XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
6 Months Ended 64 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (463,651) $ (488,104) $ (5,355,758)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 16,249 16,249 151,665
Allowance for uncollectible notes receivable    13,867 38,867
Amortization of deferred finance costs 40,402 1,252 73,894
Interest (income) expense on fair value adjustments of convertible notes payable 7,721 (18,279) 255,650
Interest accrued on note receivable       (11,705)
Write-off of uncollectible deposit       20,000
Loss on extinguishment of related party debt 31,398    375,314
Loss on impairment   21,000 21,000
Stock issued for services 76,885 72,651 1,825,412
Stock issued for finance fees     3,500
Changes in operating assets and liabilities:      
Prepaid expenses       (43,863)
Deposits and other receivables    (44,084) (23,345)
Accounts payable and accrued liabilities 12,658 127,910 257,325
Net cash used in operating activities (278,338) (297,538) (2,412,044)
CASH FLOWS FROM INVESTING ACTIVITIES      
Net proceeds from notes receivable       (25,000)
Purchase of securities (12,000) (22,100) (34,100)
Acquisition of equipment       (325,000)
Net cash provided by (used in) investing activities (12,000) (22,100) (384,100)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from the issuance of common stock 139,000 178,670 1,928,144
Proceeds from the issuance of convertible notes, related parties 50,000    56,000
Proceeds from the issuance of convertible notes, non related parties 72,500 20,000 585,800
Proceeds from the issuance of notes payable 30,000 155,000 306,500
Proceeds from the issuance of notes payable, related parties    5,000 6,000
Payments on convertible notes payable    (25,000) (25,000)
Payments on notes payable (10,000)    (65,000)
Payments on notes payable - related parties      (1,000)
Proceeds on loans from stockholders       35,925
Payments on loans from stockholders   (5,225) (31,225)
Net cash provided by financing activities 281,500 328,445 2,796,144
NET INCREASE IN CASH (8,838) 9,907   
CASH, BEGINNING OF PERIOD 8,838 3,071   
CASH, END OF PERIOD    12,978   
NONCASH FINANCING ACTIVITIES:      
Due to Organetix, Inc. reclassified to additional paid-in capital       91,500
Common stock issued for loan financing fees 1,500 5,000 7,750
Common stock issued to satisfy minimum value guarantee       87,667
Convertible debt converted to common stock including accrued interest 91,259 182,212 1,069,521
Common stock issued to satisfy debt 70,851    70,851
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest       $ 3,660