XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended 67 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (646,109) $ (1,174,841) $ (5,538,216)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 24,375 24,374 159,790
Allowance for uncollectible notes receivable    13,867 38,867
Amortization of deferred finance costs 45,127 1,252 78,619
Interest expense on fair value adjustments of convertible notes payable 50,278 (18,279) 298,207
Interest accrued on note receivable       (11,705)
Write-off of uncollectible deposit       20,000
Loss on extinguishment of debt 31,398 277,489 375,314
Loss on impairment    21,000 21,000
Stock issued for services 89,386 317,169 1,797,356
Stock issued to satisfy legal services       40,557
Stock issued for financing fees       3,500
Changes in operating assets and liabilities:      
Increase decrease Prepaid expenses       (43,860)
Advance from shareholder (1,016)    (1,016)
Deposits and other receivables    (48,702) (23,346)
Increase decrease Accounts payable and accrued liabilities 20,243 184,173 264,909
Net cash used in operating activities (386,318) (402,498) (2,520,024)
CASH FLOWS FROM INVESTING ACTIVITIES      
Net proceeds from notes receivable       (25,000)
Purchase of securities (12,000) (21,000) (34,100)
Acquisition of equipment       (325,000)
Net cash provided by (used in) investing activities (12,000) (21,000) (384,100)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from the issuance of common stock 249,000 272,670 2,038,144
Proceeds from the issuance of convertible notes, related parties 50,000    56,000
Proceeds from the issuance of convertible notes, nonrelated parties 95,480 20,000 608,780
Proceeds from the issuance of notes payable 10,000 155,000 286,500
Proceeds from the issuance of notes payable, related parties    5,000 6,000
Payments on convertible notes payable (5,000) (25,000) (30,000)
Payments on notes payable (10,000)    (65,000)
Payments on notes payable- related parties       (1,000)
Proceeds from loans from stockholders 5,000    40,925
Payments on stockholder loans (5,000) (5,225) (36,225)
Net cash provided by financing activities 389,480 422,445 2,904,124
CHANGE IN CASH (8,838) (1,053)   
CASH, BEGINNING OF PERIOD 8,838 3,071   
CASH, ENDING OF PERIOD    2,018   
NONCASH FINANCING ACTIVITIES:      
Due to Organetix, Inc. reclassified to additional paid-in capital       91,500
Common stock issued for investment 9,800    9,800
Common stock issued for loan financing fees 1,500 1,250 7,750
Common stock issued to satisfy minimum value guarantee       87,667
Common stock issued to satisfy legal services       40,559
Convertible debt converted to common stock including accrued interest 208,500 499,910 1,186,762
Common stock issued to satisfy debt 266,690 40,559 266,690
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Cash paid for Interest       $ 3,660