         sell.

         The  requirements of SFAS 144 and the evaluation by the Company did not
         have a significant  effect on the  consolidated  financial  position or
         results of consolidated operations.










                                      F-10


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
------   ------------------------------------------------------

         Income Taxes
         ------------

         The Company  accounts for income taxes in accordance  with Statement of
         Financial  Accounting  Standards 109 (SFAS 109)  "Accounting for Income
         Taxes,"  which  requires the  establishment  of a deferred tax asset or
         liability for the  recognition of future  deductions of taxable amounts
         and operating  loss  carryforwards,  Deferred tax expense or benefit is
         recognized as a result of the change in the deferred asset or liability
         during the year. If necessary,  the Company will  establish a valuation
         allowance  to reduce any  deferred  tax asset to an amount  which will,
         more likely than not, be realized.

         Net (Loss) Per Common Share
         ---------------------------

         The  Company  accounts  for net  (loss)  per share in  accordance  with
         Statement of Financial  Accounting  Standard 128 ("SFAS 128") "Earnings
         per  Share".  Basic  (loss)  per  share  is based  upon the net  (loss)
         applicable to the weighted average number of common shares  outstanding
         during the period.  Diluted (loss) per share reflects the effect of the
         assumed  conversions  of  convertible  securities and exercise of stock
         options  only in the  periods  in which  such  affect  would  have been
         dilutive.

         Goodwill
         --------

         Goodwill represents the excess of purchase price and related costs over
         the value  assigned  to the net  tangible  and  identifiable  assets of
         businesses  acquired.  Statement of Financial  Accounting Standards No.
         142 (SFAS142), "Goodwill and other Intangible Assets" requires Goodwill
         to be tested for impairment on an annual basis and between annual tests
         in certain circumstances,  and written down when impaired,  rather than
         being amortized as previous accounting standards required. Furthermore,
         SFAS 142 requires purchased intangible assets other than goodwill to be
         amortized  over their useful lives unless these lives are determined to
         be indefinite. In management's opinion, there has been no impairment to
         the value of the  value of  recorded  goodwill  during  the year  ended
         December 31, 2004.

         New Accounting Standards
         ------------------------

         In June 2001,  Statement of  Financial  Accounting  Standards  No. 143,
         "Accounting  for Asset  Retirement  Obligations",  (SFAS  No.  143) was
         issued and is effective for fiscal years beginning after June 15, 2002.
         SFAS  No.  143  addresses   financial   accounting  and  reporting  for
         obligations  associated  with the  retirement  of  tangible  long-lived
         assets and the associated asset retirement  costs. The adoption of SFAS
         143 does not  have a  material  effect  on our  consolidated  financial
         statements.






                                      F-11


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
------   ------------------------------------------------------


         New Accounting Standards (Continued)
         ------------------------------------

         In July 2002,  Statement of  Financial  Accounting  Standards  No. 146,
         "Accounting  for Costs  Associated  with Exit or Disposal  Activities",
         (SFAS No. 146) was issued and is effective for periods  beginning after
         December 31, 2002.  SFAS No. 146  requires,  among other  things,  that
         costs  associated with an exit activity  (including  restructuring  and
         employee  and  contract  termination  costs)  or  with  a  disposal  of
         long-lived  assets be  recognized  when the liability has been incurred
         and can be measured at fair  value.  Companies  must record in earnings
         from continuing  operations  costs  associated with an exit or disposal
         activity  that  does  not  involve  a  discontinued  operation.   Costs
         associated  with an activity  that  involves a  discontinued  operation
         would be  included  in the  results  of  discontinued  operations.  The
         implementation  of the  provisions  of SFAS  No.  146  does  not have a
         material effect on the consolidated financial statements.

         In December 2002,  Statement of Financial Accounting Standards No. 148,
         Accounting for Stock-Based Compensation,  (SFAS No. 148) was issued and
         is effective for fiscal years  beginning  after December 15, 2002. SFAS
         No. 148 amends the disclosure  requirements of SFAS No. 123, Accounting
         for  Stock-Based  Compensation,  (SFAS No.  123) to  require  prominent
         disclosures in both interim and annual  financial  statements about the
         method of accounting  for  stock-based  employee  compensation  and the
         effect of the method used on reported results. SFAS No. 148 also amends
         SFAS  No.  123 to  provide  alternative  methods  of  transition  for a
         voluntary  change to the fair  value  based  method of  accounting  for
         stock-based  employee  compensation.  The  Company  had  decided not to
         voluntarily  adopt the SFAS No. 123 fair value method of accounting for
         stock-based  employee  compensation.   Therefore,  the  new  transition
         alternatives  allowed in SFAS No. 148 will not affect the  consolidated
         financial statements.

NOTE 2 - RESTRICTED CASH
------   ----------------

         Restricted cash consists of a certificate of deposit to secure a letter
         of credit issued to the Railroad Commission of Texas.









                                      F-12




                         TIDELANDS OIL &GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 3 - PREPAID EXPENSES
------   ----------------

         A summary of prepaid expenses at December 31, 2004 and December 31,
         2003 is as follows:

                                                     December 31,   December 31,
                                                         2004           2003
                                                     ------------   ------------

         Prepaid Expenses                            $      4,802   $     16,000
         Prepaid Insurance                                 82,318          6,139
         Prepaid License Fee                               79,500              0
         Prepaid Financing                                310,000              0
         Prepaid Rent                                       8,301              0
         Prepaid Interest                                   2,567             70
                                                     ------------   ------------
                                                     $    487,488   $     22,209
                                                     ============   ============

NOTE 4 - PROPERTY, PLANT AND EQUIPMENT
------   -----------------------------

         A summary of  property,  plant and  equipment  at December 31, 2004 and
         December 31, 2003 is as follows:


                                                                                  Estimated
                                                    December 31,   December 31,    Economic
                                                        2004           2003           Life
                                                   ------------   ------------   ------------
                                                                                
          Pre-Construction Costs:
            International Crossings to Mexico      $     27,601   $     20,600   N/A
             Mexican Gas Storage Facility
               and Related Pipelines                    928,232       112,708    N/A
             Propane Distribution Systems               207,415             0    N/A
                                                   ------------   ------------
                Total                                 1,163,248        133,308
         Office Furniture, Equipment and
           Leasehold Improvements                        46,141         19,449    5 Years
         Pipelines - Domestic                           431,560        431,560   15 Years
         Pipeline - Eagle Pass, TX to Piedras
           Negras, Mexico                             6,106,255              0   20 Years
         Gas Processing Plant                           186,410        166,410   15 Years
         Tanks &Lines - Propane Distribution
           System                                     1,596,439              0    5 Years
         Machinery and Equipment                         57,180              0    5 Years
         Trucks, Autos and Trailers                      63,175              0    5 Years
                                                   ------------   ------------

                Total                                 9,650,408        750,727
         Less:  Accumulated Depreciation                564,095        146,535
                                                   ------------   ------------

                Net Property, Plant and Equipment  $  9,086,313   $    604,192
                                                   ============   ============


         Depreciation expense for the years ended December 31, 2004 and December
         31, 2003 was $244,889 and $43,006 respectively.






                                      F-13


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 5 - LONG-TERM DEBT
------   --------------

         A summary of long-term  debt at December 31, 2004 and December 31, 2003
         is as follows:

                                                     December 31,   December 31,
                                                         2004           2003
                                                     ------------   ------------


         Note Payable, Unsecured, 10% Interest
           Bearing, Maturing December 31, 2004       $          0   $    250,000

         Note Payable, Unsecured, 10% Interest
           Until April 17, 2001, 18% Interest
             Thereafter, Payable on Demand                      0         75,000

         Note Payable, Secured, Interest Bearing
           at 2% Over Prime Rate, Maturing
              May 25, 2008                              6,731,883              0

         Convertible Debentures, Unsecured,
            7% Interest Bearing,
               Maturing May 18, 2006                    5,000,000              0
                                                     ------------   ------------
                                                       11,731,883        325,000

         Less:  Current Maturities                              0        325,000
                                                     ------------   ------------

                   Total Long-Term Debt              $ 11,731,883   $          0
                                                     ============   ============

         Summary of Terms of Convertible Debenture and Warrants:
         -------------------------------------------------------

         On November 18, 2004,  the Company  entered into a Securities  Purchase
         Agreement with Mercator  Momentum Fund, LP, Mercator Momentum Fund III,
         LP, Monarch Pointe Fund, LP,  (collectively,  "the Funds") and Mercator
         Advisory  Group,  LLC  ("Mercator").  In exchange for  $5,000,000,  the
         Company  issued  to  the  "Funds"  and  Mercator   Advisory  Group,  7%
         convertible  debentures with a maturity date of May 18, 2006. Under the
         terms of the  agreement,  the  Company  is  obligated  to make  monthly
         interest payments until maturity of $29,166.67.



                                      F-14

                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 5 - LONG-TERM DEBT (CONTINUED)
------   --------------------------


         The 7% Convertible Debentures are convertible into the Company's common
         stock at a 15% discount to the market price at the time of  conversion,
         subject to a $0.45 floor and a $0.76 ceiling.

         The Company has granted the Funds and Mercator  registration  rights on
         these  securities.  If the  Company  does  not  have  its  registration
         statement  effective  within 90 days from  filing,  or extend  its best
         efforts to do so, the  discount  will be increased to 25% of the market
         price at the time of conversion.

                  o        In connection  with this financing the Company issued
                           6,578,948 common stock warrants which expire November
                           18,  2007.  The warrants  are  exercisable  at prices
                           ranging from $.80 to $.87.

NOTE 6 - INCOME TAXES
------   ------------

         The Company files a consolidated federal income tax return. At December
         31,  2004,  the  Company  had a net  operating  loss  carry  forward of
         approximately  $16,330,000  available to offset future federal  taxable
         income through 2024.

         The components of the deferred tax assets and  liabilities  accounts at
         December 31, 2004 are as follows:

                     Total Deferred Tax Assets                        $5,517,000
                     Less:  Valuation Allowance                        5,517,000
                                                                      ----------
                     Deferred Tax Asset (Liability)                   $        0
                                                                      ==========







                                      F-15


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003

NOTE 7 - COMMON STOCK TRANSACTIONS
------   -------------------------

         During January and February 2004, the Company issued  2,722,223  shares
         of restricted common stock for $4,083,335

         On January 8, 2004,  the  Company  authorized  the  issuance of 200,000
         shares of its common stock for 2004 legal fees valued at $344,000 under
         the Stock Grant and Option Plan.

         On January 8, 2004, the Company issued 300,000 shares of its restricted
         valued at $450,000  regarding  the private  placement of the  Company's
         common stock.

         On January 8, 2004,  the  Company  authorized  the  issuance of 700,000
         shares of its restricted common stock for consulting services valued at
         $1,050,000. These shares were issued during January and February 2004.

         On January 8, 2004,  the  Company  issued  52,800  shares of its common
         stock valued at $90,816 to a Company  officer under the Stock Grant and
         Option Plan.

         On January 8, 2004, the Company  approved the issuance of 75,000 shares
         of its restricted common stock in payment of a $75,000  promissory note
         and $38,311 of accrued  interest.  These shares were issued February 3,
         2004.

         During the second  quarter 2004, the Company issued 3,322 shares of its
         restricted common stock for $4,983.

         On April 12, 2004,  the Company issued 500,000 shares of its restricted
         common stock valued at $497,000 to Impact International,  Inc. pursuant
         to the terms of the purchase of Reef Venture, L.P. described above.

         On April 15, 2004,  the Company issued 700,000 shares of its restricted
         common stock for consulting services valued at $728,000.

         On April 15, 2004,  the Company issued 450,000 shares of its restricted
         common stock for consulting services valued at $468,000.

         On July 2, 2004,  the Company  issued  500,000 shares of its restricted
         common stock valued at $250,625 to Impact International,  Inc. pursuant
         to the terms of purchase of Reef Ventures, L.P. described above.

         On  August  1,  2004,  the  Company  issued  1,000,000  shares  of  its
         restricted  common  stock  valued at  $383,750  pursuant  to a one-year
         contract to provide consulting services.



                                      F-16


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 7 - COMMON STOCK TRANSACTIONS (CONTINUED)
------   -------------------------------------

         On  September  14, 2004,  the Company  issued  4,000,000  shares of its
         restricted  common  stock  for  $2,000,000  which was  received  during
         October 2004.

         On  September  14,  2004,  the  Company  issued  500,000  shares of its
         restricted  common stock valued at $106,875  pursuant to an  employment
         contract with an officer of the Company.

         On September 14, 2004,  three current  officers and directors,  a prior
         officer/director  and an  employee  of the  Company  each  exercised  a
         warrant  to  acquire  500,000  shares of  restricted  common  stock for
         $110,000.  The parties also executed a one-year promissory note bearing
         5% P.A.  interest  in favor of the  Company  and a  security  agreement
         against the newly issued stock until full payment has been remitted.

         On October 14, 2004, the Company approved issuance of 500,000 shares of
         its  restricted  common stock valued at $160,000 for legal  services in
         connection with the preparation of a SB-2 registration  statement filed
         on December 17, 2004.

         On  November  1, 2004,  the Company  approved  the  issuance of 500,000
         shares of its common stock valued at $435,000 pursuant to an employment
         contract with an officer of the Company.

         On  November  1,  2004,  the  Company  issued  500,000  shares  of  its
         restricted  common  stock  valued at $110,000 to Impact  International,
         Inc. pursuant to the terms of purchase of Reef Ventures, L.P. described
         above.

         On  November  1,  2004,  the  company  issued  574,712  shares  of  its
         restricted  common  stock  valued at  $126,437 in  connection  with the
         acquisition of 50% of the  outstanding  common stock at Sonterra Energy
         Corporation, now a wholly-owned subsidiary of the Company.

         On  November  3,  2004,  the  Company  issued  500,000  shares  of  its
         restricted  common stock valued at $151,000  pursuant to an  employment
         contract with an officer of the Company.










                                      F-17




                         TIDELANDS OIL &GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 8 - STOCK  OPTIONS,  STOCK  WARRANTS AND SHARES  RESERVED  FOR  CONVERTIBLE
------   DEBENTURES
         -----------------------------------------------------------------------

         The  following  table  presents the activity for options,  warrants and
         shares reserved for issuance upon conversion of outstanding convertible
         debentures:

                                                              Shares Reserved      Weighted
                                     Stock          Stock     for Convertible       Average
                                    Options        Warrants      Debentures      Exercise Price
                                   ----------     ----------     ---------      --------------
                                                                      
Outstanding - December 31, 2003     2,500,000      8,516,807             0          $0.31
Granted / Issued                      250,000     10,562,141     1,111,111           0.69
Exercised                          (2,500,000)    (1,500,000)            0           0.14
                                   ----------     ----------     ---------          -----

Outstanding - December 31, 2004       250,000     17,578,948     1,111,111          $0.60
                                   ==========     ==========     =========          =====



         Note:    The  11,111,111  shares  represents  the maximum  shares which
                  could be issued upon conversion of the convertible  debentures
                  at the minimum  stock price  level of $.45;  6,578,948  shares
                  represents  the  minimum  shares  which  could be issued  upon
                  conversion of the convertible  debentures at the maximum stock
                  price  level  of  $.76.   (See  NOTE  5-Summary  of  Terms  of
                  Convertible Debentures and Warrants)

         The 2003  Non-Qualified  Stock Grant and Option Plan has 210,122 shares
         remaining  available for future  issuance while the 2004  Non-Qualified
         Stock Grant and Option Plan has 4,500,000  shares  remaining  available
         for future issuance.

                     Accounting for Stock Based Compensation

         As allowed by  Statement  of Financial  Accounting  Standards  No. 123,
         Accounting  for  Stock-Based  Compensation,  the Company has elected to
         apply  the  intrinsic-value-based  method  of  accounting.  Under  this
         method, the Company measures stock based compensation for option grants
         to employees  assuming that options granted at market price at the date
         of grant have no intrinsic  value.  Restricted stock awards were valued
         based on the discounted market price of a share of non-restricted stock
         on the date earned.  No  compensation  expense has been  recognized for
         stock-based  incentive  compensation  plans  other than for  restricted
         stock awards pursuant to executive employment agreements.

NOTE 9 - COMMITMENT FOR SUITE LICENSE AGREEMENT
------   --------------------------------------

         On June 4, 2004,  the Company  entered into a Suite  License  Agreement
         with the San Antonio Spurs, L.C.C. commencing July 1, 2004 for a period
         of five  years.  The annual  license fee for the first year is $159,000
         and is  subject  to a 6% per annum  price  escalation  thereafter.  The
         annual fee is payable in installments as indicated in the agreement.




 
                                      F-18


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 9 - COMMITMENT FOR SUITE LICENSE AGREEMENT (Continued)
------   --------------------------------------------------

         The future annual license fee commitments are as follows:

                2005                             $  168,540
                2006                                178,652
                2007                                189,371
                2008                                200,733
                                                 ----------
                                                 $  737,296
                                                 ==========

NOTE 10 - RELATED PARTY TRANSACTION
-------   -------------------------

         The Company  executed an agreement in January 2004 with a related party
         to provide charter air transportation for its employees,  customers and
         contractors to job sites and other  business  related  destinations.  A
         $300,000 5% interest  bearing  loan due in January 2007 was made by the
         Company  regarding  the  transaction.  The loan  balance is credited by
         airtime charges at standard  industry rates offset by interest  charges
         computed on the average monthly balance. At December 31, 2004, the loan
         balance was $286,606.

 NOTE 11 - LEASES
 -------   ------

         The Company  entered into an operating  lease on August 1, 2003 for the
         rental of its  executive  office at a monthly rent of $3,400,  expiring
         November 30, 2005.

         The Company's  wholly owned  subsidiary,  Sonterra Energy  Corporation,
         entered into an  operating  lease on October 1, 2004 for a propane tank
         site at an annual rent of $10,000 expiring September 30, 2019.

         Future commitments under the operating lease are as follows:

                Year Ending                        Total
                -----------                      ----------
                   2005                          $   47,400
                 2006-2019                          137,500
                                                 ----------
         Total Minimum Lease Payments            $  184,900
                                                 ==========

         Rent expense for the years ended December 31, 2004 and 2003 was $43,300
         and $28,100, respectively.








                                      F-19


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 12 - COMMITMENTS AND CONTINGENCIES
-------   -----------------------------

         The  Company  is subject to the laws and  regulations  relating  to the
         protection  of the  environment.  The  Company's  policy  is to  accrue
         environmental and related cleanup costs of a non-capital nature when it
         is both probable that a liability has been incurred and when the amount
         can be  reasonably  estimated.  Although it is not possible to quantify
         with any degree of  certainty  the  financial  impact of the  Company's
         continuing   compliance   efforts,   management   believes  any  future
         remediation or other compliance  related costs will not have a material
         adverse  effect on the  consolidated  financial  condition  or reported
         results of consolidated operations of the Company.

NOTE 13 - LITIGATION
--------  ----------

         On January 6, 2003,  the Company was served as a third party  defendant
         in a lawsuit titled Northern  Natural Gas Company vs. Betty Lou Sheerin
         vs. Tidelands Oil & Gas Corporation,  ZG Gathering, Ltd. and others, in
         the 150th Judicial District Court,  Bexar County,  Texas,  Cause Number
         2002-C1-16421.  The  lawsuit  was  initiated  by  Northern  Natural Gas
         Company  (Northern)  when it sued Betty Lou  Sheerin for her failure to
         make  payments  on a note  she  executed  payable  to  Northern  in the
         original  principal amount of $1,950,000.  Northern's suit was filed on
         November 13, 2002.  Sheerin answered  Northern's  lawsuit on January 6,
         2003.  Sheerin's answer generally denied  Northern's  claims and raised
         the  affirmative   defenses  of  fraudulent   inducement  by  Northern,
         estoppel,  waiver and the further  claim that the note does not comport
         with the legal requirements of a negotiable instrument.

         Sheerin seeks a judicial ruling that Northern be denied any recovery on
         the note. Sheerin's answer included a counterclaim against Northern, ZG
         Gathering,  and others  generally  alleging,  among other things,  that
         Northern,  ZG  Gathering,  Ltd.  and others,  fraudulently  induced her
         execution of the note. Northern has filed a general denial of Sheerin's
         counterclaims.  Sheerin's  answer  included a third  party  cross claim
         against  Tidelands Oil & Gas  Corporation.  She alleges that  Tidelands
         entered into an agreement to purchase the Zavala  Gathering System from
         ZG  Gathering,  Ltd. and that,  as a part of the  agreement,  Tidelands
         agreed to satisfy  all of the  obligations  due and owing to  Northern,
         thereby relieving Sheerin of all obligations she had to Northern on the
         promissory note in question.









                                      F-20


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 13 - LITIGATION (CONTINUED)
--------  ----------------------

         She  alleges  that  Tidelands  is liable  to her for all of her  actual
         damages, costs of the lawsuit and other unstated relief.  Tidelands and
         Sheerin  agreed to delay the  Tidelands'  answer date in order to allow
         time for mediation of the case. Tidelands  participated in mediation on
         March  11,  2003.  The case was not  settled  at that  time.  Tidelands
         answered the Sheerin suit on March 26, 2003.  Tidelands'  answer denies
         all of Sheerin's  allegations.  No discovery has been completed at this
         time. Based on initial  investigations,  however,  Tidelands appears to
         have a number of potential  defenses to Sheerin's  claims and Tidelands
         intends to aggressively defend the lawsuit.

         In September  2002, as a pre-closing  deposit to the purchase of the ZG
         pipelines,  the Company executed a $300,000 promissory note to Betty L.
         Sheerin,  a partner of ZG  Gathering,  Ltd.  In  addition,  the Company
         issued  1,000,000  shares of its  restricted  common  stock to  various
         partners  of  ZG  Gathering,   Ltd.  The  company   believes  that  the
         aforementioned  promissory  note and shares of restricted  common stock
         will be cancelled  based upon the outcome of the  litigation  described
         above.  Accordingly,  the Company's  financial  statements reflect that
         position.

NOTE 14 - ACQUISITIONS
-------   -------------

         Reef Ventures, L.P. Transaction
         -------------------------------

         On May 25, 2004, the Company entered into a Purchase and Sale Agreement
         for Reef  Ventures,  L.P.  by and  between  Impact  International,  LLC
         ("Impact") and Coahuila Pipeline, LLC. ("Coahuila"), (jointly "Seller")
         and  Tidelands  Oil  &  Gas  Corporation   ("Tidelands")  and  Arrecefe
         Management, LLC ("Arrecefe"), (jointly "Buyer"). The transaction closed
         on June 18, 2004.

         Purchase and Sale Agreement - Background
         ----------------------------------------

         Reef  Ventures,  L.P. was formed in Texas on April 16,  2003.  Coahuila
         owned one  percent  (1%) of Reef  Ventures,  L.P.  Impact was a limited
         partner of Reef  Ventures and owned  seventy-two  percent (72%) of Reef
         Ventures,  L.P. Tidelands formed Arrecefe  Management,  L.L.C., a Texas
         limited  liability  company,  to act as the  general  partner  for Reef
         Ventures, L.P. Tidelands had already owned twenty-five percent (25%) of
         Reef Ventures, L.P.




                                      F-21


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 14 - ACQUISITIONS (CONTINUED)
-------   ------------------------

         Summary of Purchase and Sale Agreement

         The Company and Arrecefe  purchased  Impact's and  Coahuila's  units of
         interest in Reef Ventures, L.P., respectively. Impact financed the sale
         of the Reef interests by taking back a promissory  note (the "Tidelands
         Note") in the amount of $6,523,773 payable as follows:

         (a) The "Tidelands Note" bears interest at prime plus two (2%) percent.
         The note calls for quarterly interest payments during the first fifteen
         (15)  months,  and  thereafter,  principal  and  interest  would be due
         quarterly amortized over twenty (20) years, but not to exceed an amount
         equal to One Hundred (100%) percent of Reef's net cash flow. The unpaid
         balance of the note would be due at the end of the fourth year.

         (b) The Tidelands' note is secured by (i) a deed of trust (the "Deed of
         Trust")  from the  Partnership  to Impact,  covering  the  pipeline and
         related  facilities,  easements,  rights-of-way  and the Gas  Contracts
         which  comprise the project,  being that 12-inch  pipeline  Project for
         transporting  natural  gas from Eagle  Pass  Texas to  Piedras  Negras,
         Mexico, defined in the Partnership Agreement.

         The Deed of Trust would  include a present  assignment of Reef's rights
         to receive cash flow from the Gas Project which would be exercisable by
         Impact only upon default under the Tidelands' Note, Reef guarantee,  or
         Reef Deed of Trust. (ii) a guaranty of payment and performance from the
         Partnership (the "Partnership Guaranty"),  and (iii) a pledge agreement
         whereby the Partnership  pledges to Impact its 98% membership  interest
         in Reef.

         Summary of Amendment to Warrant and Registration Rights Agreements

         During 2004, the Stock Purchase Warrant  Agreement dated April 16, 2003
         was amended.  The amended  Agreement  provides that the total number of
         shares  which  Impact is entitled  to receive  under the warrant is Ten
         Million  (10,000,000)  shares of  Tidelands'  common  stock,  plus such
         additional  shares  of  common  stock  which  may be  issued  upon  the
         occurrence of an untimely  registration  event, less the 500,000 shares
         previously  issued to Impact on April 13, 2004.  The exercise  price is
         $0.335 per share.  The  expiration  date of the  warrant is extended to
         April 16, 2006.







                                      F-22


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 14 -  ACQUISITIONS (CONTINUED)
-------    ------------------------

         The Company has agreed to use its best  efforts to register  the shares
         under the warrant with the Securities  and Exchange  Commission so that
         Impact  will  be  permitted  to  publicly  resell  the  common  shares.
         Tidelands  agreed  to use its best  efforts  to keep  the  registration
         statement  effective as long as it is necessary  for Impact to sell the
         shares.

         If the  registration  statement is declared  effective  (i) by April 7,
         2005, if the  registration is on Form S-3, or (ii) July 7, 2005, if the
         registration  statement is on Form SB-2 or any other registration form,
         the   registration   statement   will  be  deemed   timely  (a  "Timely
         Registration").  In the  event of a Timely  Registration,  Impact  will
         exercise the warrant for all of the remaining  shares under the warrant
         on a cash basis payable by Impact through the execution of a promissory
         note payable to Tidelands (the "Impact Note"), as of the effective date
         of the registration  statement.  In the event that the Company does not
         accomplish a Timely Registration,  then Impact may exercise the warrant
         at  anytime  after  the  date  which  is the  last  date  for a  Timely
         Registration,  at its option on a cash basis or pursuant to Section 1.2
         of the warrant  agreement on a net exercise  cashless basis for all the
         remaining  shares under the warrant.  If Impact  elects to exercise the
         warrants on a net exercise  cashless basis, we will increase the number
         of shares  available  for  issuance  under the warrant,  regardless  of
         whether issued for cash or on a net exercise  basis,  so that the total
         number of shares issued would total 10,000,000 shares.

         If the registration  statement is not filed or declared effective on or
         before July 14, 2004,  the Company  will be obligated to issue  500,000
         common  shares under the cashless  exercise  provisions  of the amended
         Stock Purchase  Warrant.  For each 90 day period that the  registration
         statement  was not  filed or  declared  effective,  the  Company  would
         continue to issue 500,000 share blocks of common stock,  until declared
         effective.  Accordingly,  the Company issued 500,000  restricted common
         shares during July and 500,000 restricted common shares during November
         since the registration statement was not filed by October 14, 2004.











                                      F-23


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 14 - ACQUISITIONS (CONTINUED)
-------   ------------------------

         The unaudited pro-forma condensed consolidated results of operations of
         the  Company  have  been  prepared  as  if  the   acquisition   of  the
         seventy-three percent (73%) of Reef Ventures, L.P. had occurred January
         1, 2004:

                         Tidelands Oil & Gas Corporation
                 Condensed Consolidated Statement of Operations
                          Year Ended December 31, 2004
                                   "Proforma"
                                   (Unaudited)


         Revenues                                                 $   4,526,340
         Net (Loss)                                               $  (6,577,712)
         Net (Loss) Per Common Share - Basic                      $       (0.12)
         Weighted Average Shares Outstanding - Basic                 53,214,230
         Net (Loss) Per Common Shares - Diluted                   $       (0.09)
         Weighted Average Shares Outstanding - Diluted               73,192,763

         Stock Purchase Warrant

         On April 16, 2003, the Company issued a stock purchase  warrant for the
         purchase of common  shares of the  Company's  outstanding  stock at the
         time of  exercise,  which as of December  31,  2003 would be  8,516,807
         shares.  This number  represents common stock available under the terms
         and conditions of a Stock Purchase  Warrant  Agreement where Impact has
         the right to acquire 19% of the issued and outstanding  common stock of
         the  Company.  The  warrant  agreement  is subject to an  anti-dilution
         provision.  Impact  has  given  the  Company  notice  of its  intent to
         exercise the warrant.  The Company has not issued any common  shares to
         date.

         This sale included the commitment of Impact Energy Services and related
         entities  to  construct  and  fund,  up  to  $8,000,000,  for  multiple
         international pipelines from South Texas to Mexico.

         Pursuant to contractual obligation for these transactions,  the maximum
         exercise price is $.335 which could be reduced to zero depending on the
         market price at time of exercise.









                                      F-24


                         TIDELANDS OIL & GAS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003


NOTE 14 - ACQUISITIONS (CONTINUED)
-------   ------------------------

         ONEOK PROPANE DISTRIBUTION COMPANY
         ----------------------------------

         On November 1, 2004, through the Company's subsidiary,  Sonterra Energy
         Corporation,  we entered into an Asset Purchase and Sale Agreement with
         ONEOK  Propane  Distribution  Company,  a  division  of  ONEOK  Propane
         Company,  a Delaware  corporation.  The Company purchased the assets of
         this  division  for Two  Million  ($2,000,000).  The assets  consist of
         propane distribution  systems,  including gas mains, yard lines, meters
         and storage tanks,  serving  thirteen  residential  subdivisions in the
         Austin, Texas, Area.

         The propane  distribution system is comprised of approximately 25 miles
         of gas main pipe,  75,000 feet of yard lines,  850 meters,  and storage
         tanks with a combined capacity of 156,000 gallons.

         The purchase price was allocated as follows:

         Gas mains, yard lines, meters and storage tanks              $1,708,786
         Inventory of propane and construction materials                  76,415
         Goodwill                                                        219,799
                                                                      ----------
                                                                      $2,000,000
                                                                      ==========






                                      F-25


You should rely only on the  information
contained  in this  document or to which
we  have   referred  you.  We  have  not
authorized  anyone to  provide  you with
information  that  is  different.   This
document  may  only be used  where it is
legal  to  sell  these  securities.  The
information in this document may only be
accurate on the date of this document.                       Common Stock

              ----------------------------------

                      TABLE OF CONTENTS

FORWARD LOOKING STATEMENTS
PROSPECTUS SUMMARY
RISK FACTORS
USE OF PROCEEDS
MARKET FOR COMMON EQUITY AND
RELATED STOCKHOLDER MATTERS
DIVIDENDS AND DIVIDEND POLICY                              _________________
MARKET FOR COMMON EQUITY AND
RELATED SHAREHOLDER MATTERS                                    PROSPECTUS
BUSINESS                                                   _________________
PROPERTIES
MANAGEMENT'S DISCUSSION AND
ANALYSIS
PLAN OF DISTRIBUTION
DIRECTORS AND EXECUTIVE OFFICERS
PRINCIPAL SHAREHOLDERS
TRANSACTIONS WITH MANAGEMENT                              Dated June 15, 2005
AND OTHERS
LEGAL PROCEEDINGS
DESCRIPTION OF SECURITIES
LEGAL MATTERS
EXPERTS
AVAILABLE INFORMATION
INDEX TO FINANCIAL STATEMENTS
WHERE YOU CAN FIND MORE INFORMATION