XML 41 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Panacea Global, Inc. - Statements of Cash Flows (USD $)
3 Months Ended 38 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
Cash flows from Operating Activities      
Net Loss $ (167,402) $ (386,785) $ (3,356,402)
Adjustments to reconcile net loss to net cash used in operating activities:      
Undistributed loss on joint venture 50 [1] 24,518 [1] 87,474 [1]
Depreciation 4,490 3,507 23,024
Stock based compensation     1,124,367
Stock issued for services     39,300
Total Income (Loss) (162,862) (358,760) (2,082,237)
Change in assets and liabilities:      
Other Assets 24,243 (239) (48,983)
Accounts payable and accrued liabilities, increase decrease (99,209) 116,925 194,717
Deferred revenue, increase decrease     1,000,000
License fee payable, increase decrease   (100,000) (937,500)
Net cash used in operating activities (237,828) (342,074) (1,874,003)
Cash Flows from Investing Activities      
Undistributed loss on joint venture 0 [1] 0 [1] (1,000,000) [1]
Purchases of property and equipment (773) (40,099) (108,691)
Net cash used in investing activities (773) (40,099) (1,108,691)
Cash Flows From Financing Activities      
Issuance of common stock 502,895   2,324,009
Due to related parties (147,474) 229,905 795,545
Net cash provided by financing activities 355,421 229,905 3,119,554
Effect of exchange rate on cash 14,404 1,151 103,515
Net change in cash 131,224 (151,117) 240,375
Cash, Beginning of Year 109,151 328,662  
Interest paid         
Taxes paid         
Cash, End of Year 240,375 177,545 240,375
Interest paid         
Taxes paid         
[1] See Note 5