XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 73 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (418,577) $ (163,611) $ (6,267,483)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 8,496 8,125 176,693
Allowance for uncollectible notes receivable       38,867
Amortization of debt discount 15,345    17,565
Amortization of deferred finance costs       59,606
Interest (income) expense on fair value adjustment on convertible notes payable (80,609) (28,670) 369,744
Interest accrued on note receivable       (11,705)
Write-off of uncollectible deposit       20,000
Loss on extinguishment of debt       381,113
Loss on impairment       42,800
Stock issued for services 690,180 7,901 2,524,036
Stock issued to satisfy legal services 51,199    116,693
Stock issued for financing fees       5,000
Changes in operating assets and liabilities:      
Prepaid expenses (426,160) 29,975 (474,420)
Advances to shareholders    (1,001) (1,015)
Deposits and other receivables       (23,346)
Accounts payable and accrued liabilities (8,358) (2,741) 223,843
Net cash used in operating activities (168,484) (150,022) (2,802,009)
CASH FLOWS FROM INVESTING ACTIVITIES      
Issuance of notes receivable       (25,000)
Purchase of investment in LLC    (12,000) (34,100)
Acquisition of equipment       (325,000)
Net cash used in investing activities    (12,000) (384,100)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from the issuance of common stock 151,845 80,000 2,199,389
Proceeds from the issuance of convertible notes, related parties 55,500 50,000 111,500
Proceeds from the issuance of convertible notes, non related parties 79,000 40,000 841,800
Proceeds from the issuance of notes payable       286,500
Proceeds from the issuance of notes payable - related parties       8,500
Payments on convertible notes payable (30,000)    (76,000)
Payments on notes payable       (57,500)
Payments on notes payable - related parties       (1,000)
Proceeds from loans from stockholders       40,925
Payments on loans from stockholder loans       (36,225)
Net cash provided by financing activities 256,345 170,000 3,317,889
NET INCREASE IN CASH 87,861 7,978 131,780
CASH, BEGINNING OF PERIOD 43,919 8,838   
CASH, ENDING OF PERIOD 131,780 16,816 131,780
NONCASH OPERATING AND FINANCING ACTIVITIES:      
Due to Organetix, Inc. reclassified to additional paid-in capital       91,500
Common stock issued in conjunction with a joint venture       9,800
Common stock issued to satisfy debt       76,528
Common stock issued to satisfy minimum value guarantee       87,667
Convertible debt converted to common stock including accrued interest       1,238,248
Common stock issued in exchange for a fixed asset       7,400
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest       $ 3,660