COTTON VALLEY RESOURCES CORP
SB-2/A, 1997-04-10
OIL & GAS FIELD EXPLORATION SERVICES
Previous: CINEMASTERS GROUP INC, 10SB12B, 1997-04-10
Next: WILSHIRE FINANCIAL SERVICES GROUP INC, 4, 1997-04-10




           As filed with the Securities and Exchange Commission on April 9, 1997
                                                      Registration No. 333-16893

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


                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                         ------------------------------
                                   FORM SB-2/A
                                 AMENDMENT No. 4
                             Registration Statement
                                      Under
                           The Securities Act of 1933
                       COTTON VALLEY RESOURCES CORPORATION
                 (Name of Small Business Issuer in Its Charter)
<TABLE>
<CAPTION>
<S>            <C>                                        <C>                                          <C>

       Ontario, Canada                                    1381                                         98-0164357
                                                                                             (I.R.S. Employer Identification Number)
       (State or Other Jurisdiction of Incorporation      (Primary Standard Industrial
              or Organization)                                 Classification Code Number)
            8350 North Central Expressway                   8350 North Central Expressway                         Peter Lucas
                Suite M2030                                   Suite M2030                              8350 North Central Expressway
            Dallas, Texas 75206                             Dallas, Texas 75206                              Suite M2030
               (214) 363-1968                                                                            Dallas, Texas 75206
                                                          (Address of Principal Place of                 (214) 363-1968
       (Address and Telephone Number of Principal               Business or Intended
             Executive Offices)                               Principal Place of Business)    (Name, Address and Telephone Number of
                                                                                                         Agent for Service)
</TABLE>
                                                  ------------------------------
<TABLE>
<S>     <C>                                         <C>                         <C>

           Norman R. Miller, Esq.                   Copies to:                    Maurice J. Bates, L.L.C.
         Wolin, Ridley & Miller LLP                                             8214 Westchester, Suite 500
        1717 Main Street, Suite 3100                                                Dallas, Texas 75225
            Dallas, Texas 75201                                                  Telephone: (214) 692-3566
         Telephone: (214) 939-4906                                                  Fax: (214) 987-2091
            Fax: (214) 939-4949
                                                  ------------------------------
</TABLE>

                Approximate Date of Proposed Sale to the Public:
   As soon as practicable after this registration statement becomes effective.

      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, please check the following box. |X|

      If this form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. |_|

      If this form is a post-effective  amendment filed pursuant to Rule 462 (c)
under the Securities Act, please check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same  offering.  |_| If delivery of the prospectus is expected
to be made pursuant to Rule 434, please check the following box. |_|

<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE

<S>                              <C>               <C>                         <C>                           <C>

  Title of Each Class of         Amount to be      Proposed Maximum            Proposed Maximum              Amount of
  Securities to be Registered    Registered(1)     Offering Price per Unit(1)  Aggregate Offering Price(1)   Registration Fee
- -------------------------------- ----------------- --------------------------- ----------------------------- ------------------
Units for public sale(2)             345,000(3)             $10.00(3)                 $ 3,450,000(3)             $690.00(3)
- -------------------------------- ----------------- --------------------------------------------------------- ------------------
Common Stock, no par value(4)        3,750,000                  -                            -                       -
- -------------------------------- ----------------- --------------------------------------------------------- ------------------
Redeemable Common Stock
Purchase Warrants(5)                1,875,000(6)             $2.50(6)                  $4,687,500(6)             $937.50(6)
- -------------------------------- ----------------- --------------------------------------------------------- ------------------
Units subject to Underwriters'
Warrants(7)                            30,000                 $12.00                     $ 360,000                $ 72.00
- -------------------------------- ----------------- --------------------------------------------------------- ------------------
Common stock, no par value(8)        6,900,000                  -                            -                       -
- -------------------------------- ----------------- --------------------------------------------------------- ------------------
Total                                    -                      -                       $8,497,500                $1699.50
================================ ================= ========================================================= ==================
</TABLE>



      (1)             Estimated solely for the purpose of calculating the
                      registration fee.
      (2)             Includes 300,000 Units proposed for sale to the public and
                      45,000 Units underlying the Underwriters' over-allotment
                      option.
      (3)             Includes the Common Stock and the Redeemable Common Stock
                      Purchase Warrants for which no additional consideration
                      will be received.
      (4)             Represents_________ shares underlying Units proposed for
                      sale to the public and subject to the Underwriters'
                      over-allotment option and _______ shares underlying Units
                      subject to Underwriters' warrants.
      (5)             Includes 1,725,000 warrants underlying Units proposed for
                      sale to the public and subject to the Underwriters'
                      over-allotment option and 150,000 warrants underlying
                      Units subject to Underwriters' warrants.
      (6)             Pursuant to Rule 457(g), represents additional
                      consideration to be received upon exercise of, and
                      includes common stock underlying, the Redeemable Common
                      Stock Purchase Warrants.
      (7)             Represents 30,000 Units that the Underwriters have the
                      right to acquire upon exercise of Underwriters' Warrants.


<PAGE>



      (8)             Includes _________ shares included in the Units for which
                      no separate fee is required pursuant to Rule 457(i); and
                      _________ shares underlying the Redeemable Common Stock
                      Purchase Warrants, the fee for which is included under
                      Redeemable Common Stock Purchase Warrants.


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




      The registrant hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant files
a further amendment  specifically stating that this registration  statement will
thereafter  become  effective in accordance  with Section 8(a) of the Securities
Act of 1933 or until the registration  statement  becomes effective on such date
as the Securities and Exchange Commission,  acting pursuant to Section 8(a), may
determine.






<PAGE>


<TABLE>

                                               CROSS REFERENCE SHEET
                                    (Between Items of SB-2 and the Prospectus)

<CAPTION>
  Item
   No.                                    Caption                                          Location in Prospectus
<S>        <C>                                                                    <C>
   1.      Front of Registration Statement and Outside Front Cover of
           Prospectus.........................................................    Outside Front Cover Page
   2.      Inside Front and Outside Back Cover Pages of Prospectus..........      Inside Front and Outside Back Cover
                                                                                  Pages
   3.      Summary Information and Risk Factors.............................      Prospectus Summary; Risk Factors
   4.      Use of Proceeds..................................................      Use of Proceeds
   5.      Determination of Offering Price..................................      Outside Front Cover Page;
                                                                                  Underwriting
   6.      Dilution.........................................................      Dilution
   7.      Selling Security Holders.........................................      Inapplicable
   8.      Plan of Distribution.............................................      Outside Front Cover Page;
                                                                                  Underwriting
   9.      Legal Proceedings................................................      Business and Properties--Legal
                                                                                  Proceedings
   10.     Directors, Executive Officers, Promoters and Control Persons.....      Management
   11.     Security Ownership of Certain Beneficial Owners and
           Management.........................................................    Principal Shareholders
   12.     Description of Securities........................................      Description of Securities; Shares
                                                                                  Eligible for Future Sale
   13.     Interest of Named Experts and Counsel............................      Inapplicable
   14.     Disclosure of SEC Position on Indemnification for Securities Act
           Liabilities........................................................    Inapplicable
   15.     Organization Within Last 5 Years.................................      Prospectus Summary; Business and
                                                                                  Properties
   16.     Description of Business..........................................      Business and Properties
   17.     Managements's Discussion and Analysis or Plan of Operation.......      Management's Discussion and
                                                                                  Analysis or Plan of Operation
   18.     Description of Property..........................................      Business and Properties
   19.     Certain Relationships and Related Transactions...................      Certain Relationships and Related
                                                                                  Transactions
   20.     Market for Common Equity and Related Shareholder Matters.........      Description of Securities;  Market
                                                                                  for Common Equity
   21.     Executive Compensation...........................................      Management
   22.     Financial Statements.............................................      Financial Statements
   23.     Changes in and Disagreements with Accountants on Accounting            Inapplicable
           and Financial Disclosure...........................................
</TABLE>



<PAGE>



                                                              [GRAPHIC OMITTED]

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  Securities  has been filed with the
Securities  and Exchange  Commission.  These  Securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  Securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state.

                   Subject to Completion, Dated April 9, 1997
                      COTTON VALLEY RESOURCES CORPORATION
                                  300,000 Units
                                 Consisting of
              _________ Shares of Common Stock, Without Par Value,
             and ________ Redeemable Common Stock Purchase Warrants




      Cotton Valley Resources  Corporation ("Cotton Valley") is offering 300,000
units  ("Unit(s)")  by this  prospectus  at an  initial  public  offering  price
estimated  to be $10.00 per Unit.  Each Unit  consists  of ____ shares of Common
Stock  ("Common  Stock") and ____  Redeemable  Common  Stock  Purchase  Warrants
("Warrants").  Cotton Valley  intends to apply for listing of the Units,  Common
Stock, and Warrants  (collectively,  the  "Securities") on the ___________ Stock
Exchange under the symbols ___, ___, ___ and ___, respectively. The Common Stock
and the Warrants  will be traded  together in Units until the earlier of January
31, 1998, or the third day after Cotton Valley receives written notice that they
may  be  traded   separately   from   National   Securities   Corporation,   the
representative  ("Representative")  of the  underwriters  ("Underwriters").  See
"Underwriting."
      The offering  price of the Securities is based on the closing bid price of
      the common stock on April __, 1997.  Each Warrant  represents the right to
      purchase one share of common stock for  $____(125% of the public  offering
      price per share
of Common Stock)  (subject to adjustment) at any time after the Common Stock and
the Warrants become tradable  separately until April 30, 2002. After January 31,
1998,  Cotton  Valley may redeem the  Warrants at $.01 per Warrant  upon certain
conditions. See "Description of Securities--Other Options and Warrants--Canadian
Financings."
      Before this offering,  Cotton  Valley's common stock is traded through The
Canadian  Dealing  Network under the symbol  "CVZC"and on NASD's  bulletin board
under the  symbol  "CTVYF".  Cotton  Valley has  applied to have its  Securities
listed on a domestic exchange but there is no assurance it will be successful.

     THE UNITS OFFERED BY THIS  PROSPECTUS  ARE  SPECULATIVE  AND INVOLVE A HIGH
DEGREE OF RISK.  PROSPECTIVE INVESTORS SHOULD CONSIDER CAREFULLY THE INFORMATION
INCLUDED IN "RISK FACTORS" BEGINNING ON PAGE 5 OF THIS PROSPECTUS.

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



                         Price to      Underwriting    Proceeds to
                         Public        Discount (1)  Cotton Valley (2)
- --------------------   -------------   -----------   -------------

Per Unit ...........   $       10.00          1.00   $        9.00
- --------------------   -------------   -----------   -------------
Total (3) ..........   $   3,000,000   $   300,000   $   2,700,000
====================   =============   ===========   =============


(1)  Does  not   include   additional   compensation   to  be  received  by  the
     Representative in the form of (i) a 2.5% nonaccountable  expense allowance,
     and (ii) warrants to purchase  30,000 Units at 120% of the public  offering
     price exercisable  between the first and fifth anniversaries of the date of
     this prospectus ("Underwriters'  Warrants"). In addition, Cotton Valley has
     agreed to indemnify the Underwriters against certain liabilities, including
     liabilities  under the  Securities  Act of 1933,  as  amended  ("Securities
     Act"). See "Underwriting."
(2)  Before deducting estimated offering expenses of $400,000, including the
     Representative's 2.5% nonaccountable expense allowance.
(3)  Cotton Valley has granted the Underwriters an option, exercisable within 45
     days after the date of this prospectus, to purchase up to 45,000 additional
     Units to cover  over-allotments,  if any. If the Underwriters exercise this
     option in full, then the total Price to Public,  Underwriting  Discount and
     Proceeds to Cotton Valley will be  $3,450,000,  $345,000,  and  $3,105,000,
     respectively. See "Underwriting."


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



      The  Units are being  offered,  subject  to prior  sale,  when,  as and if
delivered  to and accepted by the  Underwriters,  subject to approval of certain
legal  matters by counsel and other  conditions.  The  Underwriters  reserve the
right to withdraw,  cancel or modify this offering  without notice and to reject
any order, in whole or in part.  Delivery of certificates  representing Units is
expected  to be made  upon  payment  at the  offices  of the  Representative  at
Seattle, Washington on _____, 1997.

                         National Securities Corporation

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


              The date of this prospectus is ______________, 1997.


<PAGE>



      IN CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITERS  MAY  OVER-ALLOT OR
EFFECT  TRANSACTIONS  THAT  STABILIZE  OR  MAINTAIN  THE  MARKET  PRICE  OF  THE
SECURITIES  AT A LEVEL  ABOVE THAT  WHICH  MIGHT  OTHERWISE  PREVAIL IN THE OPEN
MARKET.  STABILIZING  TRANSACTIONS  MAY BE EFFECTED ON THE  _____________  STOCK
EXCHANGE. STABILIZING ACTIVITIES, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

      Certificates  representing  Units will be delivered  against payment on or
about a date that is longer than the third  business day  following  the date of
this prospectus ("T+3").  Prospective  investors should note that the ability to
settle secondary market trades of Units will be affected by a settlement  period
longer than T+3.

      The enforcement by investors of civil liabilities under securities laws of
the United  States may be affected  adversely by the fact that Cotton  Valley is
incorporated under the laws of the Province of Ontario, Canada, that some or all
of its officers and directors may be residents of Canada and that some or all of
the  Underwriters  or the experts  named in the  registration  statement  may be
residents of Canada.



                             ADDITIONAL INFORMATION

      Cotton Valley has filed with the SEC a registration statement on Form SB-2
under the Securities Act with respect to the Securities. This prospectus,  which
forms  a  part  of the  registration  statement,  does  not  contain  all of the
information set forth in the  registration  statement as permitted by applicable
SEC rules and  regulations.  Statements in this  prospectus  about any contract,
agreement or other document are not necessarily  complete.  With respect to each
such  contract,  agreement or document  filed as an exhibit to the  registration
statement,  reference is made to the exhibit for a more complete  description of
the matter  involved,  and each such  statement  is qualified in its entirety by
this reference.

      The registration  statement may be inspected without charge and copies may
be obtained at  prescribed  rates at the SEC's public  reference  facilities  at
Judiciary Plaza, 450 Fifth Street,  NW, Room 1024,  Washington,  DC 20549, or on
the Internet at  http://www.sec.gov.  Copies of the  registration  statement may
also be inspected  without charge at the SEC's regional offices at 7 World Trade
Center, Suite 1300, New York, New York 10048, and 500 West Madison Street, Suite
1400, Chicago, Illinois 60661. In addition, copies of the registration statement
may be obtained by mail, at prescribed  rates,  from the SEC's Public  Reference
Branch at 450 Fifth Street, NW, Washington, DC 20549.

      Cotton Valley is currently a foreign  private  issuer as defined under the
Securities  Exchange  Act.  Upon filing a  registration  statement on Form SB-2,
Cotton  Valley  entered  the  reporting  system  for  small  business   issuers.
Consequently,  Cotton Valley files periodic reports,  proxy statements and other
information  with the SEC  under  the  small  business  disclosure  system.  The
periodic  reports,  proxy statements and other information will be available for
inspection  and copying at the SEC's  public  reference  facility  and  regional
offices referred to above.

      Cotton Valley will furnish to its shareholders  annual reports  containing
audited financial  statements  reported on by independent public accountants for
each fiscal  year and make  available  quarterly  reports  containing  unaudited
financial information for the first three quarters of each fiscal year.

      Cotton  Valley has applied to list its  securities on  the_________  Stock
Exchange, notwithstanding that Cotton Valley may not meet the basic requirements
for such listing.  If Cotton  Valley's  application  is accepted,  then reports,
proxy  statements  and  other  information  concerning  Cotton  Valley  will  be
available for  inspection  at a principal  office of  _____________  Exchange at
____________.  There is no assurance Cotton Valley's securities will be accepted
for listing.

                                                         1

<PAGE>



                               PROSPECTUS SUMMARY

      The  following  summary is qualified in its entirety by the more  detailed
information  and  financial  statements  and notes  appearing  elsewhere in this
prospectus.  Unless the context indicates otherwise, (i) all information in this
prospectus  assumes  that the  Underwriters'  over-allotment  option will not be
exercised,   and  (ii)  "Cotton  Valley"  refers  to  Cotton  Valley   Resources
Corporation and all of its subsidiaries.

                                   The Company

      Cotton Valley is a development stage oil and gas exploration,  development
and  production  company,  with no operating  history.  It was  incorporated  in
Ontario,  Canada,  originally as Cotton Valley Energy  Limited,  on February 15,
1995.  Through its wholly owned subsidiary Cotton Valley Energy  Corporation,  a
Nevada  corporation,  Cotton  Valley  owns  (i)  approximately  6,000  acres  of
primarily  non-producing  oil and gas leases in the Cheneyboro  Field of Navarro
County,  Texas, (ii) a 25% working interest in 1,145 acres of oil and gas leases
in the Movico Field of Mobile County,  Alabama, and (iii) an option to acquire a
51.8% working  interest in the Sword Unit,  offshore Santa Barbara,  California.
Cotton Valley recently  acquired an interest in the Alden Field of Oklahoma.  At
June 30, 1996,  Cotton  Valley's  proved oil  reserves  were  approximately  4.8
million Bbl, and its proved gas reserves were approximately 13.5 million Mcf.

      Cotton Valley intends to  reincorporate in Canada's Yukon Territory during
1997.  Under Yukon Territory law, Cotton Valley's board of directors need not be
comprised  of a majority of  Canadian  residents  as  currently  required  under
Ontario law. Since Cotton Valley's principal offices,  management and properties
are located in the United States,  Cotton Valley  believes it is advantageous to
have a majority of US directors.  Cotton Valley may in the future  continue from
the Yukon  Territory  to the State of Wyoming.  Management  believes but has not
received  formal  legal  advice  that there are no  significant  differences  in
corporate law  concerning  material  shareholder  rights between the Province of
Ontario,  Yukon  Territory  and the State of  Wyoming.  Cotton  Valley  will not
proceed with the  reincorporation  until after completion of this offering,  and
after filing a  registration  statement  with the SEC, and after  obtaining  the
approval of Cotton Valley's stockholders at that time.

      Cotton  Valley's  principal  executive  offices  are located at 8350 North
Central Expressway,  Suite M2030,  Dallas,  Texas 75206. Its telephone number is
(214) 363-1968.

                                Business Strategy

      Cotton  Valley  intends  to drill up to 10  horizontal  wells on its Texas
acreage within 24 months after this offering. Cotton Valley intends to drill two
vertical wells on its Alabama property within 12 months after this offering.  No
assurance  can be given that any wells will be drilled or  completed  or produce
oil or gas in  commercial  quantities.  Cotton  Valley  plans in the  future  to
exercise its option in the Sword Unit, to retain an 11.8%  working  interest and
to sell the  remainder.  See  "Management's  Discussion  and Analysis or Plan of
Operation--12-Month  Operating Plan",  and "Business and  Properties--Cheneyboro
Field--Horizontal  Drilling",  "--Movico  Field",  "--Sword  Unit," and "--Alden
Field."

      Cotton Valley's  business strategy is to continue to increase reserves and
commence and increase production and cash flows by concentrating on:

         o    Acquiring   properties,   or  companies  with   properties,   with
              development and exploration  opportunities and/or significant cost
              reduction potential;

         o    Developing existing reserves through low-risk development drilling
              or recompletion programs capitalizing on reserves left in existing
              wells by major oil companies;

         o    Exploring for new reserves utilizing state-of-the-art technology
              to reduce exploration risk;

         o    Concentrating on focused geographic areas to achieve operating
              and technical efficiencies; and

         o    Maintaining  financial flexibility to take advantage of additional
              development and acquisition opportunities as they develop.

                                                         2

<PAGE>


<TABLE>
<CAPTION>

                                                   The Offering


<S>                                                   <C>
Securities offered by Cotton Valley ...........       300,000 Units, each Unit consisting of ____ shares of
                                                      Common Stock and ____ Warrants.  See "Description of
                                                      Securities."
Description of Warrants .......................       Each Warrant entitles the holder to purchase one share of
                                                      Common Stock for $____ (125% of the offering price) per
                                                      share until April 30, 2002.  The Warrants are not immediately
                                                      exercisable.  Cotton Valley may redeem the Warrants at $0.01
                                                      per Warrant under certain conditions.  See "Description of
                                                      Securities--Warrants."
Units to be outstanding after this offering ...       300,000 (1)
Warrants to be outstanding after this offering        _______    Warrants (1)
Common stock to be outstanding after this
offering ......................................       13,508,881 shares (2) (3)
Use of Proceeds ...............................       For development drilling, to acquire acreage, to reduce debt
                                                      and for working capital.  See "Use of Proceeds."
__________ Stock Exchange Symbols(4):
   Units ......................................       ______
   Warrants ...................................       ______
   Common stock ...............................       ______
- ---------------------
</TABLE>


(1)  Excludes Securities underlying the Underwriters' Warrants and the
     Underwriters' over-allotment option.  See "Underwriting."

(2)  Excludes _________ shares issuable upon exercise of the Warrants underlying
     Units  offered  by  this   prospectus,   _______   shares   underlying  the
     Underwriters'   over-allotment   option,   _______  shares  underlying  the
     Underwriters'  Warrants,  980,000 shares subject to employee stock options,
     1,919,572  shares  subject  to  options  and  warrants  issued in  Canadian
     financings,  and  849,000  shares  to be  issued  pursuant  to a  financial
     consulting    agreement.    See   "Principal    Shareholders-    Liviakis",
     "Underwriting--Underwriters'      Warrants"     and     "Description     of
     Securities--Other Options and Warrants."

(3)  Based upon the closing bid price on April ___, 1997, ______ shares of
     Common Stock underlying the Units are included.

(4)  Cotton  Valley has applied for listing of the  Securities  on the _________
     Stock  Exchange.   Such  listing,  if  approved,  does  not  imply  that  a
     meaningful, sustained market for the Securities will develop.



                                  Risk Factors

      The Units offered by this  prospectus are  speculative  and involve a high
degree of risk.  They should not be purchased by investors  who cannot afford to
lose their entire investment. See "Risk Factors."



                                                         3

<PAGE>




                             Summary Financial Data





                                                                     (Unaudited)
                                                    From February    Six months
                                     For the year     15, 1995          ended
                                        ended      (inception) to   December 31,
Statement of operations data: ...   June 30,1996    June 30, 1995        1996
                                    ------------  ---------------    -----------
Net loss ........................   $   712,360   $    49,917      $  602,116
Net loss per common share .......   $      0.06          --        $    0.05
Weighted average
shares outstanding ..............    11,403,000    10,655,000       13,390,524






                                                                (Unaudited)
                                        (Unaudited)          December 31, 1996
Balance sheet data: .   June 30,1996   December 31, 1996        Adjusted(1)
                        ------------   -----------------       ------------
Total assets ........   $ 11,979,330   $ 12,115,820            $ 14,415,820
Long-term obligations        757,758        171,709                 171,709
Working capital .....        286,381     (1,078,321)              1,221,679
Shareholders' equity    $  9,116,883   $  9,332,885            $ 11,632,885
                                                               ------------


     (1)  Adjusted to reflect the sale of the Units offered by this prospectus.






                                       Summary Oil and Gas Reserve Data (1)


                                 Alabama       Texas                Total
                                 -------       -----                -----

Proved producing
    Oil (Bbl).............          0            93,327               93,327
    Gas (Mcf).............          0           279,979              279,979
Proved undeveloped
    Oil (Bbl).............       481,843      4,200,812            4,682,655
    Gas (Mcf).............       573,440     12,602,434           13,175,874
         ----------------------------

         (1)  Estimated.  See "Business and Properties--Oil and Gas Reserves."


         TO CALIFORNIA RESIDENTS ONLY:

         California  residents can only  purchase the  Securities if they have a
minimum  gross  income of $65,000  during the last tax year and have (based on a
good faith  estimate) a minimum  gross income of $65,000  during the current tax
year and have a net worth (at fair market value but excluding home equity,  home
furnishings and automobile) of $100,000, or have a net worth of $250,000.




                                                         4

<PAGE>



                                  RISK FACTORS

     INVESTING  IN  THE  UNITS  INVOLVES  A HIGH  DEGREE  OF  RISK.  PROSPECTIVE
INVESTORS  SHOULD  CONSIDER  CAREFULLY THE FOLLOWING  FACTORS IN ADDITION TO THE
OTHER INFORMATION SET FORTH IN THIS PROSPECTUS.

Development Stage Company

      Cotton  Valley  was  incorporated  in  February  1995  and is still in its
development  stage.  Cotton Valley's  operations are subject to all of the risks
inherent in establishing a new business  enterprise.  Cotton Valley's  potential
for success must be considered in light of the problems, expenses, difficulties,
complications  and  delays  frequently  encountered  in  connection  with  a new
business.  No assurance can be given that Cotton Valley will be successful.  See
"Business and Properties."

History of Losses

      Cotton Valley  incurred  operating  losses of $712,360 for the fiscal year
ended  June  30,  1996,  and  $49,917  from  inception  to June  30,  1995.  The
accumulated  deficit as of June 30, 1996 was $762,277.  The Company  incurred an
operating loss of $602,116  (unaudited)  for the six month period ended December
31, 1996. No assurance can be given that Cotton Valley will be profitable in the
future. See "Management's Discussion and Analysis or Plan of Operation."

Going Concern Risk

      Cotton  Valley's  financial  statements for the fiscal year ended June 30,
1996,  and the period  from  inception  to June 30,  1995,  were  audited by its
independent  certified public accountants,  whose report includes an explanatory
paragraph  stating that the financial  statements  have been  prepared  assuming
Cotton  Valley  will  continue as a going  concern  and that  Cotton  Valley has
incurred  significant  operating  losses  to  date  and  has a  working  capital
deficiency  that  raises  substantial  doubt  about its ability to continue as a
going concern. See "Independent Auditor's Report" and "Financial Statements."

No Substantial Producing Properties

      Almost all of Cotton  Valley's  proved  reserves are  classified as proved
undeveloped,  meaning no production  currently exists. No assurance can be given
that  any  wells  will  be  drilled  or  completed  or  produce  oil  or  gas in
commercially profitable quantities. See "Business and Properties."

Capital Expenditures for Undeveloped Properties

      Recovery of Cotton  Valley's  proved  undeveloped  reserves  will  require
significant capital expenditures and successful drilling operations.  Management
estimates that aggregate  capital  expenditures of  approximately  $13.5 million
will be  required  to develop  these  reserves,  of which $1.9  million and $6.6
million are expected to be incurred during the remainder of the year ending June
30, 1997, and during the year ending June 30, 1998, respectively.  Cotton Valley
intends to finance  development  with the proceeds  from this  offering and cash
from  operations.  No assurance can be given that Cotton  Valley's  estimates of
capital  expenditures  will prove accurate,  that its financing  sources will be
sufficient to fund its planned development  activities fully or that development
activities  will be either  successful  or in  accordance  with Cotton  Valley's
schedule.  Additionally,  any significant  decrease in oil and gas prices or any
significant  increase in the costs of development  could result in a significant
reduction  in the number of wells  drilled.  See  "Management's  Discussion  and
Analysis or Plan of Operation."

Limited Capital; Need for Significant Additional Financing

      Cotton  Valley  anticipates  that the net proceeds of this  offering  will
satisfy  its  operating  cash  requirements  for at least 12 months  after  this
offering is consummated.  However,  no assurance can be given that Cotton Valley
will not require additional financing sooner than currently anticipated.

                                                         5

<PAGE>



      The net proceeds of this  offering will not be sufficient to develop fully
the  properties.  Development of the properties  may require  capital  resources
substantially  greater  than the net  proceeds  of this  offering  or  resources
otherwise  currently  available to Cotton  Valley.  Cotton Valley has no current
arrangements  with respect to or sources of additional  financing.  No assurance
can be given that  additional  financing  will be available to Cotton  Valley on
acceptable terms or at all. The inability to obtain  additional  financing would
have a material  adverse effect on Cotton  Valley,  including  requiring  Cotton
Valley to curtail  significantly or farm-out development of the properties.  Any
additional financing may involve substantial dilution to the interests of Cotton
Valley's shareholders at that time. See "Management's Discussion and Analysis or
Plan of Operation."

Operating Hazards and Other Uncertainties

      The   acquisition,    development,   exploration   for   and   production,
transportation  and storage of,  crude oil,  gas liquids and gas involves a high
degree of risk,  which even a combination of  experience,  knowledge and careful
evaluation may not be able to overcome.  Cotton Valley's  operations are subject
to all of the risks normally  incident to drilling oil and gas wells,  operating
and developing oil and gas  properties,  transporting,  processing,  and storing
gas,  including  encountering  unexpected  formations  or  pressures,  premature
reservoir   declines,   blow-outs,   equipment  failures  and  other  accidents,
craterings, sour gas releases,  uncontrollable flows of oil, gas or well fluids,
adverse weather  conditions,  pollution,  other  environmental  risks, fires and
spills.  Oil  production  requires high levels of investment  and has particular
economic  risks,  such as retaining  well failure,  fires,  explosions,  gaseous
leaks,  spills  and  migration  of  harmful  substances,  any of which can cause
personal injury, damage to property,  equipment and the environment and severely
interrupt   operations.   Cotton  Valley  is  also  subject  to   deliverability
uncertainties  related  to  the  proximity  of  its  reserves  to  pipeline  and
processing  facilities  and the  inability  to secure  space on  pipelines  that
deliver oil and gas to commercial  markets.  Although  Cotton  Valley  maintains
insurance  in  accordance  with  customary  industry  practice,  it is not fully
insured  against all of these risks,  nor are all such risks  insurable.  Losses
resulting  from the  occurrence  of these  risks  could have a material  adverse
impact on Cotton Valley. See "Business and Properties."

Competition

The oil and gas  business is highly  competitive  and has few barriers to entry.
Cotton Valley will be competing  with other oil and gas companies and investment
partnerships  for desirable  prospects,  contracts with third parties to develop
oil and gas properties and purchase equipment  necessary to complete wells. Many
of  Cotton  Valley's   competitors  are  larger  than  Cotton  Valley  and  have
substantially greater access to capital and technical resources than does Cotton
Valley and may  therefore  have a  significant  competitive  advantage.  Many of
Cotton  Valley's  competitors  are capable of making a greater  investment  in a
given area than is Cotton Valley,  although large and small  companies alike are
subject  to  the   economics   of  cost   effectiveness.   See   "Business   and
Properties--Competition." California Option

The  Company has an option to acquire a 51.8%  working  interest in an oil field
offshore California. In addition to geophysical,  environmental,  and regulatory
factors,   management  perceives  that  an  anti-drilling  sentiment  exists  in
California.  This may make it  difficult  for the  Company  to sell  part of its
option as it intends or to obtain  financing to participate in the project.  The
Company has recorded the option at $438,247, and it is possible that the Company
may have to record an impairment  of this value at some time in the future.  See
"Description of Property-Sword Unit"

Volatility of Oil and Gas Prices

Oil and gas prices  fluctuated  from  $33.00  per Bbl of oil in January  1991 to
$13.52 per Bbl in  December  1993 and $1.10 per Mcf of gas in  February  1992 to
$3.72 per Mcf in February 1996. At the end of March 1997, prices were $20.41 per
Bbl and  $1.57  per  Mcf.  Prices  for oil and gas  probably  will  continue  to
fluctuate, depending upon a number of conditions over which Cotton Valley has no
control.  These conditions include, but are not limited to, actions taken by the
Organization of Petroleum Exporting  Countries,  turmoil in the Middle East, the
price of alternative  fuels,  weather and general economic  conditions.  A major
decline in oil or gas prices  could  have a  material  adverse  effect on Cotton
Valley's  operations,  financial  condition,  proved  reserves  and the costs of
developing its oil and gas reserves.

                                                         6

<PAGE>



In addition, Cotton Valley assesses the carrying value of its assets annually in
accordance with generally  accepted  accounting  principles  under the full cost
method.  If oil and gas prices  decline,  the carrying value of Cotton  Valley's
assets could be subject to downward revision.

Uncertainty of Reserve Estimates

The reserve estimates included in this prospectus could be materially  different
from the quantities and values  ultimately  realized.  Reserve data set forth in
this  prospectus  are only  estimates.  In general,  estimates  of  economically
recoverable  oil and gas  reserves and future net cash flows from them are based
upon a number of variable factors and assumptions, such as historical production
from the properties,  the assumed effects of governmental  regulation and future
operating costs,  all of which may vary  considerably  from actual results.  All
such estimates are to some degree  speculative,  and classifications of reserves
are only  attempts  to define  the  degree of  speculation  involved.  For those
reasons,  estimates  of  the  economically  recoverable  oil  and  gas  reserves
attributable  to any  particular  group of  properties,  classification  of such
reserves based on risk of recovery and estimates of future net revenues expected
from them, prepared by different engineers or by the same engineers at different
times,  may vary  substantially.  Cotton Valley's actual  production,  revenues,
taxes and  development and operating  expenditures  with respect to its reserves
will vary from such estimates,  and such variances  could be material.  Numerous
uncertainties are inherent in estimating proved reserves, including many factors
beyond Cotton Valley's control.

Estimates with respect to proved  reserves that may be developed and produced in
the future are often  based upon  volumetric  calculations  and upon  analogy to
similar types of reserves rather than actual production history. Estimates based
on these  methods  are  generally  less  reliable  than  those  based on  actual
production  history.  Subsequent  evaluation  of the same  reserves  based  upon
production  history  will result in  variation,  which may be  material,  in the
estimated reserves.

Estimated  discounted  future net cash flows from estimated  proved reserves are
based on prices and costs as of the date of the estimate  unless prices or costs
are contractually determined at that date. Actual future prices and costs may be
materially  higher or lower.  Actual future net cash flows also will be affected
by  factors  such as  actual  production,  supply  and  demand  for oil and gas,
curtailments  or  increases  in  consumption  by  gas  purchasers,   changes  in
governmental  regulation  or taxation and the impact of inflation on costs.  See
"Business and Properties--Oil and Gas Reserves."

Need to Replace Reserves

Cotton Valley's  future oil and gas reserves and  production,  and therefore its
cash flows,  are highly dependent upon Cotton Valley's success in exploiting its
current reserve base and acquiring or discovering  additional reserves.  Without
the  addition  of  reserves  through  exploration,  acquisition  or  development
activities,  Cotton  Valley's  reserves and production will decline over time as
reserves are exploited.  The business of exploring for,  developing or acquiring
reserves  is capital  intensive.  To the extent cash flows from  operations  are
insufficient  and external  sources of capital  become  limited or  unavailable,
Cotton Valley's  ability to make the necessary  capital  investments to maintain
and expand its oil and gas reserves will be impaired.  In addition, no assurance
can be given  that  Cotton  Valley  will be able to find and  develop or acquire
additional reserves to replace production at acceptable costs.

Environmental Risks

All phases of the oil and gas business present  environmental  risks and hazards
and  are  subject  to  environmental   regulation   pursuant  to  a  variety  of
international  conventions and United States and Canadian  federal,  provincial,
state and municipal laws and  regulations.  Environmental  legislation  provides
for, among other things,  restrictions and  prohibitions on spills,  releases or
emissions of various  substances  produced in association  with Cotton  Valley's
past and current  operations.  The  legislation  also requires that  refineries,
wells and facility sites be operated, maintained, abandoned and reclaimed to the
satisfaction  of  applicable  regulatory   authorities.   Compliance  with  such
legislation can require significant  expenditures and a breach may result in the
imposition of fines and  penalties.  Environmental  legislation is evolving in a
manner expected to result in stricter  standards and  enforcement,  larger fines
and liability  and  potentially  increased  capital  expenditures  and operating
costs. Although Cotton Valley believes that it is currently in

                                                         7

<PAGE>



substantial compliance with all existing material environmental regulations,  no
assurance can be given that future  environmental costs will not have a material
adverse effect on Cotton Valley's financial condition or results of operations.

Use of Proceeds

As of the date of this prospectus,  management has not  specifically  determined
the use of a portion of the estimated net proceeds.  Management  will decide how
to apply this portion of the net proceeds in its discretion without  shareholder
input.  Accordingly,  investors in this offering will be entrusting this portion
of their funds to management  without any  determination as to its use. See "Use
of Proceeds."

Dependence on Key Personnel

Cotton  Valley  depends to a large  extent on the  services of Messrs.  Soltero,
Hogue and  Burden.  The loss of the  services  of any one of them  could  have a
material  adverse effect on Cotton  Valley's  operations.  Cotton Valley has not
entered into any employment  contracts with any of its executive  officers,  nor
has it obtained key personnel life  insurance.  Cotton Valley  believes that its
success  is also  dependent  on its  ability  to  continue  to employ and retain
skilled technical personnel. See "Management."

Limited Public Market and Possible Volatility of Securities

Prior  to  this   offering,   Cotton   Valley's   common   shares   have  traded
"over-the-counter" on NASD's bulletin board and  "over-the-counter" in Canada on
The Canadian  Dealing  Network.  No assurance can be given that an active public
market will  develop or be  sustained  after the  offering.  The initial  public
offering price of the Units has been determined by  negotiations  between Cotton
Valley and the Underwriters by reference to the value of Cotton Valley's oil and
gas reserves compared to other oil and gas companies.  See  "Underwriting."  The
trading  price  of the  Securities  could be  subject  to wide  fluctuations  in
response to quarter-to-quarter variations in operating results, announcements of
drilling results by Cotton Valley and other events or factors. In addition,  the
stock  market  has  from  time to time  experienced  extreme  price  and  volume
fluctuations  which  have  particularly  affected  the  market  price  for  many
companies and which often have been  unrelated to the operating  performance  of
these companies. These broad market fluctuations may adversely affect the market
price of the Securities.

     The Company has applied to have its common stock, Units and Warrants listed
on the _________  Stock  Exchange,  effective upon the completion of the initial
public  offering.  The Company has not currently  applied to have its securities
listed.  There is no assurance  the Company's  securities  will be listed on the
___________ Exchange.
Immediate Substantial Dilution

This offering involves  immediate  substantial  dilution to investors in the net
tangible  book  value per share of common  stock  underlying  each Unit from the
public offering price. See "Dilution."

Securities Eligible for Future Sale

Upon completion of this offering,  300,000 Units and 11,708,881 shares of common
stock  issued  prior to this  offering  will be  outstanding.  The Units will be
eligible  for sale  without  restriction  immediately  after  completion  of the
offering.  9,204,318  shares of common  stock were  registered  on Form 20-F are
currently  eligible for sale without  restriction in Canada, and subject to Rule
144 in the United  States.  The sale of  significant  quantities of these shares
could have an adverse effect on the market price of Cotton Valley's  Securities.
Furthermore,  the  11,708,881  shares of  common  stock  are  eligible  for sale
(subject to control  block  issues)  under  Canadian and Ontario  rules.  Cotton
Valley's common stock trades over the Canadian  over-the-counter system known as
The Canadian Dealing Network. See "Securities Eligible for Future Sale."



                                                         8

<PAGE>



Risk of Redemption of Warrants

Cotton  Valley may redeem the  Warrants  for $0.01 per Warrant at any time after
January 31, 1998, on 30 days prior written  notice under certain  circumstances.
Notice of redemption  could force the holders to exercise their Warrants and pay
the exercise price at a time when it might be  disadvantageous  or difficult for
the holder to do so, sell the  Warrants at the  current  market  price when they
might otherwise wish to hold the Warrants, or accept the redemption price, which
is  likely  to be less  than the  market  price of the  Warrants  at the time of
redemption. See "Description of Securities-- Warrants".

Underwriters' Warrants; Risk of Further Dilution

Cotton Valley has agreed to sell to the Underwriters, for nominal consideration,
warrants to purchase  30,000 Units at an exercise  price of 120% of the price at
which the Units are initially  offered to the public.  Cotton Valley has granted
the  Underwriters  certain  registration  rights with respect to the  Securities
issuable upon exercise of the Underwriters' Warrants. The Underwriters' Warrants
and any  profits  realized  by the  Underwriters  on the sale of the  Securities
underlying   the   Underwriters'   Warrants   could  be  considered   additional
underwriting  compensation.  For the  term of the  Underwriters'  Warrants,  the
holders  are  given,  at  nominal  cost,  the  opportunity  to  profit  from the
difference, if any, between the exercise price of the Underwriters' Warrants and
the value of or market  price,  if any,  for the  Securities,  with a  resulting
dilution in the interest of existing  shareholders.  The Underwriters'  Warrants
may be exercised at a time when, in all likelihood,  Cotton Valley would be able
to obtain any needed  capital by a new  placement  of  Securities  on terms more
favorable  than  those  provided  for  or by  the  Underwriters'  Warrants.  See
"Underwriting."

Regulation

Cotton  Valley's  business  is subject to  federal,  state and local  regulation
relating to the development, production and transmission of oil and gas, as well
as environmental  and safety matters.  No assurance can be given that current or
future regulation will not adversely affect Cotton Valley's exploration for, and
production  and  transmission  of, oil and gas or its  financial  condition  and
results of operations. See "Business and Properties--Regulation."

No Dividends

Cotton  Valley's  board of directors  presently  intends to retain all of Cotton
Valley's  earnings for the  expansion of its business.  Cotton Valley  therefore
does not  anticipate  the  distribution  of cash  dividends  in the  foreseeable
future.  Any future  decision of Cotton  Valley's board of directors to pay cash
dividends  will depend,  among other  factors,  upon Cotton  Valley's  earnings,
financial position and cash requirements. See "Dividend Policy."

Availability of Preferred Stock

Cotton Valley's board of directors is authorized,  without  further  shareholder
action,  to issue  preferred  stock in one or more series and may  designate the
dividend rate,  voting rights and other rights,  preferences and restrictions of
each series.  No preferred  stock currently is outstanding and Cotton Valley has
no plans to issue any preferred  stock.  Any future  preferred  stock  issuances
could  have  the  effect  of,  among  other  things,  restricting  common  stock
dividends,   diluting  common  stock  voting  power,   impairing   common  stock
liquidation  rights and  delaying  or  preventing  a change in control of Cotton
Valley without further action by the shareholders.

Exchange Rate Fluctuations

Cotton  Valley is exposed to foreign  exchange  risks since it has granted stock
options, warrants and agent's options denominated in Canadian currency while the
majority of its expenditures  will be in United States dollars.  Any significant
reduction in the value of the Canadian dollar may decrease the value of funds in
United  States  dollars  Cotton  Valley  receives  upon exercise of warrants and
options.

                                                         9

<PAGE>



Income Tax Considerations

The purchase of Securities by United States  residents may have tax consequences
in both the United States and Canada. Prospective investors should consult their
own tax advisors regarding the particular tax consequences applicable to them.
See "Certain Income Tax Considerations."

                                 USE OF PROCEEDS

The net  proceeds to Cotton  Valley from the sale of 300,000  Units  pursuant to
this  prospectus  at an  assumed  public  offering  price of $10.00 per Unit are
estimated to be approximately  $2,300,000 after deducting estimated underwriting
discounts and offering expenses ($2,694,000 if the Underwriters'  over-allotment
option is exercised in full).

Cotton  Valley  intends to use  approximately  $1.9 million of the estimated net
proceeds  of this  offering  for  development  drilling on its Texas and Alabama
properties,  and  deepening one well on its Oklahoma  property.  Seven wells are
scheduled to be drilled  within 12 months  after this  offering.  Cotton  valley
anticipates  cash  generated from the first wells will be sufficient to fund the
drilling of the rest of the wells. No assurance can be given that any wells will
be drilled or  completed  or produce oil or gas in  commercial  quantities.  See
"Business--Properties--Cheneyboro Field" and "-- Movico Field."

Approximately  $400,000 of the  estimated net proceeds will be used to partially
repay  debt that  Cotton  Valley  incurred  to  acquire  its  Texas and  Alabama
properties.  The original  principal  amount of the debt on the Texas properties
was $1,086,050,  of which approximately  $586,000 was outstanding as of December
31, 1996.  This debt bears  interest at 12.0% and matures on July 17, 1997.  The
remaining $230,000 does not bear interest and is payable upon transfer of title.
Management anticipates it will be able to extend the payment term on the balance
of  the  debt  until   sufficient  cash  from   operations  is  generated.   See
"Management's  Discussion and Analysis or Plan of Operation" and note 3 of Notes
to Consolidated Financial Statements.

Cotton Valley intends to invest the net proceeds of this offering in short-term,
investment  grade  obligations  or bank  certificates  of deposit until they are
used.



                                                        10

<PAGE>



                                 CAPITALIZATION

The following table sets forth Cotton Valley's total consolidated capitalization
as of June 30,  1996,  as  reflected in the audited  financial  statements,  the
capitalization  of Cotton  Valley as of December  31, 1996 as  reflected  in the
unaudited financial statements, the pro forma capitalization of Cotton Valley as
of December  31, 1996 giving  effect to the sale of 300,000  Units at $10.00 per
Unit in this offering and application of the estimated net proceeds as described
in  this  prospectus.  See  "Use  of  Proceeds."  The  table  should  be read in
conjunction with the consolidated  financial  statements and notes and the other
financial information included elsewhere in this prospectus.




                                                          (Unaudited)(Unaudited)
                                                 June      December   December
                                               30, 1996    31, 1996   31, 1996
                                                Actual      Actual   As Adjusted
                                                --------   --------  -----------
Total debt, including current maturities:
  Accounts payable on oil and gas interests(1)  $230,000   $230,000   $   --
  Notes payable on oil and gas interests(2) .   $586,049   $586,049   $416,049
  Advances from related parties(3) ...........  $171,709   $171,709   $171,709
                                                ---------   --------   --------
                                                $987,758   $987,758   $587,758
                                                ---------   --------   --------
Shareholders' equity:
    Common stock  without  par value,
     unlimited shares  authorized,  9,191,596
     shares outstanding on June 30, 1996,
     10,404,901 outstanding on December 31, 1996
       and 12,204,901 on December 31, 1996 as
         adjusted(4)                         $9,879,160 $10,697,279 $12,997,279
    Accumulated deficit                        (762,277) (1,364,394) (1,364,394)
                                            -----------  ---------- ------------

Total shareholders' equity                   $9,116,883  $9,332,885  $11,632,885
                                            -----------  ----------  -----------
    Total capitalization                    $10,104,641 $10,320,643  $12,220,643


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


(1)  See note 3 of Notes to Consolidated Financial Statements.
(2)  See note 4 of Notes to Consolidated Financial Statements.
(3) See "Certain  Relationships and Related Transactions" and note 6 of Notes to
Financial  Statements.  (4) Excludes  _________ shares issuable upon exercise of
the Warrants underlying Units offered by this prospectus,
     _______ shares underlying the Underwriters'  over-allotment option, _______
     shares  underlying the  Underwriters'  Warrants,  980,000 shares subject to
     employee  stock options,  1,999,220  shares subject to options and warrants
     issued in Canadian  financings,  and 1,990,000 shares to be issued pursuant
     to     a     financial     consulting     agreement.     See     "Principal
     Shareholders--Liviakis",    "Underwriting--Underwriters'    Warrants"   and
     "Description of Securities--Other Options and Warrants."


                                                        11

<PAGE>



                                    DILUTION

      As of December 31, 1996, Cotton Valley's unaudited net tangible book value
was  $9,332,885 or $0.90 per share of common  stock.  Net tangible book value is
the  aggregate  amount  of  Cotton  Valley's  tangible  assets  less  its  total
liabilities.  Net tangible book value per share represents Cotton Valley's total
tangible assets less its total  liabilities,  divided by the number of shares of
common  stock  outstanding.  After  giving  effect to the sale of 300,000  Units
(consisting  of 1,800,000  shares of Common Stock and _________  Warrants) at an
offering price per Unit of $10.00,  or $1.67 per share of Common Stock (no value
assigned to Warrants, which are not immediately exercisable), application of the
estimated net sale proceeds (after  deducting  underwriting  discounts and other
offering  expenses)  Cotton  Valley's net tangible book value as of December 31,
1996 would increase from  $9,332,885 to  $11,632,885,  and the net tangible book
value per share would increase from $0.90 to $0.95. This represents an immediate
increase in net tangible book value of $0.05 per share to current  shareholders,
and immediate dilution of $.72 per share to new investors or 43%, as illustrated
in the following table:


Public offering price per share of common stock ....................   $    1.67
     Net tangible book value per share before this offering ........   $    0.90
     Increase per share attributable to new investors ..............   $    0.05
                                                                       ---------
Adjusted net tangible book value per share after this offering .....   $    0.95
                                                                       ---------
Dilution per share to new investors ................................   $    0.72
Percentage dilution ................................................       43%



                     Shares Purchased           Total Consideration     Average
                     Number        Percent     Amount       Percent    per Share
                     ---------------------    ---------------------   ----------
Current Common
     Stockholders    10,404,901    85.3%       $11,627,664  79.5%        $1.12
New Investors         1,800,000    14.7%         3,000,000  20.5%        $1.67
                     ---------------------    ---------------------  -----------
                     12,204,901    100.0%      $14,627,664  100.0%
                     =====================    =====================  ===========





                                                        12

<PAGE>



                                 DIVIDEND POLICY

      Cotton  Valley has never paid  dividends  on its common stock and does not
plan to pay dividends in the foreseeable future.  Whether dividends will be paid
in the future will be in the  discretion of Cotton  Valley's  board of directors
and will  depend on  various  factors,  including  its  earnings  and  financial
condition and such other factors as Cotton Valley's board of directors considers
relevant.  Cotton  Valley  currently  intends to retain  earnings to develop and
expand Cotton Valley's  business.  See "Management's  Discussion and Analysis or
Plan of Operation."

                            MARKET FOR COMMON EQUITY

      Cotton Valley's  common stock began trading  through The Canadian  Dealing
Network on June 24, 1996,  under the symbol "CVZC." From June 24, 1996,  through
March 31, 1997, the following  table sets forth the high and low bid information
for Cotton Valley's common stock in Canadian Dollars as reported on The Canadian
Dealing  Network.  The  information in the table reflects  inter-dealer  prices,
without  retail  mark-up,  mark-down  or  commission,  and may  not  necessarily
represent actual transactions. During this period, the Canadian Dollar traded in
the $.73 to $.74 range. On March 31, 1997 one Canadian Dollar was worth $.73.

                                           High             Low

June 24-30, 1996                           $2.80           $2.50
July 1-September 30, 1996                  $2.60           $1.20
October 1-December 31, 1996                $1.90           $0.97
January 1-March 31, 1997                   $3.45           $1.70


      Cotton Valley's common stock began trading through the NASD Bulletin Board
on January 14, 1997 under the symbol "CTVYF". From January 14, 1997 to March 31,
1997 (the latest  practicable  date) the following table sets forth the high and
low bid  information  for  Cotton  Valley's  common  stock in U.S.  currency  as
reported on the NASD Bulletin Board.  The information that the table reflects is
inter-dealer prices,  without retail mark-up,  mark-down or commission,  and may
not necessarily represent actual transactions.


                                                  High            Low
          January 14 -March 31, 1997              $2.20           $1.63


                                                        13

<PAGE>





            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

First Six Months Fiscal 1997 and First Six Months Fiscal 1996

      During the six months ended  December 31, 1996,  Cotton Valley  incurred a
net loss of $602,116. From February 15, 1995 (inception),  to December 31, 1996,
Cotton Valley accumulated a deficit of $1,364,394.

      The loss of $602,116  for the first six months of 1997  compares to a loss
of  $426,203  during the first six months of 1996.  There was  greater  business
activity  during the first six  months of fiscal  1997 and  during  this  period
Cotton  Valley  issued  400,000  shares of common  stock to  Liviakis  Financial
Communications, Inc. for services. The stock was valued at $.73 per share, based
on trading  on the  Canadian  over-the-counter  market,  for a total  expense of
$292,000.

      During the first six months of fiscal 1996,  Cotton Valley issued  300,000
shares for services which was recorded at $446,950.  Other expenses  during this
period  were  $209,253.  The loss  before  income tax  benefit of  $230,000  was
$656,203.

      Rehabilitation  work on two wells in the  Cheneyboro  Field in the  fourth
quarter of fiscal 1996 resulted in oil and gas sales of $41,365 during the first
six months of 1997.

      Cotton  Valley  acquired its interest in the Alden Field in December  1996
for  $390,000 of which  $35,000 was paid and  $355,000 is payable  upon  closing
which is expected to be in February or March 1997.

      During the six months ended December 31, 1996, Cotton Valley issued 36,888
shares of common  stock to  individuals  for  services  which  was  recorded  at
$30,932, issued 73,750 shares of common stock to settle debts which was recorded
at  $53,838,  issued  400,000  shares  of  common  stock to  Liviakis  Financial
Communications, Inc. (See "Principal Shareholders--Liviakis") which was recorded
at $292,000,  issued 302,667 shares of common stock to former Arjon shareholders
on exercise of warrants for $145,524,  issued  300,000 shares of common stock in
Canadian private  placements for proceeds of $235,425 (before deducting costs of
$14,600),  and  issued  100,000  shares of common  stock to  Liviakis  Financial
Services, Inc. for cash of $75,000.

Fiscal Year 1996 and Fiscal Period 1995

      From  February  15, 1995  (inception),  to June 30,  1996,  Cotton  Valley
accumulated  a deficit  of  $762,277  after an income tax  benefit of  $412,000.
During this period,  Cotton Valley  acquired its  properties,  merged with Arjon
Enterprises, Inc., issued debentures and notes and sold stock for cash.

      Legal,  audit and accounting fees were $190,053,  which  represents 17% of
the net loss before tax through June 30, 1996.

      Management  fees of  $82,840  and  salaries  of  $163,309,  for a total of
$246,149, represent 22% of the net loss before tax through June 30, 1996. Cotton
Valley paid management fees of $10,000 per month from  incorporation to July 31,
1995,  and  $20,000  per month from  August 1, 1995 to March 31,  1996,  for the
full-time  services of two of its  officers.  Effective  April 1, 1996,  each of
these  officers  received a salary of $10,000 per month.  A third officer earned
$10,000 per month from August 1, 1995. A fourth officer earned $10,000 per month
from May 1, 1996.

      Management  fees and salaries  totaling $194,  951 from inception  through
June 30, 1996,  were  capitalized  into oil and gas  properties and are thus not
included in the accumulated  deficit as of that date.  These costs represent the
estimated  portion of the compensation  directly  attributable to acquisition of
the properties in the Cheneyboro Field and related development activities.

                                                        14

<PAGE>



      Cotton  Valley  acquired  its  interest  in the  Cheneyboro  Field from 18
different  property  owners in March 1995 in exchange  for  3,252,533  shares of
common stock, 406,567 Class A Warrants,  and $1,086,050,  of which approximately
$500,000  has been paid.  See  "Description  of  Securities--Other  Options  and
Warrants--Canadian Financings."

      Cotton Valley also  acquired a one-quarter  interest in 1,145 acres of oil
and gas leases in the Movico Field of Mobile County,  Alabama. It issued 623,424
Common  Shares,  granted  77,928  Class A Warrants and agreed to pay $230,000 as
consideration.

      Cotton Valley  purchased an option to acquire a 51.8% working  interest in
the Sword Unit,  offshore Santa Barbara,  California,  through an interest in an
Option  Agreement held by PetroGreen  Company to purchase all of Conoco,  Inc.'s
interest in the Sword Unit (the "Option Agreement"). All leases and the unit are
held under a current Minerals  Management  Service of the Department of Interior
("MMS")  Suspension  of Operations  Order  ("SOO") with no  short-term  drilling
obligations.  The Option  Agreement  remains  effective  through the  California
Offshore Oil and Gas Energy Resources  ("COOGER") regional data collection study
or  until  30  days  after  the SOO is  terminated.  COOGER  is a joint  venture
involving  federal,  state  and  local  agencies  and all of the  Pacific  outer
continental shelf and California State Tidelands lease owners organized to study
the  environmental  implications  and  methods of  producing  from the area.  In
connection with its  participation  in the COOGER study, MMS has stated that its
SOO  would  not be  terminated  until  after  the  COOGER  study  is  completed.
Completion of the COOGER study is scheduled for the fourth  quarter of 1997, but
it appears to be behind  schedule.  On November 5, 1996 the MMS extended its SOO
until December 31, 1998.  Cotton Valley is responsible for paying Conoco's share
of the cost of the COOGER study,  which portion is expected to be  approximately
$60,000.

      Cotton Valley  intends to exercise its option,  to retain an 11.8% working
interest in the Sword Unit and to sell the remainder of its interest to industry
participants.  No assurance  can be given,  however,  that Cotton Valley will be
successful  in selling all or any part of the remainder of its interest on terms
and  conditions  satisfactory  to Cotton  Valley.  Upon  purchase  of the Conoco
interest  in the  Sword  Unit,  the  original  option  owner is  entitled  to an
overriding  royalty  interest  of 31/3%  proportionally  reduced as to  Conoco's
interest,  on all the  leasehold  interests  being  acquired.  The  net  revenue
interest remaining to Cotton Valley will be 80% of its working interest.  Cotton
Valley cannot exercise its option under the Option  Agreement unless it, and its
syndicate of co-owners, are acceptable to the MMS.

      Cotton  Valley  intended to have its shares of Common  Stock listed on The
Toronto Stock Exchange and therefore acquired Arjon Enterprises Inc.,which was a
Canadian  public company.  In the future,  Cotton Valley intends to re-apply for
listing on The Toronto  Stock  Exchange.  There is however,  no  assurance  that
Cotton Valley will be successful.

      During the year ended June 30, 1996, Cotton Valley issued 1,272,500 shares
of Common Stock in Canadian private placements for cash of $2,089,872 and issued
288,529 shares of Common Stock upon  conversion of debentures sold in Canada for
$426,474.  Share issuance costs associated with these  transactions  amounted to
$915,785; the net amount was $1,174,087.

      Cotton Valley has not sold any working interests in its properties at this
time.

12-Month Operating Plan

      As of December 31, 1996, Cotton Valley had a working capital deficiency of
$1,078,321,  calculated  by  subtracting  accounts  payable of $732,177  and the
current portion of long-term debt of $586,049 from cash of $239,905.  Management
estimates that aggregate  capital  expenditures of  approximately  $13.5 million
will be required to develop its reserves, of which $3.5 million and $5.0 million
are  expected to be incurred  during the  remainder  of the year ending June 30,
1997,  and during the year ending June 30,  1998,  respectively.  Cotton  Valley
intends to finance  development  with the proceeds  from this  offering and cash
from operations.

      Cotton  Valley  does not intend to  significantly  increase  the number of
employees during the 12 months following the offering.

                                                        15

<PAGE>



      Cotton Valley intends to drill and complete five horizontal  wells with an
average depth of 9,500 feet laterally in the  Cheneyboro  Field within 12 months
after  this  offering.   The  estimated  cost  of  each  well  is  approximately
$1,000,000.  Depending  upon the  results,  Cotton  Valley  plans  to drill  and
complete ten more horizontal wells in two groups of five. Assuming  commercially
profitable  production,  cash  generated  from the first  five  wells  should be
sufficient to fund the drilling and completion of subsequent wells.

      Cotton  Valley  intends  to  drill  two  vertical  wells  to  a  depth  of
approximately  17,000  feet in the  Movico  Field  within 12 months  after  this
offering.

      Cotton Valley intends to deepen two wells from approximately 8,000 feet to
approximately 10,000 feet in the Alden Field within 12 months of this offering.

      Cotton  Valley  intends to exercise its option on the offshore  California
property,  retain  an 11.8%  working  interest  and sell  the  remainder  of its
interest to industry  participants.  Management  does not expect to exercise the
option until the end of 1998 at the earliest.  See "Management's  Discussion and
Analysis or Plan of Operation--Fiscal Year 1996 and Fiscal Period 1995."

Liquidity and Capital Resources

      As of December 31, 1996, Cotton Valley had a working capital deficiency of
$1,078,321  calculated  by  subtracting  accounts  payable of  $732,177  and the
current portion of long-term debt of $586,049 from cash of $239,905. Included in
accounts  payable is $230,000  representing an unpaid part of the purchase price
of the Movico  Filed  which is not due until  others who hold an interest in the
property decide to commence  drilling.  The current portion of long-term debt is
described in the following paragraph.

      Cotton  Valley has  promissory  notes  payable  totaling  $586,049 for the
unpaid  purchase price of the Cheneyboro oil and gas  properties.  The notes are
collateralized  by the properties and are due July 17,1997.  Interest is payable
quarterly  at 12%.  Management  believes  the notes will be  extended  if Cotton
Valley is unsuccessful in its initial public offering.

      During the first six months of fiscal 1997,  Cotton  Valley  purchased oil
and gas  interests  in the Alden Field,  Caddo  County,  Oklahoma for  $390,000.
Cotton Valley paid $350,000 in the second and third  quarters of fiscal 1997 and
$40,000 will be paid during the fourth quarter of fiscal 1997.

      In  the  first  part  of  1995,   Cotton   Valley   investigated   raising
approximately  $4,000,000 by way of equity financing.  Advisors to Cotton Valley
suggested this amount was too small for US equity markets and further  suggested
that the funds be raised in Canada.

      Cotton  Valley  arranged  with  Majendie   Securities   Ltd.,  a  Canadian
investment banker, to raise  approximately  $4,000,000 in the Canadian market by
way of a private placement of Cotton Valley's securities.  An agreement was made
to merge Cotton Valley with Arjon  Enterprises  Inc., a Canadian public company,
so that after the  merger  Cotton  Valley's  securities  could  trade in Canada,
providing private placement investors with liquidity. Cotton Valley also applied
to have its shares listed on The Toronto Stock Exchange.  Cotton Valley intended
to use the  $4,000,000 to reduce debt on its  properties and to provide funds to
drill wells in the Cheneyboro Field. Future drilling would have been funded from
operations.

      The private  placement,  which  occurred  during April  through June 1996,
raised only  $2,089,872.  This amount was  insufficient to qualify for a Toronto
Stock  Exchange   listing  or  to  commence   exploitation  of  Cotton  Valley's
properties.



                                                        16

<PAGE>



      Cotton  Valley  will  require   additional  cash  between  the  date  this
Registration  Statement  is filed and the date net  proceeds of its offering are
received. Management is currently taking the following steps:

                  - it has encouraged warrant holders to exercise warrants,
                  - it is actively seeking participation from other oil and gas
                           companies to fund part of the Cheneyboro Field
                           development,
                  - it is in negotiation with three parties for debt financing,
                           in the nature of a "bridge loan" to be
                           repaid with net proceeds of its intended U.S.
                           offering, and
                  -it  has  entered  into  an  agreement  with  Liviakis
                           Financial   Communications,   Inc.   of   Sacramento,
                           California  ("Liviakis")  which  includes a provision
                           whereby   Liviakis  has  purchased   500,000  of  the
                           Company's shares for $375,000.

         Management  believes a  combination  of the above  steps  will  provide
liquidity  until this  offering is completed.  There is no assurance  management
will be successful.

      Cotton  Valley  has paid  $350,000  on the  purchase  of the Alden  Field.
Management  expects to pay the outstanding amount of the Alden Field purchase of
$40,000 from cash generated from operations.

      Cotton Valley currently anticipates that the net proceeds of this offering
will be sufficient to satisfy its operating  cash  requirements  for at least 12
months following the  consummation of this offering.  No assurance can be given,
however,  that Cotton Valley will not require  additional  financing sooner than
currently anticipated.

      The net proceeds of this offering and the anticipated  sale of an interest
in the offshore  California property will not be sufficient to develop fully the
properties.  If the cash flow  generated  from the first five wells is less than
expected,  the development of properties may require capital  resources  greater
than  the net  proceeds  of  this  offering  or  resources  otherwise  currently
available  to Cotton  Valley.  Cotton  Valley has no current  arrangements  with
respect to, or sources of, additional financing.  No assurance can be given that
any additional  financing will be available to Cotton Valley on acceptable terms
or at all. The inability to obtain  additional  financing  would have a material
adverse effect on Cotton Valley,  including  requiring  Cotton Valley to curtail
significantly  its deployment of the  properties.  Any additional  financing may
involve  substantial  dilution to the interests of Cotton Valley's then existing
shareholders.

Estimated Reserves

      The carrying value of Cotton  Valley's oil and gas properties is supported
almost entirely by proved  undeveloped  reserves.  Cotton Valley emphasizes that
reserve  estimates  of  new  discoveries  or  undeveloped  properties  are  more
imprecise  than those of producing oil and gas  properties.  Accordingly,  these
estimates  are  expected  to change  materially  as future  information  becomes
available.



                                                        17

<PAGE>



                                   THE COMPANY

      Cotton Valley is a development stage, independent oil and gas exploration,
production and development  company.  It was  incorporated  in Ontario,  Canada,
originally as Cotton Valley Energy Limited,  on February 15, 1995. Cotton Valley
was formed,  and its present name adopted,  on June 14, 1996, as a result of the
merger of Cotton Valley Energy Limited and Arjon  Enterprises Inc., both Ontario
corporations.  Arjon  Enterprises Inc. was a Canadian public company formed more
than 50 years  ago to  operate a gold  mine.  At the time of the  merger,  Arjon
Enterprises  Inc. had not engaged in business for more than 25 years,  it had no
material  liabilities,  and its only asset was a Cotton  Valley  Energy  Limited
debenture in the amount of $146,300.  The shareholders of Arjon Enterprises Inc.
received   686,551   shares  of  Cotton  Valley  common  stock  in  the  merger,
representing  7.5% of Cotton  Valley's then  outstanding  common  stock.  Cotton
Valley accounted for the merger as a purchase.  See "Certain  Relationships  and
Related Transactions."

      Cotton  Valley has four wholly owned  subsidiaries,  Cotton  Valley Energy
Corporation ("CV Energy"),  Cotton Valley Operating Company ("CV Operating"),  a
Texas corporation, CV Trading Company ("CV Trading"), a Nevada corporation,  and
Cotton Valley Energy, Inc. ("CVEI"),  an Oklahoma  corporation all of which were
recently  incorporated.  CV Energy holds non-producing oil and gas properties in
Texas and  agreements  and options to acquire oil and gas  properties  in Texas,
Alabama and offshore California.  Cotton Valley acquired all of the shares of CV
Energy on June 30, 1995, in a one-for-one  share and warrant  exchange.  Because
Cotton  Valley  had  no  substantive  activity  before  this  transaction,   the
acquisition  was  accounted for as a  recapitalization  of Cotton Valley with CV
Energy's  net  assets.  CV  Trading  was  formed to engage  in gas  trading  and
transportation  projects.  CV Operating was formed to operate oil and gas wells.
Neither CV Operating nor CV Trading has commenced  operations at this time. CVEI
was formed to own and operate the Alden Field and commenced  operations on March
3, 1997. See "Business and Properties- Alden Field."

      Cotton Valley intends to  reincorporate in Canada's Yukon Territory during
1997.  Under Yukon Territory law, Cotton Valley's board of directors need not be
comprised  of a majority of  Canadian  residents  as  currently  required  under
Ontario law. Since Cotton Valley's principal offices,  management and properties
are located in the United States,  Cotton Valley  believes it is advantageous to
have a majority of US directors.  Cotton Valley may in the future  continue from
the Yukon  Territory to the State of Wyoming.  Management  believes there are no
significant  differences in corporate law concerning material shareholder rights
between  the  Province  of Ontario,  Yukon  Territory  and the State of Wyoming.
Cotton Valley will not proceed with the  reincorporation  until after completion
of this offering,  and after filing a  registration  statement with the SEC, and
after obtaining the approval of Cotton Valley's stockholders at that time.

                             BUSINESS AND PROPERTIES

Business Strategy

      Cotton Valley's  business strategy is to continue to increase reserves and
commence and increase production and cash flows by concentrating on:

         o     Acquiring   properties,   or  companies  with  properties,   with
               development and exploration opportunities and/or significant cost
               reduction potential,  none of which has been identified as of the
               date of this prospectus;
         o     Developing  existing  reserves  through  low-risk   developmental
               drilling or recompletion  programs  capitalizing on reserves left
               behind pipe in existing well bores by major oil companies;
         o     Exploring for new reserves utilizing state-of-the-art technology,
               including horizontal drilling, to reduce exploration risk;
         o     Concentrating on focused geographic areas to achieve operating
               and technical efficiencies; and
         o     Maintaining financial flexibility to take advantage of
               development and acquisition opportunities as they develop.

                                                        18

<PAGE>



Properties

      Cheneyboro Field

      Cotton Valley owns or has options to acquire approximately 6,000 net acres
of producing  and  non-producing  oil and gas leases (with options and rights of
first refusal to acquire  additional  leases) in the Cheneyboro Field of Navarro
County, Texas. Cotton Valley has entered into an Area of Mutual Interest ("AMI")
Agreement with a number of unaffiliated  parties covering  approximately  33,000
acres in and around the Cheneyboro Field. Cotton Valley has the right to acquire
up to a 75%  working  interest  in any new  lease  acquired  by any of the other
parties to the AMI Agreement.

      The Company has acquired its interest in the Cheneyboro  Field through the
issuance of 3,252,533  common shares and 460,567  Class A Warrants  (hereinafter
described),  and by agreement to pay $1,086,049, of which approximately $500,000
has been paid. The remaining $586,049 is collateralized by the properties, bears
interest at 12% per annum payable quarterly, and is due July 17, 1997.

      The Cheneyboro Field is located 17 miles southeast of Corsicana, Texas, in
Navarro  County.  This  field  is  productive  in the  Cotton  Valley  Limestone
formation  (also  called  the  "Cotton  Valley  Lime")  at a  vertical  depth of
approximately  9,500 feet.  Field  development  continued  following the initial
discovery in 1978 into the early 1980s, eventually encompassing an area 12 miles
long and 5 miles wide (approximately  30,000 acres).  Between 1978 and 1987, the
Cheneyboro Field produced  approximately 3.0 million Bbl of oil from 69 vertical
wells, representing an average of approximately 45,000 Bbl per well. Some of the
vertical wells have produced over 100,000 Bbl,  indicating better drainage where
the wells  penetrated  the fracture  system.  In 1987,  the Tarrant County Water
Authority expropriated approximately 20,000 acres of this field. Producing wells
were plugged and abandoned to permit construction of the Richland/Chambers Creek
Reservoir, a water supply project for Tarrant County and the City of Fort Worth,
Texas.

      The Cotton Valley Lime  reservoir at Cheneyboro is highly  fractured.  The
primary objective reservoir rock is an oolitic carbonate  grainstone of Jurassic
age that was  deposited on a Paleozoic  shelf break.  Subsequent  pullout of the
deeper Louann Salt caused  extensive  fracturing.  The salt  withdrawal left the
residual field structure as simple regional dip.  Hydrocarbon trapping occurs as
a  result  of  the  high  degree  of  fracture   density  bounded  by  areas  of
non-permeability. Core and log analyses indicate the presence of 2.5 to 4.5% oil
saturated matrix porosity in the field.
Vertical wells in this reservoir produce 42(degree) API oil.

      Cotton Valley  believes that horizontal  drilling  techniques will lead to
higher initial rates and better recovery  efficiencies than those experienced in
the original vertical well completions. Since the majority of the field is under
water, directional drilling from the shoreline is anticipated.  Based on analogy
to  horizontal  drilling  in  fractured  limestone  reservoirs  in other  areas,
increased  productive capacity and ultimate reserves are anticipated relative to
historical, vertical per well averages.

      The Company is unaware of any regulatory restrictions on drilling near the
reservoir. The Company will build the normal retaining walls around its drilling
and  storage  sites to prevent oil spills from  spreading.  The Company  intends
drilling to a depth of  approximately  9,500 feet while the deepest point in the
Richland/Chambers Creek Reservoir is approximately 100 feet.  Consequently,  the
Company does not  anticipate any special risks  associated  with drilling near a
reservoir.

      When the  field  was  first  developed,  several  shallower  zones  tested
hydrocarbons at commercial rates. Due to the  expropriation of the field,  these
zones were not developed.  The Cretaceous Rodessa,  Glen Rose, Pettit and Travis
Peak intervals may also prove productive in the field area.

      Gas from  these  wells  is  expected  to be  connected  to one of  several
pipelines in the area.

     Horizontal Drilling. Horizontal drilling begins with drilling in the normal
manner (vertically) to a point above the objective  formation.  From that point,
the  hole  is  directionally  deviated  until  the  bit  is  drilling  generally
horizontally

                                                        19

<PAGE>



in the producing zone. Directional drilling technology has advanced to the point
that the  drill-bit can be kept in one  geological  horizon for many hundreds of
feet away from the  vertical  well bore.  It is no longer  necessary to strike a
localized fracture zone accurately with a vertical well.  Instead, a well can be
drilled  horizontally  through an area where  fractured zones are known to exist
with  a  greater  chance  of  encountering  the  vertical  fractures.  A  single
horizontal well can encounter several localized fracture zones.

      Horizontal  drilling was first  developed  over 20 years ago, and has been
used  successfully  in oil and gas fields as  diverse  as those  located in West
Virginia, the North Sea, Saskatchewan,  Argentina,  Prudhoe Bay and South Texas,
to extract oil and gas where  vertical  drilling is impossible or  uneconomical.
Horizontal  drilling has also  increased  production  of oil and gas from fields
with thin pay zones,  low permeability  sands,  vertical  fractured  reservoirs,
discontinuous formations and reservoirs with gas and water coning problems. High
angle directional drilling has been performed  extensively onshore in California
to reach bottom holes in congested  cities or harbors  where  vertical  drilling
would not be feasible. Horizontal drilling has been used extensively offshore to
drill many wells from one platform.

      Movico Field

      Cotton  Valley  owns a 25%  interest  in 1,145 acres of oil and gas leases
(with an AMI covering an  additional  6,000 acres of leases) in the Movico Field
of Mobile County, Alabama.

      The Company acquired its interest in the Movico Field through the issuance
of 623,424  common  shares and 77,928  Class A Warrants  and by agreement to pay
$230,000.  The cash is  payable  at a final  closing  date  dependent  upon when
unrelated third parties, who also hold an interest in the Movico Field decide to
commence drilling.

      Movico Field was  discovered  in 1982 when The Superior Oil A.M. Hill Unit
39 #3 was completed at 16,909 feet.  This well is  productive  from two zones in
the  Smackover for a total of 4,488 Bbl per day of sweet crude and 3,200 Mcf per
day of gas.  During its first 12 months,  this well  produced  over 485,000 Bbl.
Commercial  production from October 1983 through December 1992 was 1,584,514 Bbl
of oil and 1,500,000 Mcf of gas, and the well is still producing. Subsurface and
geophysical  data suggest that the fault block that the discovery  well occupies
has  been  largely  unexploited  and  that two to four  locations  remain  to be
drilled.  Seismic data indicates that the productive  wells are located  downdip
and that  200-300  feet of structure  can be gained to the  discovery  well by a
properly located offset well.

      Movico Field is located on a salt anticline on the west side of the Mobile
Graben (Jackson-Mobile fault system). The structure at the Smackover level traps
on an upthrown fault closure  against  Haynesville,  evaporates on regional west
dip and is bounded by a large down to the east  regional  fault that trends in a
north-south  direction.  This large fault and  regional  dip are  documented  by
subsurface,  seismic and gravity data. Subsurface mapping demonstrates the fault
to have a displacement of more than 2,400 feet. The seismic data show this fault
on each of the dip lines and each dip line also shows strong west dip.  Regional
gravity data also delineate this fault and the eastern boundary of the field.

      Regionally,  the Smackover is a dolomitic  limestone  facies and at Movico
Field has porosities and  permeabilities  that average 16% and 55  millidarcies,
respectively.  Porosities as high as 25% and over 200 millidarcies  permeability
have been found in a well located 700 feet downdip of the proposed location. All
wells  surrounding the proposed  location have reservoir grade porosity  ranging
from 42 feet to over 70 feet thick.

      More  production can occur in the Smackover  formation  where the porosity
intervals found in the offsetting  wells increase in quality and thickness updip
on the crest of the  structure.  Reservoir  porosity  within  the  Smackover  is
generally best developed and enhanced on the crest of structures  that have been
formed by swelling salt pillows. In Smackover fields that surround Movico Field,
namely Hatter's Pond (203,000 Mcf + 49 million Bbl), Chunchula (207,000 Mcf + 52
million Bbl), Chatom (135,000 Mcf + 15 million Bbl) and Jay Field (491,000 Mcf +
380 million Bbl), porosity and permeability reach maximum development at or near
their structural  crests and typically  decrease on the flanks. At Movico Field,
management expects the best developed reservoir rock to occur 200-300 feet updip
to the offsetting wells based on results in the neighboring fields.  Development
of this  porosity  could  create a  Smackover  net pay section of over 100 feet.
Thick pay sections of over 80 feet occur in Chunchula,  Hatter's Pond and Chatom
Fields.

                                                        20

<PAGE>



      The primary force of hydrocarbon  flow at Movico Field is water drive. The
water drive systems in the Smackover are slow-acting and are usually  recognized
after several years of  production.  Water drive systems  usually  maintain near
original  bottom hole  pressures and show an increasing  proportion of water and
consistent gas/oil ratios.  The Movico Smackover  reservoirs act differently due
to variations in porosity and  permeability.  Migrating  fluids follow  pathways
that are often  indirect  and  tortuous,  slowing  down the  migration  process.
Porosity  logs,  micrologs and  conventional  cores from wells within  Smackover
producing  fields always show  differences in Smackover  reservoir  porosity and
quality with some correlative zones of porosity and other inconsistent zones.

      In the case of a  newly-discovered  Smackover  oil  reservoir,  an initial
period of relatively high production occurs due to original  reservoir  pressure
and some gas coming out of solution.  After several months, the flush production
begins a sloping decline as reservoir  pressure around the well decreases.  This
decline in pressure is caused because fluids cannot be replaced near the well as
quickly  as they  are  extracted  (as a  result  of the  tortuous  pathways)  by
migrating oil and water that lie at an increasing  distance from the well. After
several years,  production will decline to a rate equal to the slow encroachment
of the water drive.  Reservoir  pressure and  production  will  stabilize as the
water drive takes effect.  The well will then produce at a fairly  constant rate
for 5-15  years.  Bottom  hole  pressures  at the well bore  (not in the  entire
reservoir)  will drop to 20%-50% of their original  pressure and then level off.
The proportion of water will increase and the gas/oil ratio will remain slightly
above or below its initial ratio.  Reservoir pressure at Movico was 8,900 pounds
per square inch initially and currently is calculated at 8,000 pounds per square
inch.

      Reservoir  performance  of this  kind can only be  understood  after  long
periods of  production.  The  sloping  decline  in  production  and bottom  hole
pressure  can be mistaken  for a solution  gas or  depletion  drive in the early
stages of production.  Reserve estimates  commonly are made early in the life of
the well  before  decline  curves  flatten  out.  As a result,  reserves  may be
underestimated  initially and revised  frequently over time as the wells produce
more and last longer than predicted.

      Porosity in the Movico Field averages 16% with an average water saturation
of 28% in the Unit 39 #3 well.  Better  reservoir  rock is found at Movico Field
than at Hatter's  Pond,  and the rock in the Unit 39 #3 is capable of  producing
substantially  more fluid than a typical well at Hatter's Pond Field.  This data
also allows a more accurate  estimation of recoverable  reserves at Movico based
on volumetrics.

      Cotton Valley plans to drill the first well from the surface location used
for the Superior Oil Hill Unit #9 well.  This well was plugged  after  producing
166,209 Bbl of oil from a bottom hole location very near the oil/water  contact.
The location will be approximately  4,500 feet north of the Hill Unit 39 #3 well
that has produced  more than 1.6 million Bbl of oil and is still  producing.  By
using the existing  location and the nearby  pipeline  used for the plugged Hill
Unit #9 well, cost is expected to be substantially reduced and the pipeline will
feed the entire well production into the Movico  processing  plant 3,500 feet to
the north. Proximity to the existing pipeline and the processing plant minimizes
downtime loss and expense for constructing  surface production  facilities.  The
plant can  process  15,000 Bbls of oil per day and 20,000 Mcf of gas per day. It
currently handles less than 400 Bbls of oil per day.

      Cotton Valley's second drilling target is the Norphlet Formation at 17,000
feet,  which lies directly below the Smackover  Formation.  The highest Norphlet
penetration is in the Superior Unit 16 well (8,500 feet south) that  encountered
the sands  approximately 200 feet downdip of the crest. A mudlog show of oil was
recorded  in this  well from the  Norphlet  sands  but  production  has not been
established from this interval in the field. Several  Smackover-Norphlet  fields
in Alabama and Mississippi  have Norphlet pay located at the highest  structural
crest of the field. In addition, Norphlet discoveries have been made years after
the initial Smackover  discovery and full development of the field. Womack Hill,
Nancy and  Goodwater  are fields that have deeper pay in the  Norphlet  but were
discovered  years later as deeper  drilling on the  crestal  structure  occurred
within these Smackover  Fields.  Many Norphlet field wells recover 1 million Bbl
per well.  Norphlet  production  is found at Hatter's  Pond Field and  Chunchula
Field located south and southwest of Movico Field. Cotton Valley estimates that,
based  upon such  production,  potential  reserves  for the  Norphlet  under its
acreage are 3.2 million Bbl of oil and 3,200 Mcf of gas.

                                                        21

<PAGE>



      Sword Unit

      The  Company  has  entered  into  option  agreements  to acquire a working
interest in the Sword Unit, Offshore Santa Barbara,  California. The Company has
paid $400,00 as of June 30, 1996. To complete the option and acquire the working
interest,  the Company must pay  $8,000,000 in cash and $4,000,000 in marketable
securities  ( which may  consist  of the  Company's  common  shares)  on closing
sometime in 1998 or later,  and participate in a $4,000,000  letter of credit to
fund development.  The option has been recorded at a cost of $400,000,  plus the
Company's share of environmental  studies and other costs of $38,247 for a total
of $38,247.

      There is no assurance  that the Company will have the financial  resources
to acquire any part of the working interest.

      The  Company  plans to sell part of its  option to  purchase  51.8% of the
Sword Unit working interest and retain 11.8%. The remaining 40% working interest
will be sold to  industry  participants.  No  assurance  can be  given  that the
Company will be  successful  in selling all or part of the 40% for  satisfactory
terms or conditions. The Company will also evaluate equity trades and production
sharing agreements to reduce or eliminate direct development cost. Upon purchase
of the Conoco  interest in the Sword Unit, the original option owner is entitled
to an  overriding  royalty  interest  of 3  1/3%  proportionally  reduced  as to
Conoco's interest,  on all leasehold  interests being acquired.  The net revenue
remaining to the Company will be 80% of its working interest. The Company cannot
exercise its option under the Option  Agreement  unless it, and its syndicate of
co-owners, are acceptable to the Minerals Management Service.

      In  addition  to  factors  discussed  below,  the  Company  is aware of an
anti-drilling  sentiment  in  California.  This  may make it  difficult  for the
Company  to sell  part of its  option  or to find  the  necessary  financing  to
participate  in the project.  It is possible that the Company may need to record
an impairment in value of its option at some time.

      The Sword  Unit is located 10 miles off Point  Conception,  Santa  Barbara
County,  California,  800 to 1,800 feet underwater, at the juncture of the Santa
Barbara  Channel and the offshore Santa Maria Basin.  It is on a large anticline
covering  approximately  7,800 acres of area and lies  immediately  south of the
Point Arguello oil field operated by Texaco and Chevron.

      Two successful  wells have been drilled and tested on the  structure.  The
discovery  well,  the P-0322 #1, was drilled to a depth of 9,343 feet and tested
in 1983.  The P-0320 #2, which was drilled to determine  the size of field,  was
drilled to a depth of 8,478 feet and tested in 1985.  Both of these wells tested
Monterey zones at high rates.  A 3-D seismic  survey has been shot,  delineating
the structure in great detail.  The Upper Miocene fractured  Monterey pay is 800
feet thick at the crest and 1,200 feet thick on the flanks and is encountered at
approximately  7,000  feet.  Proved  recoverable  reserves in the Sword Unit are
estimated to be 314 million Bbl of oil and 397 million Mcf of gas.

      The Sword Unit lies almost wholly within the Sword Field,  which  consists
of all or portions of each of four adjacent federal leases.

      The Santa  Barbara  Channel  and the  offshore  Santa  Maria Basin are the
seaward portions of geologically well-known onshore basins with over 90 years of
production  history.  These  offshore  areas  were first  explored  in the Santa
Barbara Channel along the nearshore  3-mile strip  controlled by the state.  New
field discoveries in Pliocene and Miocene age reservoir sands led to exploration
into the federally  controlled  waters of the outer  continental  shelf ("OCS").
Eight OCS lease  sales  conducted  between  1966 and 1984 have  resulted  in the
discovery of an estimated two billion Bbl of oil and three  trillion  cubic feet
of gas. Of these totals,  some 600 million Bbl of oil and 600 billion cubic feet
of gas have been produced and sold. OCS production is approximately  200,000 Bbl
of oil and 200 million cubic feet of gas per day.

      Most of the early  offshore  production  was from  Pliocene age  sandstone
reservoirs.  The more recent developments are from the highly fractured zones of
the Miocene age Monterey Formation. The Monterey is productive in both the Santa
Barbara  Channel  and  the  offshore  Santa  Maria  Basin.  It is the  principal
producing  horizon in the Point  Arguello  and Hondo  (Santa Ynez Unit)  fields.
Because the Monterey is capable of relatively high productive  rates,  the Hondo
field,  which has been on production since late 1981, has already  surpassed 100
million Bbl.

                                                        22

<PAGE>



      California's  active tectonic  history over the last few million years has
formed the large linear  anticlinal  features which trap the oil and gas. Marine
seismic surveys have been used to locate and define these  structures  offshore.
Recent seismic surveying utilizing modern 3-D seismic  technology,  coupled with
exploratory  well data,  has greatly  improved  knowledge of the size of planned
reserves in development and in fields for which development is planned.

      Currently,  17  platforms  are  producing  from  nine  fields in the Santa
Barbara  Channel and  offshore  Santa  Maria  Basin OCS. At least 10  additional
fields  may be  brought  into  production  during  this  decade.  The  number of
platforms needed to develop these fields will be less than required in the past.
Implementation of extended high-angle to horizontal drilling methods will result
not only in the  reduction of  platforms,  but also in the total number of wells
drilled. Use of these new drilling methods and seismic technologies will enhance
environmental  protection and improve development  economics.  At present,  four
major Sword area  facilities  are producing  significant  volumes of oil and gas
from seven  platforms,  making this area one of the more significant oil and gas
producing provinces in the United States.

         The  northeast-southwest  trend of the Sword  structure lies at a right
angle  to  the  general   trend  of  the  other   structural   features  in  the
Arguello-Conception  area.  Sword Field is on a large regional  feature known as
the Amberjack  Ridge.  The Monterey  formation is draped across this  cretaceous
feature  and is thicker  on its  flanks  than on its  crest.  This  draping,  in
conjunction with the extremely strong tectonic  activity of the California area,
have resulted in the very brittle Monterey formation being highly fractured.

      Because the Sword anticline is structurally  less complicated than many of
the nearby  features,  it can be mapped with  greater  confidence.  The existing
conventional  and 3-D seismic data sets provide an excellent base for definitive
mapping.

      Most offshore California Monterey wells average 1,500-2,000 Bbl of oil per
day of  sustained  production  for many  years.  This is unusual  for  fractured
reservoirs,  which often have high initial rates that decline very rapidly. Some
Monterey  wells at the offshore  Hondo and South Ellwood fields have produced as
much as nine  million Bbl of oil in less than ten years and are still  producing
substantial daily volumes.

      The  Company  is aware  of  publicly  reported  information  that  Chevron
Corporation  recently  announced  its  intention to end all offshore  California
crude oil  production  between  1999 and 2001.  The Company  notes that  Chevron
included  information in its September 30, 1996 quarterly  report that crude oil
production from the Point Arguello project,  offshore California,  had continued
to decline  rapidly,  and that  Chevron was  reviewing  options for the project,
including  unitization  with an adjoining  field and  development  of an overall
abandonment strategy.

      Chevron's  announcement may make it more difficult for the Company to find
industry  participants  willing to purchase part of the Company's option and may
make future financing of the project more difficult.

      The Sword  Unit  lease  owners as well as the  other  non-producing  lease
owners in the area are  presently  under a voluntary  suspension  of  operations
agreement with the Minerals  Management  Service.  This  agreement  suspends any
leasing,  exploratory drilling and/or new platform  installation permits through
1998 while the California Offshore Oil and Gas Energy Resources ("COOGER") study
is being  completed  and  evaluated.  This  study  will  evaluate  the impact of
different  levels of offshore oil and gas  development  on the adjacent  onshore
communities.  While the  suspension  of operations  agreement is in effect,  the
Minerals  Management  Service has waived rental payments on the affected leases.
When the suspension agreement expires, permitting will begin and normal offshore
exploration drilling and platform installation plans will be started. The COOGER
study will be used in the  permitting  process and has been designed as a common
"database" for use by the Minerals Management Service, Oil and Gas Operators and
County Governmental  agencies. The COOGER study results may make permitting more
difficult,  and compliance  with COOGER study findings may make  production more
expensive.  The Company's option expires 30 days after either the termination of
the suspension of operation  agreement  (recently extended to December 31, 1998)
or the end of the COOGER study, whichever is later.

      The regulatory  framework  within which the Company will develop the Sword
Field  consists of: (a) Federal  Offshore  Lease and  Administration,  including
approvals of the  development  plan of the property;  (b) a Federally-  mandated
environmental impact statement; (c) State of California regulations with respect
of transport of oil and gas

                                                        23

<PAGE>



through state waters and the air emissions from offshore and onshore facilities;
(d) Santa  Barbara  County  regulations  with  respect to the  construction  and
operation of onshore facilities. Permits and approvals from all three government
levels will be required to complete  the  development  of the field and bring it
into operation.

      The first three miles off the shore of the coastline are  administered  by
each state and are known as "State  Waters".  Within State Waters offshore Santa
Barbara County, the State of California regulates oil and gas leases,  drilling,
and the installation of permanent and temporary production  facilities.  Because
the Sword Field is located  outside and beyond the State  Waters in the OCS, the
offshore area beyond the three-mile limit, leasing and drilling at Sword are not
regulated by the State of California. However, to the extent that the production
from Sword would be  transported to a shore side facility from the field through
the State Waters,  the Company's pipeline (or other  transportation  facilities)
would be subject to California State regulations.  Construction and operation of
the pipeline would require permits from the State. State regulations also govern
the  construction  and  operations of shore side  facilities  such as terminals,
pumping stations, water separation facilities,  and water disposal, all of which
require a comprehensive permitting process.

      Santa  Barbara  County,  through  its  Board  of  Supervisors,  also has a
significant  impact on the method and timing of any offshore  field  development
through its  concurrent  regulation of the  construction  and operation of shore
side facilities.

      Leasing,  lease administration,  development,  and production with the OCS
all fall  under  Federal  regulation  administered  by the  Minerals  Management
Service of the Department of the Interior ("MMS"). Due to political  opposition,
the Federal  Government  has not issued new OCS leases in the Santa Barbara area
within  the past ten years and is  unlikely  to do so in the near  future.  This
means  that any  infrastructure  for common use by the  different  operators  of
existing  leases in the Santa  Barbara  OCS will have to rely  solely on what is
already in place and what would be built to  accommodate a limited number of now
known,  but  undeveloped,  properties  and cannot  take into  account the future
growth of  infrastructure  from new  discoveries and a high level of exploratory
activity.  For these reasons,  the  development of any existing  property in the
OCS,  including Sword, would be much more expensive and take longer than similar
projects located in a mature and still growing offshore  province such as the US
Gulf Coast.

      Thus,  the value of the proved  undeveloped  reserves,  if acquired by the
Company upon  exercise of the option,  will be  significantly  lower than if the
same reserves were located onshore in a less  environmentally  sensitive area of
the  United  States  that could be  developed  sooner.  Although  prices are not
currently  regulated,  they have been in the past and could be  regulated in the
future.  Also the rate of  production  could be affected by Minerals  Management
Service regulations, which could also lower the value of the property.

      Cotton Valley currently does not have the capital,  manpower, or technical
resources to exploit the Sword  leases  successfully,  assuming  exercise of the
option.  In order to  effectively  develop the Sword leases at the 51.8% working
interest  level,  the Company would  require  significant  recapitalization  and
reorganization or would have to seek a merger with, or become a subsidiary of, a
much larger oil and gas  company  having  significantly  larger  resources.  The
Company's  current  strategy  for  development  of Sword is to retain  only that
portion  of the 51.8% it feels it will be able to  financially  and  technically
support over the next five years  (currently  estimated at 11.8%) and seek joint
venture partners to participate in and operate the remainder. Due to the factors
discussed above relating to regulation and environmental  compliance,  the Santa
Barbara OCS is an area that many large  independent  oil and gas producers  have
avoided,  and the task of locating  appropriate  joint venture  partners will be
difficult.  If unsuccessful in financing the project or finding  partners by the
time the option  expires at the end of 1998,  the  Company may be forced to drop
its option and take a write-off of up to $500,000.

      Alden Field

      On December 10, 1996,  Cotton Valley  entered into  agreements to purchase
all of the interests held by the Homestake  Company and certain other parties in
the NE Alden Field,  Caddo County,  Oklahoma for an aggregate  purchase price of
$390,000.  On March 3, 1997,  Cotton Valley paid $350,000 of the purchase  price
and completed substantially all of the transaction.  The properties,  consisting
of  approximately  550 net acres of oil and gas leases,  seven producing oil and
gas  wells,  three  injection  wells  and five  shut in  wells,  contain  proved
developed and undeveloped net

                                                        24

<PAGE>



reserves  of  approximately  200,000  Bbl of oil  and  1,600  Mcf  of  gas,  and
significant  probable reserves which have not been quantified.  Working interest
in the wells  ranges from 50% to 100% and the net  revenue  interest is at least
75% of the working interest.

      Located  approximately 65 miles southwest of Oklahoma City, Oklahoma,  the
field was discovered in 1956 and initially tested for 771 barrels of oil and 608
Mcf of gas per day from the Bromide formation at a depth of approximately  8,900
feet. Since the discovery,  the Bromide has been developed and is now a unitized
water flood  consisting of four producing wells and three water injection wells.
The  remaining  wells have been  completed  in other  zones  above and below the
Bromide. Gas from the field is transported through a one- mile gathering system,
an 82% interest in which is included in the purchase price. The gathering system
is  connected  to a pipeline,  access to which is  available  to Cotton  Valley.
Cotton Valley has entered into negotiations to purchase the remaining 18% of the
pipeline.

      Cotton Valley began operating the field on March 3, 1997. Production began
at 22 Bbl of oil and 360 Mcf of gas per day and  increased  to 87 Bbl of oil and
621 Mcf of gas per day on March 26, 1997.  These  production  figures are gross;
Cotton Valley's interest is approximately 75%.

      In addition  to the current  production,  there are also  potential  zones
either behind  existing  wells,  or reachable by deepening  existing well bores.
During  1997,  Cotton  Valley  expects to complete a number of  workovers of the
existing wells to improve  production  from existing zones and to open new zones
for additional production and reserves. Closing of the acquisition took place in
stages  during  February and March 1997 with the final stage  estimated to occur
before June 30, 1997.  Cotton Valley intends to complete the purchase with funds
derived from  working  capital on hand,  proceeds  from the exercise of existing
options or warrants, and/or project financing from commercial sources.

      Title  to  Properties.   Cotton  Valley  follows  industry  practice  when
acquiring undeveloped properties on minimal title investigation. A title opinion
is obtained  before  drilling  begins on the  properties.  Title  opinions cover
approximately  36% of Cotton  Valley's Texas  properties and all of its Oklahoma
properties.  Cotton Valley's properties are subject to royalty interests,  liens
incident to operating agreements, liens for current taxes and other burdens that
Cotton  Valley  believes do not  materially  interfere  with their use or value.
Cotton  Valley  may  incur  additional  expenses  in  obtaining  titles or doing
remedial  work on the titles,  but in the opinion of management  these  expenses
would not be material.

Oil and Gas Reserves

      Cotton Valley's reserves consist primarily of proved undeveloped  reserves
located in Texas, Alabama, and proved and probable reserves in Oklahoma. Reserve
estimates were made using industry-accepted  methodology including extrapolation
of performance trends, volumetrics, material balance and statistical analysis of
analogs.  The  evaluator's  professional  judgment and  experience  were used to
select the most appropriate  method and to determine the  reasonableness  of the
results.  The  estimates  were  made in  accordance  with  oil  and gas  reserve
definitions promulgated by the SEC.

The following table summarizes Cotton Valley's  estimated net proved oil and gas
reserves as of June 30, 1996. The  Cheneyboro  Field was evaluated by K&A Energy
Consultants, Inc. and the Movico Field was evaluated by Wendell & Associates.

                                                        25

<PAGE>



                                                 Reserves by State

Item ...............................      Texas(1)    Alabama(2)         Total
Reserves
    Proved producing
       Oil (Bbl) ....................       93,327             0        93,327
       Gas (Mcf) ....................      279,979             0       279,979
    Proved undeveloped
       Oil (Bbl) ....................    4,200,812       481,843     4,682,655
       Gas (Mcf) ....................   12,602,434       573,440    13,175,874
Estimated future net revenues
    before income taxes
    Proved producing ................  $ 1,618,891   $         0   $ 1,618,891
    Proved undeveloped ..............  $88,924,623   $ 9,119,922   $98,044,615

       Total ........................  $90,543,514   $ 9,119,922   $99,663,506

Estimated future net revenues
    before income taxes
    discounted at 10%
    Proved producing ................   $ 1,129,799  $         0   $ 1,129,799
    Proved non-producing ............   $60,149,064  $ 5,982,903   $66,131,967

       Total ........................   $61,278,863  $ 5,982,903   $67,261,766

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

      (1)        Prices based on $21.21 per Bbl of oil and $2.09 per Mcf of gas.
      (2)        Prices based on $21.46 per Bbl of oil and $2.66 per Mcf of gas.


      The reserve data set forth in this prospectus are only estimates. Numerous
uncertainties  are inherent in estimating oil and gas reserves and their values,
including many factors beyond the control of the producer.  Reserve  engineering
is a subjective process of estimating  underground  accumulations of oil and gas
that cannot be measured in an exact manner. The accuracy of any reserve estimate
is a function of the quality of available data and of engineering and geological
interpretation and judgment. As a result, estimates of different engineers often
vary. In addition,  estimates of reserves are subject to revision by the results
of later drilling, testing and production.  Accordingly, reserve estimates often
differ  from  the   quantities  of  oil  and  gas  ultimately   recovered.   The
meaningfulness  of  estimates  is  highly  dependent  upon the  accuracy  of the
assumptions upon which they are based.

      In general,  oil and gas  production  declines as reserves  are  depleted.
Except to the extent that Cotton Valley  acquires proven reserves or succeeds in
exploring and  developing  its own reserves,  or both,  Cotton  Valley's  proven
reserves will decline as they are produced.  Cotton  Valley's future oil and gas
production  is,  therefore,  highly  dependent  upon its  ability  to acquire or
develop additional reserves.

Acreage

      The  following  table  provides  information   regarding  Cotton  Valley's
undeveloped  leasehold  acreage as of June 30,  1996.  Acreage  in which  Cotton
Valley's  interest  is  limited  to  royalty,  overriding  royalty  and  similar
interests is excluded.

                                      Developed Acreage      Undeveloped Acreage
                                        Gross    Net         Gross     Net
                                        -----    ---         -----     ---

Cheneyboro Field ...................     820     820         4,660   4,180
Movico Field .......................       0       0         1,145     286



      In December  1996,  Cotton  Valley  acquired  proved  developed and proved
undeveloped  reserves in Alden Field in Caddo County,  Oklahoma.  These reserves
are not included in the above table.

                                                        26

<PAGE>



Competition

      Competition  in the oil and gas  industry  is  intense  generally.  Cotton
Valley  believes  that  price is the  determinative  factor in  competition  for
drilling  prospects,  equipment  and labor.  Major and  independent  oil and gas
companies and  syndicates  actively bid for desirable oil and gas properties and
equipment  and labor  required  to  operate  and  develop  them.  Many of Cotton
Valley's   competitors  have  substantially   greater  financial  resources  and
exploration and development  budgets than those of Cotton Valley.  Cotton Valley
expects difficulty in competing for future drilling prospects.

Markets

      General.  Oil and gas operating  revenues are highly dependent upon prices
and demand for oil and  production.  Numerous  factors  beyond  Cotton  Valley's
control  can  impact  the  prices of its oil and gas.  Decreases  in oil and gas
prices  would  have an  adverse  effect  on  Cotton  Valley's  proved  reserves,
revenues, profitability and cash flow.

      Cotton  Valley  has not  engaged  in any crude oil and gas price  swaps or
other hedging transactions to reduce its exposure to price fluctuations. It may,
however,  engage  in such  transactions  from time to time as  management  deems
advisable.

      Gas Sales.  Cotton Valley has not produced or sold any significant  volume
of gas. It has arranged to sell gas produced in the Cheneyboro  Field through an
existing gathering system and pipeline. Management believes that gas produced in
the Movico Field can be sold through an existing pipeline.

      Oil  Sales.  Cotton  Valley  expects  to  sell  its oil  production  under
short-term arrangements at prices no less than the purchaser's posted prices for
the respective areas less standard  deductions.  Numerous buyers are expected to
be available for Cotton Valley's oil.

Regulation

      Oil and gas  exploration,  production  and related  operations are heavily
regulated by federal and state  authorities.  Failure to comply with  applicable
law can result in substantial penalties. The cost of regulatory authorities will
increase  Cotton  Valley's cost of doing business and affect its  profitability.
Regulation  of oil and gas  activities  has changed  many  times.  Consequently,
Cotton  Valley is unable to predict the future cost or impact of complying  with
such laws.  Texas and Alabama require  drilling  permits and bonds and operating
reports  and  impose  other  burdens  relating  to oil and gas  exploration  and
production. Both states also require conservation measures, including pooling of
oil and gas properties,  establishing  maximum production rates from oil and gas
wells, and spacing,  plugging and abandoning wells. These laws limit the rate at
which oil and gas can be produced from Cotton Valley's properties.

      The transportation and sale of gas in interstate  commerce is regulated by
United States law and the Federal Energy Regulatory Commission.

Environmental

      Cotton Valley's operations will be subject to extensive federal, state and
local environmental  regulation.  Permits are required for various operations to
be undertaken  by Cotton  Valley,  and these permits are subject to  revocation,
modification   and   renewal  by  issuing   authorities.   Increasingly   strict
requirements  may be imposed by  environmental  laws and  enforcement  policies.
Cotton Valley does not anticipate  material capital  expenditures to comply with
environmental laws.

Operating Hazards and Uninsured Risks

      The   acquisition,   development,   exploration   for,   and   production,
transportation  and storage of,  crude oil,  gas liquids and gas involves a high
degree of risk,  which even a combination of  experience,  knowledge and careful
evaluation may not be able to overcome.  Cotton Valley's  operations are subject
to all of the risks normally incident to drilling gas and

                                                        27

<PAGE>



oil  wells,  operating  and  developing  gas and oil  properties,  transporting,
processing,  and storing gas, including  encountering  unexpected  formations or
pressures, premature reservoir declines, blow-outs, equipment failures and other
accidents,  craterings,  sour gas releases,  uncontrollable flows of oil, gas or
well fluids, adverse weather conditions,  pollution,  other environmental risks,
fires and spills.  Oil  production  requires high levels of  investment  and has
particular  economic risks, such as retaining well failure,  fires,  explosions,
gaseous  leaks,  spills and  migration of harmful  substances,  any of which can
cause personal injury,  damage to property,  equipment and the environment,  and
result in the  interruption  of  operations.  Cotton  Valley is also  subject to
deliverability  uncertainties  related  to  the  proximity  of its  reserves  to
pipeline  and  processing  facilities  and the  inability  to  secure  space  on
pipelines that deliver oil and gas to commercial markets. Although Cotton Valley
maintains  insurance in accordance with customary industry  practice,  it is not
fully  insured  against all of these  risks,  nor are all such risks  insurable.
Losses  resulting  from the  occurrence  of these  risks  could  have a material
adverse impact on Cotton Valley. See "Business and Properties."

Facilities

      Cotton  Valley leases  approximately  1,900 square feet of office space at
8350 North Central Expressway,  Suite M2030,  Dallas,  Texas 75206, at an annual
base rental of approximately  $44,500.  Management believes that Cotton Valley's
offices will satisfy its needs for the foreseeable future.

Employees

      As of December 31, 1996,  Cotton Valley had six employees.  Four employees
are officers,  one is administrative  and one works in the field.  Cotton Valley
uses contract services in its oil and gas field  operations.  Cotton Valley also
uses  consultants to evaluate company  projects,  reserves and other oil and gas
assets for potential acquisitions.

Legal Proceedings

      As of the date of this  prospectus,  Cotton  Valley  is not a party to any
legal proceedings.



                                                        28

<PAGE>



                                   MANAGEMENT

Directors and Executive Officers

      Cotton Valley's directors and executive officers are:


Name                              Age     Position
Eugene A. Soltero                  54     Chairman of the Board and Chief
                                          Executive Officer

James E. Hogue                     60     Director, President and Chief
                                          Operating Officer
Peter Lucas                        42     Senior Vice President and Chief
                                          Financial Officer
C. Ronald Burden                   54     Senior Vice President of Exploration
Wayne T. Egan(1)                   32     Director
Michael Kamis                      44     Director
Richard J. Lachcik(2)              38     Director
- --------------------
(1)  Member, Audit Committee
(2)  Member, Compensation Committee


      Eugene A. Soltero has served  Cotton Valley as a director  since  February
1995. He was President from February 1995 to July 1996 and has been Chairman and
Chief  Executive  Officer  since  January  1996.  He has been Chairman and Chief
Executive  Officer of CV  Trading  since May 1995.  From March 1994 to  February
1995,  Mr.  Soltero  was  President  and Chief  Executive  Officer  of  Cimarron
Resources,  Inc., an  independent  gas production  company.  From August 1991 to
March 1994, he was Chairman of the Board,  President and Chief Executive Officer
of Aztec Energy Corporation,  a publicly-held independent oil and gas production
company.  In  June  1994,  Aztec  Energy  Corporation  entered  into  bankruptcy
proceedings.  Mr.  Soltero has served as Chief  Operating  Officer  and/or Chief
Executive  Officer for private and public oil and gas companies for more than 20
years, including directing the formation and growth of start-up companies. Early
in his career,  he was trained at Sinclair Oil  Corporation in  exploration  and
production  management,  served as Manager of Planning  for Texas  International
Petroleum  Corporation,  and Petroleum  Economist for DeGolyer and  MacNaughton,
petroleum exploration and production consultants. Mr. Soltero is a member of the
Society of Petroleum Engineers,  a member and former director of the Independent
Petroleum Association of America and the Texas Independent Producers and Royalty
Owners.  He has  also  served,  on two  separate  terms,  as a  director  of the
Independent Petroleum Refiners Association of America. He is a master's graduate
of the  Massachusetts  Institute of Technology in business (where he was awarded
the  Sinclair   Fellowship  in  Petroleum   Economics)  with  an   undergraduate
engineering   degree  from  The  Cooper  Union.  Mr.  Soltero  is  a  registered
professional engineer in the State of Texas.

      James E. Hogue became President, Chief Operating Officer and a director of
Cotton  Valley in July 1996 and he served as Chairman of CV Energy from February
1995 to January 1996 and  Chairman of CV Trading from May 1995 to January  1996.
He became  President of CV Energy and CV Operating  in January  1996.  Mr. Hogue
also has been director,  President and major shareholder of Third Coast Capital,
Inc., a venture capital company, since 1988. Since 1991, Mr. Hogue has served as
President of Martex Oil and Gas, Inc. In 1983, Mr. Hogue formed Mayco Petroleum,
Inc.,  for which he served as  President  until 1988.  Early in his career,  Mr.
Hogue  served as a driller for  Leatherwood  Company and as a core  engineer for
Sargent  Diamond Bit, Inc.  Subsequently,  Mr. Hogue became  President and major
shareholder of a diamond bit manufacturing company. In the late 1970s, Mr. Hogue
served for four years as President of Union Crude Oil  Company,  an  exploration
and  drilling  company,  and for two  years  as Vice  President  of  Independent
Producers Marketing Company, a crude oil supply and transportation  company. Mr.
Hogue has  participated in drilling or furnishing  services for over 3,000 wells
in Texas, Oklahoma, New Mexico, Louisiana and Colorado.

      Peter Lucas became Senior Vice  President and Chief  Financial  Officer of
Cotton Valley and all of its  subsidiaries in August 1995. From May 1992 to July
1995, Mr. Lucas served as Chief  Financial  Officer to Canmax,  Inc., a publicly
traded company that developed software for oil and gas retailers. Mr. Lucas is a
member of the Canadian  Institute of Chartered  Accountants.  Mr. Lucas received
his tax and accounting training at Coopers & Lybrand, which he left in

                                                        29

<PAGE>



1984 to form his own tax  practice.  Six years later,  Mr.  Lucas'  practice was
merged into Coopers & Lybrand,  with whom he was a partner  until April 1992. He
holds a bachelor of commerce degree from the University of Alberta.

      C. Ronald Burden joined Cotton Valley in April 1996.  From July 1994 until
he joined Cotton Valley,  Mr. Burden served as Petroleum  Geologist for Texakoma
Oil and Gas in Dallas,  Texas. He was an independent oil and gas consultant from
September  1993 to July 1994.  From November 1990 to September  1993, Mr. Burden
was  Exploration  Manager for Enron Oil and Gas Corp.  at Tyler,  Texas.  He has
spent the past 25 years developing and managing oil and gas exploration projects
in West Texas,  Alaska,  offshore  Texas,  offshore  Louisiana,  South Texas and
particularly specializing in recent years in the East Texas Basin. Mr. Burden is
a member of the American  Association of Petroleum Geologists and the East Texas
Geological  Society.  He is a graduate of Texas Tech  University with a master's
degree in Petroleum Geology.

      Wayne T.  Egan is a  partner  with  Weir & Foulds  in the  securities  law
section  for more than the past five  years.  He holds an  L.L.B.  from  Queen's
University and a Bachelor of Commerce from the  University of Toronto,  and is a
member of the Canadian Bar Association.  Weir & Foulds serves as Cotton Valley's
corporate counsel. See "Legal Matters."

      Michael Kamis has served Cotton Valley as a director  since November 1996.
Mr.  Kamis has a Bachelor of Science  degree in Petroleum  Engineering  from the
University of Wyoming. He has held increasingly responsible positions throughout
the world  with oil and gas  producers  and  service  companies.  Currently  and
continuously   since  1985,  Mr.  Kamis  serves  as  president  of  Apex  Energy
Consultants,  Inc., of Calgary,  Alberta,  which  provides  reserve and economic
evaluations  to the  petroleum  industry  and  financial  institutions.  In this
capacity,  Mr. Kamis has managed  reservoir  and  production  studies in Canada,
Southeast Asia, Europe, North Africa, Central America, Australia, and the U.S.

      Richard J. Lachcik has  practiced  law with the Toronto law firm of Weir &
Foulds  since  1988.  He  currently  serves  as the  partner  in  charge  of the
securities law section.  Mr. Lachcik is a graduate of Queen's University with an
L.L.B.,  holds a B.A.  from the  University  of Toronto,  and is a member of the
Ontario Bar.  Weir & Foulds serves as Cotton  Valley's  corporate  counsel.  See
"Legal Matters."

Audit Committee

      Cotton  Valley's board of directors has  established an Audit Committee to
be  comprised  entirely of  independent  directors.  The  functions of the Audit
Committee are to make  recommendations  to the board of directors  regarding the
engagement  of  Cotton  Valley's  independent  accountants  and to  review  with
management and the independent accountants Cotton Valley's financial statements,
basic  accounting  and  financial  policies  and  practices,   audit  scope  and
competency of accounting personnel. Members of the Audit Committee are appointed
annually by the board of directors  and serve at the  discretion of the board of
directors until their  successors are appointed or their earlier  resignation or
removal.

Compensation Committee

      Cotton   Valley's  board  of  directors  has  established  a  Compensation
Committee to be comprised  entirely of independent  directors.  The functions of
the Compensation Committee are to review and recommend to the board of directors
the  compensation,  stock  options and  employment  benefits of all  officers of
Cotton Valley,  to administer Cotton Valley's employee stock option plan, to fix
the terms of other employee  benefit  arrangements and to make awards under such
arrangements.  Members of the Compensation  Committee are appointed  annually by
the board of  directors  and serve at the  discretion  of the board of directors
until their successors are appointed or their earlier resignation or removal.

Director Compensation

      Directors who are not Cotton Valley employees  receive $500 per meeting of
the board and $500 per  committee  meeting  not held on the same date as a board
meeting.  Directors  are  permitted  to accept  stock in lieu of cash.  Employee
directors receive no extra compensation for service on the board.

                                                        30

<PAGE>



Executive Compensation

      The  following  table  sets forth the  compensation  paid or to be paid to
Cotton  Valley's  executive  officers,  directly  or  indirectly,  for  services
rendered in all  capacities  for the period from inception to June 30, 1995, and
fiscal 1996:




                                   SUMMARY COMPENSATION TABLE

                                            Annual Compensation(1)
      Name and Principal Position      Year    Salary       Other Annual
                                                           Compensation
Eugene A. Soltero, Chairman of the .   1996   $115,000   $      0
   Board and Chief Executive Officer   1995   $ 25,000   $      0

James E. Hogue, President and Chief    1996   $115,000   $      0
   Operating Officer ...............   1995   $ 25,000   $      0

Peter Lucas, Senior Vice President .   1996   $101,500   $      0
   and Chief Financial Officer .....   1995   $      0   $      0

C. Ronald Burden, Senior Vice ......   1996   $ 22,000   $      0
   President of Exploration ........   1995   $      0   $      0
- --------------------------
(1)  Certain of Cotton Valley's  executive officers receive personal benefits in
     addition to salary.  The aggregate amounts of these benefits,  however,  do
     not exceed the lesser of $50,000 or 10% of the total annual salary reported
     for the executives.

      Cotton Valley does not have employment contracts with any of its executive
officers.

      The following table sets forth  information  regarding  options granted to
executive  officers under Cotton  Valley's  employee stock option plan in fiscal
1996:


                        Option Grants in Last Fiscal Year
(Individual Grants)

                    Number of     Percent of
                  Securities(1)   Total Options
                   Underlying     Granted to
Name                Options       Employees in      Exercise or       Expiration
                    Granted       Fiscal Year       Base Price            Date
Eugene A. Soltero   200,000         25.0%           $1.83           July 1, 2000
James E. Hogue ..   200,000         25.0%           $1.83           July 1, 2000
Peter Lucas .....   200,000         25.0%           $1.83           July 1, 2000
C. Ronald Burden    200,000         25.0%           $1.83           July 1, 2000
    ----------------------
    (1)           Shares of common stock


      The  following  table  sets  forth  information  regarding  the  value  of
unexercised  options held by executive  officers as of June 30, 1996. No options
were exercised during fiscal 1996.

                                                        31

<PAGE>




                           Aggregated Option Exercises in Last Fiscal Year
                                  and Fiscal Year-End Option Values

                       Number of Securities(1)            Value of Unexercised
                        Underlying Unexercised                 In-the-Money
Name                     Options at FY-End                 Options at FY-End
                      Exercisable/Unexercisable        Exercisable/Unexercisable
- ----                  -------------------------        -------------------------
Eugene A. Soltero           200,000/0                                 $0/$0
James E. Hogue              200,000/0                                 $0/$0
Peter Lucas                 200,000/0                                 $0/$0
C. Ronald Burden            200,000/0                                 $0/$0






                                                        32

<PAGE>



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      In February  1995,  Cotton  Valley  issued a total of 1,840,001  shares to
Eugene A.  Soltero and James E. Hogue for  pre-incorporation  services to Cotton
Valley.  In December 1995,  Cotton Valley issued an additional  80,000 shares of
common stock each to Eugene A. Soltero and James E. Hogue for  pre-incorporation
services.  In December 1995, Cotton Valley issued 150,000 shares of common stock
each to Peter  Lucas and C.  Ronald  Burden for  post-incorporation  services to
Cotton Valley.

      During the year  ended  June 30,  1996,  Cotton  Valley  granted to senior
employees options that enable the employees to purchase 800,000 common shares of
Cotton Valley for $1.83 per share until July 1, 2000.

      During  the  years  ended  June 30,  1996 and  1995,  Cotton  Valley  paid
management  fees to two  corporations  controlled  by senior  officers of Cotton
Valley,  aggregating  $160,000 and $50,000,  respectively.  In addition,  Cotton
Valley has received  advances from these two companies  which total  $171,709 at
June 30, 1996.  The advances are unsecured and without  interest and are payable
after June 30, 1997.

      The foregoing transactions were on no less favorable terms than could have
been obtained from unaffiliated third parties.  Any future transactions  between
Cotton Valley and its affiliates will be approved by a majority of disinterested
directors  and will be on terms no less  favorable  to Cotton  Valley than those
which could be obtained from unrelated third parties.



                                                        33

<PAGE>



                             PRINCIPAL SHAREHOLDERS

      The following table sets forth certain  information  regarding  beneficial
ownership  of Cotton  Valley's  common  stock as of December  31,  1996,  and as
adjusted to reflect the sale of Units in this  offering,  by (i) each person who
"beneficially" owns more than 5% of all outstanding shares of common stock, (ii)
each Cotton Valley director and executive  officer,  and (iii) all directors and
executive officers of Cotton Valley as a group.  Except as otherwise  indicated,
all persons  listed below have (i) sole voting power and  investment  power with
respect to their common  stock except to the extent that  authority is shared by
spouses under applicable law, and (ii) record and beneficial  ownership of their
shares. Percentages in the table "After This Offering" do not assume exercise of
Warrants.


                                   Amount and Nature   Percentage of Outstanding
                                           of                Common Stock
                  Name                 Beneficial                    After This
                                       Ownership      Currently       Offering
                                       -----------------------------------------

Eugene A. Soltero (1) ..............   2,955,199        24.6%          21.9%
James E. Hogue (1) .................   2,985,199        24.9%          22.1%
Peter Lucas (1) ....................     350,000         2.9%           2.6%
C. Ronald Burden (1) ...............     390,000         3.3%           2.9%
Wayne T. Egan (2) ..................      50,000         0.4%           0.4%
Michael Kamis (3) ..................      50,000         0.4%           0.4%
Richard J. Lachcik (2) .............      50,000         0.4%           0.4%
All directors and executive officers
   as a group (seven persons) ......   6,830,398        53.3%          47.7%

Royal Trust Corporation (10)             750,000         6.4%           5.7%
Liviakis Financial Communications,     1,990,000 (11)   16.5%          14.7%
   Inc.(11)
                  ---------------------------


(1)  The address of Messrs. Soltero, Hogue, Lucas and Burden  is 8350 North
     Central Expressway, Suite M2030, Dallas, Texas 75206.
(2)  The address of Messrs. Egan and Lachcik is Suite 1600, 2 First Canadian
     Place, Toronto, Ontario, Canada M5X1J5
(3) The address of Mr. Kamis is Suite 700,  816-8 Avenue SW,  Calgary,  Alberta,
     Canada T2P 3P2.
(4)  Includes 200,000 shares of common stock subject to an employee stock option
     and the  following  shares,  beneficial  ownership of which is  disclaimed:
     710,000  shares  of  common  stock  owned  by the  Soltero  Family  Limited
     Partnership,  256,000  shares of common stock and 83,333  warrants owned by
     Mr.  Soltero's  wife and  1,640,866  held as attorney  under a voting trust
     agreement. See "Principal Shareholders--Voting Trust Agreement."
(5)  Includes 200,000 shares of common stock subject to an employee stock option
     and the  following  shares,  beneficial  ownership of which is  disclaimed:
     740,000   shares  of  common  stock  owned  by  the  Hogue  Family  Limited
     Partnership, 241,000 shares of common stock and 83,333 warrants held by Mr.
     Hogue's wife and 1,640,866 held as attorney under a voting trust agreement.
     See "Principal Shareholders--Voting Trust Agreement."
(6)  Includes 200,000 shares of common stock subject to an employee stock option
     and 75,000 shares owned by Mr. Lucas' wife, beneficial ownership of which
     is disclaimed.
(7) Includes 200,000 shares of common stock subject to an employee stock option.
(8) Includes 50,000 shares of common stock subject to an employee stock option.
(9)  Includes 1,116,666 shares subject to options or warrants and 3,281,732 held
     as attorney under a voting trust
     agreement.
(10)     The address of Royal Trust Corporation Inc. is Royal Bank Plaza, 200
         Bay Street, Toronto, Ontario, Canada M5J 2J5.
(11)     Includes 349,000 shares to be issued for services, and the following
         shares, beneficial ownership of which is disclaimed: 91,000 shares
         owned by an officer of Liviakis.  The address of Liviakis Financial
         Communications, Inc. is 2420 'K' Street, Sacramento, CA 95816.


                                                        34

<PAGE>



Liviakis

      Cotton  Valley  entered into an agreement  effective  November 7, 1996 and
ending  January  2,  1998  with  Liviakis  Financial  Communications,   Inc.  of
Sacramento,  California  ("Liviakis").  Liviakis  will  advise and assist in the
development and  implementation  of materials to inform the financial  community
about Cotton Valley, introduce Cotton Valley to the financial community,  assist
in dissemination of news releases and investor  relations  materials,  assist in
presentations to stockholders,  brokers,  dealers and others,  respond to public
inquiries,  conduct meetings, review corporate strategy and identify acquisition
candidates.  Liviakis will play no role in this offering.  In  consideration  of
Liviakis'  services,  Cotton  Valley has sold a total of  500,000  shares of its
common  stock to  Liviakis  and an  officer of  Liviakis  for $.75 per share and
agreed to issue 1,490,000  shares of its common stock, of which 1,141,000 shares
have been  issued,  to  Liviakis.  Cotton  Valley also  granted  Liviakis and an
officer of Liviakis warrants to purchase 500,000 shares of its common stock from
January 2,  1998,  until  November  8, 2001,  at $.80 per share.  Liviakis  will
receive  no cash  compensation  or  reimbursement.  Based on the value of Cotton
Valley's  stock on The  Canadian  Dealing  Network at the time the  contract was
negotiated,  Cotton Valley will record an expense of $1,087,700  during the year
ended June 30, 1997.

Voting Trust Agreement

      Unaffiliated  parties that  transferred  their  interests in the Texas and
Alabama properties to Cotton Valley in exchange for securities  provided a Power
of Attorney to Eugene A. Soltero and James E. Hogue to vote 3,281,732  shares of
common stock held by such property  contributors  in the  attorneys'  discretion
between  January 1, 1996,  and January 1, 2001.  Each property  contributor  may
transfer to unrelated third parties the common stock subject to the Voting Trust
Agreement  at any time.  The Power of Attorney  provided by each of the property
contributors  to Messrs.  Soltero and Hogue  expires  with respect to the common
stock transferred by any property contributor.




                                                        35

<PAGE>



                            DESCRIPTION OF SECURITIES

General

      Cotton  Valley is  authorized  to issue an  unlimited  number of shares of
common stock,  without par value, and an unlimited number of shares of preferred
stock, without par value, issuable in series. As of the date of this prospectus,
Cotton Valley's issued and outstanding  capital securities consist of 11,708,881
shares of common  stock and  3,748,572  options and  warrants to acquire  common
stock  (including  849,000  shares  of common  stock to be  issued  to  Liviakis
Financial  Communications,  Inc. for cash and services).  After giving effect to
this offering,  the  capitalization  of Cotton Valley will consist of 11,708,881
shares of common  stock,  300,000  Units,  _________  shares of Common Stock and
_________  Warrants  underlying  the Units,  980,000  employee stock options and
1,919,572 options and warrants issued in Canadian  financings and 849,000 shares
to be issued  to  Liviakis  Financial  Communications,  Inc.  In  addition,  the
Underwriters  will be issued  warrants to purchase 30,000 Units at a price equal
to  120%  of  the  initial  public  offering  price  per  Unit.  See  "Principal
Shareholders",   "Description  of   Securities--Other   Options  and  Warrants,"
"Underwriting" and note 5 of Notes to Financial Statements.

      Cotton Valley's common shares trade  "over-the-counter" on NASD's bulletin
board under the symbol "CTVYF" and  "over-the-counter" in Canada on The Canadian
Dealing  Network under the symbol "CVZC".  Cotton Valley has applied for listing
of the Securities on the_________ Stock Exchange.

Units

      Each Unit consists of ____ shares of Common Stock and ____  Warrants.  The
Common  Stock and the Warrants may not be traded  separately  until  January 31,
1998,  unless separated  earlier upon three days' prior written notice to Cotton
Valley from the Representative.

Common Stock

      Holders of common  stock are entitled to one vote per share on all matters
submitted to a vote of shareholders. They are entitled to receive dividends when
and as declared by the board of directors out of legally  available funds and to
share ratably in the assets of Cotton Valley legally  available for distribution
upon liquidation, dissolution or winding up.

      Holders of common stock do not have subscription, redemption or conversion
rights,  nor do they have any preemptive rights. The common stock underlying the
Units offered by this  prospectus  will be, when issued and paid for, fully paid
and nonassessable.

      Holders of common stock do not have cumulative voting rights,  which means
that the holders of more than half of all voting  rights with  respect to common
stock and Preferred Stock can elect all of Cotton Valley's directors.  The board
of  directors  is  empowered  to fill any  vacancies  on the board of  directors
created by resignations, subject to quorum requirements.

      All shareholder  action is taken by vote of a majority of voting shares of
the capital stock of Cotton Valley present at a meeting of shareholders at which
a quorum (a majority of the issued and outstanding  shares of the voting capital
stock) is present in person or by proxy.  Directors  are  elected by a plurality
vote.

      For certain  fundamental  changes,  the corporate  legislation under which
Cotton  Valley was formed may require  each class of  outstanding  stock to vote
separately.

      As of March 17, 1997, Cotton Valley  had 1,103 record holders of its
     common stock, 214 of whom have United States addresses.



                                                        36

<PAGE>



      Preferred Stock

      Cotton Valley's articles of amalgamation  authorize its board of directors
to issue an unlimited  number of  preferred  shares in one or more series and to
fix  the  rights,  priorities,  preferences,  qualifications,   limitations  and
restrictions,  including the dividend rates,  conversion  rates,  voting rights,
terms  of  redemption,   liquidation   preferences  and  the  number  of  shares
constituting  any terms of the  designation of such series,  without any further
vote or action by the shareholders.  Issuing preferred shares could decrease the
amount of earnings and assets  available for  distribution  to holders of common
stock or adversely affect the rights and powers, including voting rights, of the
holders of the common stock.

      Cotton Valley has no present plans to issue any preferred stock.  Pursuant
to Policy 5.2 issued by the Ontario Securities Commission, Cotton Valley may not
issue any  preferred  stock without the advance  written  consent of the Ontario
Securities Commission.

Warrants

      Each Warrant entitles the holder to purchase one share of common stock for
$____(125% of the offering  price) per share until April 30, 2002.  The Warrants
are not  immediately  exercisable and are not  transferable  separately from the
Common Stock until  January 31, 1998, or earlier upon the third day after Cotton
Valley receives written notice from the Representative.

      The  Warrants do not confer upon the holder any voting,  dividend or other
rights of a stockholder of Cotton Valley.

      The Warrants are subject to  redemption  by Cotton  Valley after 13 months
from the date  hereof,  upon 30 days  written  notice,  at a price of $0.01  per
Warrant  provided  that the closing sale or bid price per share of Cotton Valley
common stock equals or exceeds $____ (250% of the offering  price) per share for
20 of 30  consecutive  trading days ending  within 15 days of the date notice of
redemption is given.

      Cotton Valley must have a currently  effective  registration  statement on
file with the Securities  and Exchange  Commission in order for a Warrant holder
to be able to exercise his  Warrants.  Cotton  Valley will  endeavor to maintain
such current effective registration.  Necessarily there can be no assurance that
Cotton  Valley will,  at all times during the life of the  Warrants,  be able to
maintain such registration, and in the event it is unable to do so, the Warrants
will not then be  exercisable.  Additionally,  the  exercise of the  warrants is
subject to the  requirement  that the Common  Stock  issuable  upon  exercise be
registered or qualified for sale under  applicable  state securities laws in the
states where  Warrant  holders  reside.  There can be no  assurance  that Cotton
Valley  will be able to comply  with  applicable  state laws  where all  Warrant
holders reside.

Other Options and Warrants

      Employee  Stock  Options.  Cotton  Valley is authorized to issue shares of
common  stock  under its  employee  stock  option plan to  employees,  officers,
directors,  consultants and other service providers, provided that insiders must
not in aggregate hold options exceeding 10% of the outstanding shares. As of the
date of this prospectus, options have been granted to acquire a total of 980,000
shares for $1.83 per share. These options expire in 1999 and 2000.



                                                        37

<PAGE>



      Canadian Financings.  In connection with financing activities completed in
Canada and the acquisition of Arjon,  Cotton Valley granted options and warrants
as  reflected  in the table  below.  At March 31,  1997,  1,919,572  options  or
warrants  were  outstanding.  Each  option or  warrant  entitles  the  holder to
purchase one share of common stock at the prices set forth in the table.


   Number          Exercise   Exercise
                    Price       Price
                    Cdn $       US $      Expiration Date
- ---------         -------     --------    -----------------
1,329,485         $   2.75    $   2.00    December 31, 1997
  125,000         $   2.25    $   1.64    April 30, 1998
   98,421         $   2.25    $   1.64    December 31, 1997
  366,666         $   1.00    $   0.73    December 31, 1999
Liviakis

      In connection with a financial consulting  agreement,  the Company granted
warrants to Liviakis Financial Communications, Inc. of Sacramento, California to
purchase  500,000 shares of common stock for $.80 per share from January 2, 1998
until November 7, 2001.

Transfer Agent and Registrar

      The  transfer  agent and  registrar  for Cotton  Valley's  common stock is
Equity Transfer Services Inc., Toronto,  Ontario,  Canada. Cotton Valley intends
to appoint  Continental  Stock  Transfer and Trust  Company of Jersey City,  New
Jersey, as United States transfer agent.




                                                        38

<PAGE>



                       SECURITIES ELIGIBLE FOR FUTURE SALE

      Upon  completion  of this  offering,  __________  shares of common  stock,
including the _________  shares of common stock  underlying  the Units,  will be
outstanding.  All  shares  sold in this  offering  will be  freely  transferable
without  restriction or further  registration under the Securities Act. However,
shares  purchased  by an  affiliate  (in  general,  a person who is in a control
relationship  with Cotton Valley) will be subject to the limitations of Rule 144
promulgated  under the  Securities  Act.  9,204,318  shares of common  stock are
registered  on Form 20-F and  currently  eligible for sale without  restriction.
This does not include shares held by affiliates.  Subject to the  limitations of
Rule 144,  restricted  securities will be freely transferable upon expiration of
the applicable one-year holding period and other provisions. In addition, Cotton
Valley has granted  3,748,572  warrants or options to purchase common stock. See
"Capitalization," "Management" and "Principal Shareholders."

      Under Rule 144 as currently in effect,  a person (or persons  whose shares
are  aggregated  with those of others) whose  restricted  shares have been fully
paid for and meet the rule's one-year holding provisions,  including persons who
may be deemed  affiliates of Cotton Valley,  may sell  restricted  securities in
brokers'  transactions  or directly  to market  makers,  provided  the number of
shares sold in any three-month  period is not more than the greater of 1% of the
total shares of common stock then outstanding  (approximately  130,000 shares of
common stock  immediately  after this  offering) or the average  weekly  trading
volume for the four  calendar week period  immediately  prior to each such sale.
After  restricted  securities  have been  fully paid for and held for two years,
restricted  securities  may be sold by persons who are not  affiliates of Cotton
Valley  without  regard to volume  limitations.  Restricted  securities  held by
affiliates must continue,  even after the two-year holding period, to be sold in
brokers'  transactions  or  directly  to market  makers,  subject  to the volume
limitations described above.

      Prior to this  offering,  a very limited public market has existed for any
of the  Securities in the United States.  No  predictions  can be made as to the
effect,  if any, that market sales of shares or the  availability  of shares for
sale will have on the market price  prevailing  from time to time.  The sale, or
availability  for sale,  of  substantial  amounts of common  stock in the public
market could adversely affect prevailing market prices.

      Cotton  Valley  intends  to  file  a  registration   statement  under  the
Securities Act covering  shares of common stock available for issuance under the
employee stock option plan. See  "Description of  Securities--Other  Options and
Warrants--Employee  Stock Options." Such registration  statement relating to the
employee  stock  option plan is expected to be filed soon after the date of this
prospectus and will  automatically  become effective upon filing. As of the date
of this prospectus,  980,000 shares are subject to outstanding options under the
employee stock option plan.



                                                        39

<PAGE>



                        CERTAIN INCOME TAX CONSIDERATIONS

Canadian Federal Income Tax Considerations for United States Residents

      The following is a summary of certain of the Canadian  federal  income tax
considerations  which will  generally be  applicable  to holders of common stock
("U.S.  residents")  who are  residents of the United States for the purposes of
the Canada-United States Income Tax Convention (1980) ("the Convention") and are
not  residents of Canada for the  purposes of the Income Tax Act (Canada)  ("the
Canadian Tax Act"), who deal at arm's length with Cotton Valley for the purposes
of the  Canadian Tax Act and who do not use or hold and are not deemed to use or
hold such  common  stock in, or in the course  of,  carrying  on a  business  in
Canada.  This summary is based upon the current  provisions  of the Canadian Tax
Act  and  the  regulations  thereunder,  proposed  amendments  thereto  publicly
announced by the Minister of Finance,  Canada, prior to the date hereof, and the
provisions of the Convention as in effect on the date hereof.

     This  summary is of general  nature only and is not intended to be legal or
tax advice to any particular U.S. resident.  Accordingly,  U.S. residents should
consult with their own tax advisors for advice with respect to their
own particular circumstances.

      A U.S.  resident  will not be subject to tax in Canada on any capital gain
realized on a disposition of the  Securities  unless the value of the Securities
constitutes  "taxable  Canadian  property" of the U.S. resident and the value of
the Securities is derived principally from real property situated in Canada. The
value of these Securities is not derived principally from real property situated
in Canada.

      Dividends  paid or  credited  or deemed to be paid or  credited  to a U.S.
resident in respect of the common  stock will  generally  be subject to Canadian
withholding  tax. The Income Tax Act (Canada)  requires 25% tax withholding from
any dividends paid or deemed to be paid to non-Canadian  shareholders.  However,
under the Convention,  the rate of Canadian withholding tax which would apply on
dividends  paid by Cotton  Valley to a resident  of the United  States is (i) 6%
with respect to dividends paid in 1996 and 5% thereafter if the beneficial owner
of the  dividends  is a company  which owns at least 10% of the voting  stock of
Cotton Valley, and (ii) 15% in all other cases.

United States Federal Income Tax Considerations

      The  following  is a general  description  of the material  United  States
federal income tax  consequences  applicable to U.S.  holders of the Securities.
The following  discussion  deals only with Securities held as a capital asset by
U.S. holders. It does not deal with special situations, such as those of foreign
persons,   dealers  in  securities,   financial  institutions,   life  insurance
companies,  holders whose "functional currency" is not the United States dollar,
or certain "straddle" or hedging transactions.  A "U.S. holder" is (i) a citizen
(not resident in Canada  pursuant to the  convention)  or resident of the United
States,  (ii) a  corporation  created or organized  under the laws of the United
States or any state  thereof  (including  the  District of  Columbia) or (iii) a
person  otherwise  subject to United States  federal income tax on its worldwide
income. Prospective purchasers are urged to consult their tax advisors regarding
the particular tax consequences arising under any state or local law.

      The gross  amount of a  distribution  with  respect  to common  stock will
include  the amount of any  Canadian  federal  income tax  withheld  and will be
includible  in gross  income  as a  taxable  dividend  to the  extent  of Cotton
Valley's current and accumulated  earnings and profits  (calculated under United
States tax  principles),  as a return of capital to the extent in excess of such
earnings  and profits and not in excess of the  holder's tax basis in the common
stock,  and as capital gain to the extent of any balance.  Dividends will not be
eligible  for  the  dividends-received  deduction.  Holders  generally  will  be
entitled,  subject to certain  limitations,  to a credit  against  their  United
States federal  income tax for Canadian  federal income taxes withheld from such
dividends.  Holders may claim a deduction for such taxes if they do not elect to
claim such foreign tax credit.

      If a  dividend  distribution  is  paid in  Canadian  dollars,  the  amount
includible  in income will be the United  States  dollar  value,  on the date of
receipt, of the Canadian dollar amount distributed.  Any subsequent gain or loss
in respect of such Canadian dollars arising from exchange rate fluctuations will
be ordinary income or loss.

                                                        40

<PAGE>



      The sale of common stock will generally  result in the recognition of gain
or loss in an amount equal to the difference  between the amount realized on the
sale and the holder's adjusted basis in such common stock. Gain or loss upon the
sale of the common stock will be long-term or  short-term  capital gain or loss,
depending on whether the common stock has been held for more than one year.

      Special rules are applicable to United States  persons  holding stock in a
"passive foreign investment company" (PFIC), any foreign corporation of which at
least 75% of its gross  income  for the  taxable  year is  passive  income  (the
"Income  Test")  or at least  50% by value of the  assets  it holds  during  the
taxable  year  produce or are held for the  production  of passive  income  (the
"Asset Test").  For that purpose,  "passive income" includes the excess of gains
over  losses  from   certain   commodities   transactions,   including   certain
transactions  involving  oil  and  gas.  Gains  from  commodities  transactions,
however,  are  generally  excluded  from the  definition  of  passive  income if
"substantially  all" of a merchant's,  producer's or handler's business is as an
active merchant, producer or handler of such commodities.

      Cotton  Valley  believes it is not  currently  and will not become a PFIC.
However,  the application of the PFIC provisions of the Internal Revenue Code of
1986,  as amended (the "Code"),  to oil and gas  producers is somewhat  unclear.
Therefore, no assurance can be made regarding the PFIC status of Cotton Valley.

      If Cotton  Valley  were a PFIC,  a U.S.  holder of common  stock  would be
subject to a special  tax regime  with  respect  to certain  dividends  and with
respect to gain on a disposition  of such shares  (including a gift or pledge of
shares). Such income would be allocated ratably over the holder's holding period
for the  shares,  would be taxed,  in the year of dividend  or  disposition,  at
ordinary  income tax rates (using the highest tax rate in effect for each period
to which the income is  allocated),  and would be subject to an interest  charge
reflecting  the deferral of tax from the year to which the income was  allocated
to the year of dividend or disposition.

      Purchasers of Units are urged to consult their tax advisors  regarding the
potential application of the matters described above.



                                                        41

<PAGE>



                                  UNDERWRITING

      Pursuant  to the terms and  subject  to the  conditions  contained  in the
Underwriting  Agreement,  Cotton  Valley has agreed to sell to the  Underwriters
named  below  (the  "Underwriters"),  and  each of the  Underwriters,  for  whom
National  Securities  Corporation  is acting as  Representative,  have agreed to
purchase the number of Units set forth  opposite their  respective  names in the
following table.


      Underwriters                                                 Number of
                                                                   Units
      National Securities Corporation...............
                                                                    --------
        Total.......................................                 300,000
                                                                     =======


      The Representative has advised Cotton Valley that the Underwriters propose
to offer the Units to the public at the initial  public  offering price per Unit
set forth on the cover page of this  prospectus  and to certain  dealers at such
price less a  concession  of not more than $___ per Unit,  none of which will be
reallowed  to other  dealers.  After the  initial  public  offering,  the public
offering  price,  concession  and  reallowance  to dealers may be reduced by the
Representative.  No such  reduction  shall  change the amount of  proceeds to be
received by Cotton Valley as set forth on the cover page of this prospectus.

      Cotton  Valley has  granted  to the  Underwriters  an option,  exercisable
during the 45-day  period after the date of this  prospectus,  to purchase up to
45,000 additional Units to cover over-allotments,  if any, at the same price per
Unit as Cotton Valley will receive for the 300,000  Units that the  Underwriters
have agreed to  purchase.  To the extent  that the  Underwriters  exercise  such
option,  the Underwriters will have a firm commitment to purchase  approximately
the same  percentage  of such  additional  Units  that the number of Units to be
purchased  by it shown in the above  table  represents  as a  percentage  of the
300,000 Units offered hereby.  If purchased,  such additional Units will be sold
by the  Underwriters  on the same terms as those on which the 300,000  Units are
being sold.

      The  Underwriters  have the right to offer the  Securities  offered hereby
only through licensed securities dealers in the United States who are members of
the National Association of Securities Dealers,  Inc.("NASD") and may allow such
dealers such portion of its ten percent (10%) commission as each Underwriter may
determine.

      The Underwriters will not confirm sales to any discretionary accounts.

      Cotton  Valley  has  agreed  to pay the  Representative  a  nonaccountable
expense  allowance  of 2.5% of the gross amount of the Units sold ( $75,000 upon
the sale of the Units offered, $86,250 if the over-allotment option is exercised
in full) at the closing of the offering.  The  Underwriters'  expenses in excess
thereof will be paid by the  Representative.  to the extent that the expenses of
the  underwriting  are less than that amount,  such excess shall be deemed to be
additional  compensation  to the  Underwriters.  In the  event the  offering  is
terminated before its successful  completion,  Cotton Valley may be obligated to
pay the Representative a maximum of $30,000 on an accountable basis for expenses
incurred by the Representative in connection with the offering.

Underwriters' Warrants

      Upon the closing of this offering, Cotton Valley has agreed to sell to the
Underwriters,  for nominal  consideration,  30,000 warrants (the  "Underwriters'
Warrants").  The  Underwriters'  Warrants are  exercisable at 120% of the public
offering price per Unit for a four-year period commencing one year from the date
of this  offering.  The  Underwriters'  Warrants  may not be sold,  transferred,
assigned or hypothecated for a period of one year from the date of this offering
except to the  officers of the  Underwriters  and their  successors  and dealers
participating in the offering and/or their

                                                        42

<PAGE>



partners or officers.  The  Underwriters'  Warrants  will  contain  antidilution
provisions providing for appropriate  adjustment of the number of shares subject
to the Warrants under certain  circumstances.  The holders of the  Underwriters'
Warrants  have no voting,  dividend or other  rights as  shareholders  of Cotton
Valley with respect to shares  underlying the  Underwriters'  Warrants until the
Underwriters' Warrants have been exercised.

      For the term of the  Underwriters'  Warrants,  the holders thereof will be
given  the  opportunity  to  profit  from a rise in the  market  value of Cotton
Valley's   shares,   with  a  resulting   dilution  in  the  interest  of  other
shareholders.  The  holders of the  Underwriters'  Warrants  can be  expected to
exercise the  Underwriters'  Warrants at a time when Cotton Valley would, in all
likelihood,  be able to obtain  needed  capital by an offering  of its  unissued
shares on terms more  favorable  to Cotton  Valley  than those  provided  by the
Underwriters'  Warrants.  Such  facts may  adversely  affect  the terms on which
Cotton  Valley can obtain  additional  financing.  Any  profit  realized  by the
Underwriters on the sale of the  Underwriters'  Warrants or shares issuable upon
exercise of the  Underwriters'  Warrants may be deemed  additional  underwriting
compensation.

Indemnification

      The Underwriting  Agreement  provides for  indemnification  between Cotton
Valley  and  the  Underwriters  against  certain  civil  liabilities,  including
liabilities under the Securities Act. In addition,  the  Underwriters'  Warrants
provide  for  indemnification  among  Cotton  Valley  and  the  holders  of  the
Underwriters'  Warrants and underlying shares against certain civil liabilities,
including  liabilities under the Securities Act and the Securities  Exchange Act
of 1934.

Determination of Offering Price

      The initial public  offering  price was determined by negotiation  between
Cotton Valley and the Representative.  The factors considered in determining the
public  offering price include Cotton Valley's  business  potential and earnings
prospects,  the oil and gas industry and the general condition of the securities
markets at the time of the offering and the closing bid price of Cotton Valley's
Common  Stock  on  April  ___,  1997.  The  offering  price  does  not  bear any
relationship to Cotton Valley's assets,  revenue, book value, net worth or other
recognized  objective  criteria of value.  The number of shares of common  stock
into which Units may be converted,  and the exercise price of the Warrants,  was
determined by  negotiation  between  Cotton Valley and the  Representative.  The
offering  price of the  Securities is  significantly  different from the current
market price of Cotton Valley's common stock  underlying the Units. The offering
price  was  negotiated  at arm's  length  with the  underwriter  based on Cotton
Valley's's oil and gas reserves compared to other oil and gas companies.

           Stock Exchange

      Cotton Valley has applied to list the Securities on the Stock Exchange. No
assurance can be given that the Securities will be listed, that a market for the
Securities will develop or, if it does develop, that it will be maintained.



                                                        43

<PAGE>



                        LIMITATIONS ON DIRECTOR LIABILITY

      Under the securities law of the Province of Ontario,  a right of action is
given for damages for a  "misrepresentation"  contained in a  prospectus  at the
time of purchase against every director of the issuer at the time the prospectus
or its later  amendment  was filed.  A  misrepresentation  is defined to mean an
untrue  statement of material  fact or an omission to state a material fact that
is required to be stated or that is necessary to make a statement not misleading
in the  light of the  circumstances  in  which it was  made.  Every  person  who
purchases  the  security  offered  by  the  prospectus   during  the  period  of
distribution  is deemed to have  relied upon the  misrepresentation  if it was a
misrepresentation at the time of purchase.

      The general defense  available for directors to such an action is proof by
the director that the purchaser  purchased the securities  with knowledge of the
misrepresentation.  In addition,  specific  defenses are  available to directors
provided a director can  demonstrate  that the  prospectus was filed without the
director's  knowledge  and consent and  reasonable  general  notice was given on
becoming aware of the filing.  In addition,  a director may also avoid liability
for a  misrepresentation  in a prospectus if the director did not believe, as to
the non-expertised portion of the prospectus,  that a representation is false or
misleading,  and if the director  conducted a reasonable  investigation so as to
provide reasonable  grounds for belief that there had been no  misrepresentation
(the due diligence defense).

      A director of Cotton Valley is also subject to potential  liability  under
the Ontario Business Corporations Act ("OBCA"). The OBCA requires every director
of a  corporation  in  exercising  the  director's  power  and  discharging  the
director's  duties to act  honestly  and in good  faith  with a view to the best
interests of the  corporation.  In addition,  every director of a corporation is
required in exercising  his or her powers and  discharging  his or her duties to
exercise the care,  diligence and skill that a reasonably  prudent  person would
exercise in comparable  circumstances.  Failure to meet these duties will result
in a director becoming liable for actions taken on behalf of the corporation.  A
director may be  indemnified  by a  corporation  against all costs,  charges and
expenses,  including  an amount  paid to settle an action or satisfy a judgment,
reasonably  incurred  by the  director  in  respect of any  civil,  criminal  or
administrative  action or  proceeding  to which the  director is made a party by
reason of being or having been a director of the  corporation,  if the  director
acted  honestly  and in good  faith  with a view to the  best  interests  of the
corporation.



                                  LEGAL MATTERS

      The  validity of the  issuance of the  Securities  offered  hereby will be
passed upon for Cotton Valley by Weir & Foulds, 2 First Canadian Place, Toronto,
Ontario,  Canada M5X 1J5.  Certain  legal  matters  will be passed  upon for the
Underwriters by Maurice J. Bates, L.L.C.

                                     EXPERTS

      The financial  statements  of Cotton Valley at June 30, 1996,  and for the
period  then ended  appearing  in this  prospectus  have been  audited by Hein +
Associates, LLP, independent certified public accountants, as set forth in their
report appearing elsewhere in this prospectus, and are included in reliance upon
such report given upon the authority of such firm as experts in  accounting  and
auditing.

      The reserve report of K&A Energy Consultants,  Inc. of the proved reserves
and  future net  revenues  attributable  to Cotton  Valley's  properties  in the
Cheneyboro  Field and the reserve  report of Wendell & Associates  of the proved
reserves and projected  estimated  future  production and revenue for the Movico
Field   included  in  this   Prospectus   as  Appendix  A-1  and  Appendix  A-2,
respectively, have been so included in reliance upon the authority of such firms
as experts in petroleum engineering.



                                                        44

<PAGE>



                                    GLOSSARY

In this prospectus, the following terms have the meanings indicated:

API - The density  (weight  per  volume) of crude oil on a scale  adopted by the
American  Petroleum  Institute.  On the API scale,  the higher the  density  the
lighter the oil.

3-D  Seismic - The  method  by which a  three-dimensional  image of the  earth's
subsurface is created through the  interpretation of collected seismic data. 3-D
seismic surveys allow for a more detailed  understanding  of the subsurface than
do conventional seismic surveys and contribute significantly to field appraisal,
development and production.

Bbl - Barrels of oil.

Commercial  Quantities  Well - A well that  will make a profit  over the cost of
operating the well.

Completion - The casing, perforation,  stimulation and installation of permanent
equipment  for the  production  of oil and gas.  Completion  costs are the costs
incurred for the services, equipment and labor required therefor.

Development  Well - A well  drilled  within  the  proved  area  of an oil or gas
reservoir to the depth of a stratigraphic horizon known to be productive.

Exploratory  Well - A well drilled to find a new reservoir in a field previously
found to be productive of oil and gas in another reservoir, or to extend a known
reservoir.  Generally, an exploratory well is any well that is not a development
well, a service well or a stratigraphic test well as defined below.

Gas Well - A well capable of producing gas as its primary product.

Gross  Acres or Gross  Wells - The total  acres or well,  as the case may be, in
which a working interest is owned.

Injection  Well - A well used to inject a gas or liquid into a reservoir  with a
view to enhance or replace the natural  reservoir  drive to increase or maintain
production from nearby productive wells.

Mcf - One thousand cubic feet of gas.

Net Acres - Calculated by multiplying the number of gross acres in which a party
has an interest by the fractional interest of the party in each such acre.

Net Revenue  Interest - The share of revenues from oil an/or gas  production net
of all other interest  burdening the gross revenues such as landowner's  royalty
and overriding royalties, etc.

Oil and Gas  Lease -  Contractual  right to enter  onto  lands to  explore  for,
develop and produce oil and gas. An oil and gas lease is real property.

Oil Well - well capable of producing oil as its primary product.

Producer or  Productive  Well - A well that is  producing  oil or gas or that is
capable of production.

Proved Reserves - The estimated  quantities of crude oil and gas, condensate and
gas liquids  recoverable  in future years from known  reservoirs  under existing
economic and  operating  conditions,  i.e.,  prices and costs as of the date the
estimate is made.  Prices include  consideration  of changes in existing  prices
provided only by contractual  arrangements,  but not on  escalations  based upon
future conditions.

(i)        Reservoirs are considered proved if economic produceability is
           supported by either actual production or conclusive formation test.
           The area of a reservoir considered proved includes (A) that portion
           delineated

                                                        45

<PAGE>



           by drilling and defined by gas-oil and/or oil-water contacts, if any;
           and (B) the immediately adjoining portions not yet drilled, but which
           can be reasonably  judged as economically  productive on the basis of
           available   geological  and  engineering  data.  In  the  absence  of
           information on fluid contacts, the lowest known structural occurrence
           of hydrocarbons controls the lower proved limit of the reservoir.

(ii)       Reserves which can be produced  economically  through  application of
           improved recovery  techniques such as fluid injection are included in
           the  "proved"  classification  when  successful  testing  by a  pilot
           project,  or the operation of an installed  program in the reservoir,
           provides support for the engineering analysis on which the project or
           program was based.

(iii)      Estimates  of proved  reserves do not include (A) oil that may become
           available  from known  reservoirs  but is  classified  separately  as
           "indicated additional reserves",  (B) crude oil, gas and gas liquids,
           the  recovery  of which is subject  to  reasonable  doubt  because of
           uncertainty  as to  geology,  reservoir  characteristics  or economic
           factors,  (C)  crude  oil,  gas and gas  liquids  that  may  occur in
           undrilled prospects or (D) crude oil, gas and gas liquids that may be
           recovered from oil shales, coal, gilsonite and other such sources.

Proved  Developed  Reserves  - Reserves  that can be  expected  to be  recovered
through existing wells with existing equipment and operating methods. Additional
oil and gas expected to be obtained  through the  application of fluid injection
or other improved  recovery  techniques for supplementing the natural forces and
mechanisms of primary recovery are included as "proved developed  reserves" only
after testing by a pilot project or after the operation of an installed  program
has  confirmed  through  production  response  that  increased  recovery will be
achieved.

Proved  Undeveloped  Reserves - Reserves that are expected to be recovered  from
new wells on undrilled  acreage or from existing wells where a relatively  major
expenditure  is required for  recompletion.  Reserves on  undrilled  acreage are
limited to those drilling units offsetting  productive units that are reasonably
certain of production  when drilled.  Proved  reserves for other undrilled units
are  claimed  only where it can be  demonstrated  with  certainty  that there is
continuity of production from the existing productive  formation.  Estimates for
proved  undeveloped  reserves are not  attributable  to any acreage for which an
application  of  fluid  injection  or  other  improved  recovery   technique  is
contemplated,  unless such techniques have been proved effective by actual tests
in the area and in the same reservoir.

Undeveloped Acreage - Oil and gas acreage (including,  in applicable  instances,
rights in one or more  horizons  which may be penetrated by existing well bores,
but which have not been tested) to which Proved  Reserves have not been assigned
by petroleum engineers.

Water Flood - A method of injecting water into a reservoir to enhance or replace
the natural reservoir drive.

Working  Interest - The  operating  interest in an Oil and Gas Lease which gives
the owner the right to drill,  produce and conduct  operating  activities on the
property  and a  share  of  production,  subject  to all  royalties,  overriding
royalties and other  burdens and to all costs of  exploration,  development  and
operations and all risks in connection therewith.



                                                        46

<PAGE>




<TABLE>
<S>                                                                        <C>

No  dealer,  salesperson,  or  other  person  has  been
authorized  to give any information or to make any
representations  other than those  contained in this
prospectus and, if given or made, such information
or representations must not be relied upon as having                       300,000 Units
been authorized by Cotton Valley or the
Underwriters.  This prospectus does not constitute
an offer to sell or the solicitation of an offer to buy                    COTTON VALLEY RESOURCES
any of the securities to which it relates in any state to                  CORPORATION
any person to whom it is unlawful to make such offer
or solicitation in such state.  Neither the delivery of                    Consisting of
this prospectus nor any sale hereunder shall, under
any circumstances, create any implication that there                       1,500,000 Shares of  Common Stock
has been no change in Cotton Valley's affairs since
the date hereof or that the information contained
herein is correct as of any time subsequent to its
date.

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

                                                                           and

                                                                           1,500,000 Redeemable Warrants to Purchase
                                                                           Common Stock
                  TABLE OF CONTENTS
                                                 Page
Prospectus Summary ................................
Risk Factors ......................................
Use of Proceeds ...................................
Capitalization ....................................
Dilution ..........................................
Dividend Policy ...................................                                    -----------------------------


                               P R O S P E C T U S

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

Management's Discussion and Analysis or
   Plan of Operation ..............................
Business and Properties ...........................
Management ........................................
Certain Relationships and Related Transactions ....
Principal Shareholders ............................
Description of Securities .........................
Securities Eligible for Future Sale ...............
Certain Income Tax Considerations .................
Underwriting ......................................
Limitations on Director Liability .................
Legal Matters .....................................
Experts ...........................................                        NATIONAL SECURITIES CORPORATION
Glossary ..........................................
</TABLE>



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

Until , 1997 (25 days after the date of this prospectus),  all dealers effecting
transactions in the Units,  whether or not  participating in this  distribution,
may be required to deliver a prospectus.  This is in addition to the  obligation
of dealers to deliver a prospectus when acting as Underwriters  and with respect
to their unsold allotments or subscriptions.


                                                                         , 1997

- --------------------------------------------------------------------------------
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.      Indemnification of Directors and Officers.

      Cotton Valley has no contract or arrangement that insures or indemnifies a
controlling  person,  director or officer of Cotton  Valley which affects his or
her  liability  in that  capacity.  Cotton  Valley's  bylaws  provide  for  such
indemnification, subject to applicable law.

      If  available  at  reasonable  cost,  Cotton  Valley  intends to  maintain
insurance  against any  liability  incurred by its  officers  and  directors  in
defense  of any  actions  to which  they are made  parties  by  reason  of their
positions as officers and directors.

Item 25.      Other Expenses of Issuance and Distribution.

      Expenses in  connection  with the public  offering of Securities by Cotton
Valley pursuant to this prospectus are as follows:


Securities and Exchange Commission Filing Fee                        $   4,312
                     Stock Exchange Listing Fee and Expenses           25,000*
- -------------------
Accounting Fees and Expenses                                           60,000*
Legal Fees and Expenses                                                80,000*
Printing and Engraving                                                 25,000*
Fees of Transfer Agent and Registrar                                   20,000*
Blue Sky Fees and Expenses                                             40,000*
Underwriter's Nonaccountable Expense Allowance                         75,000*
Miscellaneous                                                          70,688*
                                                                       -------
Total                                                                $400,000*
                                                                     =========
- ---------------------
         *Estimated

Item 26.      Recent Sales of Unregistered Securities.

      The following is a summary of transactions by Cotton Valley since February
15, 1995 (date of incorporation)  involving securities which were not registered
under the  Securities  Act.  With regard to all of the  following  transactions,
which occurred in the United States,  Cotton Valley relied on the exemption from
registration under Section 4(2) of the Securities Act afforded on the basis that
such transactions do not involve any public offering. The transactions in Canada
took  place in  accordance  with  documents  filed with the  Ontario  Securities
Commission.  Management believes that Cotton Valley has complied in all material
respects with applicable Canadian securities regulation with respect to all such
transactions.

      a) Shares of Common Stock

<TABLE>
<CAPTION>

      Date                                 Transaction                                    Number       Consideration
<S>   <C>                                                                                <C>             <C>
      02/95       To Eugene A. Soltero and James E. Hogue for                            1,840,001       $        1,401
                      pre-incorporation services
      03/95       To unaffiliated parties, for Cheneyboro Property                       3,252,533            5,935,279
      04/95       To various entities, for subsequently abandoned oil and
                      gas interests                                                        310,800                  777
      06/95       To two corporations, for Movico Property                                 623,424            1,137,635
      06/95       To an individual for cash                                                 10,000               10,000
      12/95       To Dalcun Investments Ltd. and Arjon Enterprises Inc. for
                      a $250,000 note and a $146,000 note, net                             107,258               88,008
</TABLE>


                                      II-1

<PAGE>


<TABLE>
<CAPTION>

      Date                                 Transaction                                    Number       Consideration
<S>   <C>                                                                                   <C>                   <C>
      12/95       To Eugene A. Soltero in exchange for pre-incorporation                    80,000                2,920
                      services
                  To James E. Hogue, for pre-incorporation services                         80,000                2,920
                  To Peter Lucas, for post-incorporation services                          150,000              223,475
                  To C. Ronald Burden, for post-incorporation services                     150,000              223,475
                  To Robert Harris, for services                                           100,000              148,944
                  To other individuals, for services                                       240,000              357,465
      04/96       To Royal Trust, for cash (1)                                           1,000,000            1,642,291
                  To Majendie Securities, Ltd., for cash (1)                                22,500               36,956
                  To Cramer & Cie, for cash (1)                                            150,000              246,375
                  To Tewson Ltd., for cash                                                 100,000              164,250
      06/96       To debenture holders, on conversion of debenture (2)                     288,529              426,474
                  To former Arjon shareholders on merger                                   686,551              146,300
      07/96       To individuals, for services                                               4,388                7,207
                  To former Arjon shareholders on exercise of warrants                       8,344                4,015
      11/96       To former Arjon shareholders on exercise of warrants                     166,667               80,000
      12/96       To individuals for services                                               32,500               23,725
                  To settle debts                                                           73,750               53,838
                  To Liviakis Financial Communications, Inc. for services                  400,000              292,000
                  Private Placements                                                       400,000              310,425
                  To former Arjon shareholders on exercise of warrants                     127,656               61,509
      01/97       To former Arjon shareholders on exercise of warrants                     114,000               54,925
      02/97       To the Canadian Agent on exercise of Agent's Options                      48,980               78,215
                  To Liviakis for services                                                 741,000              540,930
                  To Liviakis for cash pursuant to contract                                400,000              300,000
                  Share issuance costs(3)                                                                     (930,385)
                                                                                ------------------            ---------

TOTAL ISSUED AND OUTSTANDING                                                           11,708,881           $11,671,349

                                                                                       ==========           ===========
</TABLE>


- ---------------------------
(1)      Cotton Valley sold in Canada units,  consisting of one common share and
         one-half a warrant to purchase a common share until  December 31, 1997,
         at Cdn $2.75 ($2.00) per share, for Cdn $2.25 ($1.64) each.
(2)      Cotton  Valley  sold  in  Canada  convertible   debentures  which  were
         converted to shares of common  stock at the rate Cdn $2.02  ($1.48) per
         share of common stock.
(3)      Costs relate to the sale of common shares and units in Canada, the sale
         of debentures in Canada and the merger with Arjon.


      b) Reserved Shares

      In addition to the shares of common stock issued by Cotton Valley,  Cotton
Valley has reserved for issuance 3,748,572 shares of common stock pursuant to:

            (I)   1,266,985  Class  A  Warrants,  where  each  Class  A  Warrant
                  entitles  the holder to purchase one share in the common stock
                  of Cotton Valley until  December 31, 1997, at the price of Cdn
                  $2.75 ($2.00).
                  These Class A Warrants were issued:

                 (a)       636,250 in connection with a sale of units in Canada;

                 (b)       112,390 in connection with conversion of debenture;
                           and

                 (c)       518,345 in connection with the acquisition of oil and
                           gas interests.

                                      II-2

<PAGE>



            (ii)  187,500 Agent's Options in connection with the sale of
                  debentures and units.  The terms are:

                 (a)       62,500 at Cdn $2.75 ($2.00) until December 31, 1997;
                           and

                 (b)       125,000 at Cdn $2.25 ($1.64) until April 30, 1998.

          (iii)       980,000 stock options  issued to directors and  employees.
                      These  options are  exercisable  at Cdn $2.50  ($1.83) and
                      expire August 6, 1999 (130,000), November 7, 1999 (50,000)
                      and July 1, 2000 (800,000).

            (iv)      98,421   Series  B  Warrants   granted  to  former   Arjon
                      shareholders.  Each Series B Warrant is exercisable at Cdn
                      $2.25 ($1.64) until December 31, 1997.

            (v) 200,000 warrants issued in connection with private  placement of
           shares in December  1996.  Each warrant is  exercisable  at Cdn $1.00
           ($.73) until December 31, 1999.

            (vi) 500,000 warrants issued to Liviakis  Financial  Communications,
           Inc. in connection with a financial consulting contract. Each warrant
           is  exercisable  at Cdn $1.10  ($.80)  from  January  2,  1998  until
           November 7, 2001.

            (vii) 349,000 shares of common stock to be issued to Liviakis
            Financial Communications, Inc. for services to be rendered during
            1997.

            (viii) 166,666  warrants  issued to the spouses of Eugene A. Soltero
           and James E. Hogue to replace  warrants  exercised  at the request of
           Cotton Valley.  Each warrant is exercisable at Cdn $1.00 ($.73) until
           December 31, 1999.

Item 27.      Exhibits

      The  following  documents  are  filed  as  exhibits  to this  registration
statement:


Exhibit Number    Description                                      Sequentially
                                                                  Numbered Page

        1*        Underwriting Agreement
       3**        Articles of Amalgamation
       3**        Bylaws
      4(a)*       Text and Description of Graphics and Images Appearing on
                  Certificate for Common Stock
      4(b)*       Text and Description of Graphics and Images Appearing on
                  Certificate for Units
      4(c)*       Text and Description of Graphics and Images Appearing on
                  Certificate for Warrants
        5*        Opinion of Weir & Foulds
       9**        Voting Trust Agreement, as amended
     10(a)**      Property Option Purchase Agreement (Movico)
     10(b)**      Letter Agreement with Decker Exploration, Inc. (Movico)
     10(c)*       Consulting Agreement with Liviakis Financial Communications,
                  Inc.
       11*        Statement regarding computation of per share loss
      21**        Subsidiaries
      23(a)*      Consent of Weir & Foulds
      23(b)*      Consent of Hein + Associates, LLP
      23(c)*      Consent of K&A Energy Consultants, Inc.
      23(d)*      Consent of Wendell & Associates
       27         Financial Data Schedule
- -----------------------
  *    Filed herewith.
**     Previously filed and incorporated by reference herein.

Item 28.      Undertakings.

The undersigned registrant hereby undertakes:

     (1)  To file, during any period in which it offers or sells  securities,  a
          post-effective  amendment  to  this  registration  statement  to:  (i)
          include any prospectus  required by Section 10(a)(3) of the Securities
          Act;  (ii)  reflect  in the  prospectus  any  facts or  events  which,
          individually  or  together,  represent  a  fundamental  change  in the
          information  in the  registration  statement;  and (iii)  include  any
          additional   or   changed   material   information   on  the  plan  of
          distribution.  Notwithstanding the foregoing, any increase or decrease
          in the volume of  securities  offered  (if the total  dollar  value of
          securities offered would not exceed that which was registered) and any
          deviation from the low or high end of the estimated  maximum  offering
          range may be  reflected in the form of  prospectus  filed with the SEC
          pursuant  to Rule 424(b) if, in the  aggregate,  the changes in volume
          and price represent no more than a 20% change in the maximum aggregate
          offering  price set forth in the  "Calculation  of  Registration  Fee"
          table in the effective registration statement.

     (2)  For  determining  liability  under the  Securities  Act, to treat each
          post-effective  amendment  as a  new  registration  statement  of  the
          securities offered, and the offering of the securities at that time to
          be the initial bona fide offering.

     (3)  To file a post-effective  amendment to remove from registration any of
          the securities that remain unsold at the end of the offering.

     (4)  To  provide  to the  Underwriters  at  the  closing  specified  in the
          Underwriting   Agreement   certificates  in  such   denominations  and
          registered  in such names as  required by the  Underwriters  to permit
          prompt delivery to each purchaser.

     (5)  Insofar  as   indemnification   for  liabilities   arising  under  the
          Securities  Act may be  permitted  to  directors,  officers or persons
          controlling the registrant  pursuant to the foregoing  provisions,  or
          otherwise, the registrant has been advised that, in the opinion of the
          SEC, such  indemnification  is against public policy,  as expressed in
          the Securities Act and is, therefore, unenforceable. In the event that
          a claim for  indemnification  against such liabilities (other than the
          payment by the registrant of expenses  incurred or paid by a director,
          officer or  controlling  person of the  registrant  in the  successful
          defense  of any  action,  suit  or  proceeding)  is  asserted  by such
          director,  officer or controlling person in connection with the shares
          of common stock being  registered,  the registrant will, unless in the
          opinion of its  counsel  the matter  has been  settled by  controlling
          precedent,  submit to a court of appropriate jurisdiction the question
          whether  such  indemnification  by  it is  against  public  policy  as
          expressed  in the  Securities  Act and will be  governed  by the final
          adjudication of such issue.

     (6)  For  determining  any liability under the Securities Act, to treat the
          information  omitted from the form of prospectus filed as part of this
          registration statement in reliance upon Rule 430A and contained in the
          form of prospectus filed by the registrant  pursuant to Rule 424(b)(1)
          or (4) or 497(h) under the Securities Act as part of this registration
          statement as of the time the SEC declared it effective.

     (7)  For  determining any liability under the Securities Act, to treat each
          post-effective  amendment  that contains a form of prospectus as a new
          registration  statement for the securities offered in the registration
          statement,  and that  offering of the  securities  at that time as the
          initial bona fide offering of those securities.



                                      II-3

<PAGE>


                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing on Form  SB-2 and has duly  caused  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Dallas, State of Texas, on _____________, 1997.


COTTON VALLEY RESOURCES CORPORATION
         (Registrant)
<TABLE>
<CAPTION>
<S>                                                          <C>
By:      ___________________________________                 By:      ___________________________________
         Eugene A. Soltero                                            Peter Lucas
         Chairman of the Board and Chief Executive                    Senior Vice President and Chief Financial
         Officer                                                      Officer
         (Principal Executive Officer)                                (Principal Financial and Accounting
</TABLE>
                                                                      Officer)


      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and on the dates indicated:

<TABLE>
<CAPTION>
<S>                                           <C>                                      <C>

Signature                                     Title                                    Date
- ---------                                     -----                                    ----
                                              Chairman of the Board and Chief          _______________, 1997
                                              Executive Officer
- -----------------------------------------
Eugene A. Soltero
                                              President, Chief Operating Officer and
                                              Director
- -----------------------------------------
James E. Hogue                                                                         _______________, 1997
                                              Senior Vice President and Chief
                                              Financial Officer
- -----------------------------------------
Peter Lucas                                                                            _______________, 1997
                                              Senior Vice President of Exploration
- -----------------------------------------
C. Ronald Burden                                                                       _______________, 1997
                                              Director
- -----------------------------------------
Wayne T. Egan                                                                          _______________, 1997


                                              Director
- -----------------------------------------
Michael Kamis                                                                           _______________, 1997


                                              Director
- -----------------------------------------
Richard J. Lachcik                                                                     _______________, 1997
</TABLE>



                                      II-4

<PAGE>







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission