XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended 79 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (1,767,192) $ (646,109) $ (7,616,098)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 25,488 24,375 193,686
Allowance for uncollectible notes receivable       38,867
Amortization of debt discount 106,358    108,578
Amortization of deferred finance costs    45,127 59,605
Interest (income) expense on fair value adjustment on convertible notes payable (23,556) 50,278 426,797
Interest accrued on note receivable       (11,705)
Write-off of uncollectible deposit       20,000
Loss on extinguishment of debt    31,398 266,285
Loss on impairment       42,800
Stock issued for services 1,024,491 89,386 2,858,347
Stock issued to satisfy legal services 56,928    122,422
Stock issued for financing fees       5,000
Changes in operating assets and liabilities:      
Prepaid expenses 13,559    (34,701)
Advances to shareholders (2,500) (1,016) (3,516)
Deposits and other receivables       (23,345)
Accounts payable and accrued liabilities 86,162 20,243 318,363
Net cash used in operating activities (480,262) (386,318) (3,113,787)
CASH FLOWS FROM INVESTING ACTIVITIES      
Issuance of notes receivable       (25,000)
Purchase of investment in common stock    (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 241,343 249,000 2,288,887
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 169,500 95,480 704,000
Proceeds from the issuance of notes payable    10,000 286,500
Proceeds from the issuance of notes payable - related parties       8,500
Payments on convertible notes payable (30,000) (5,000) (76,000)
Payments on notes payable    (10,000) (57,500)
Payments on notes payable - related parties       (1,000)
Proceeds from loans from stockholders 7,500 5,000 48,425
Payments on loans from stockholders (7,500) (5,000) (43,725)
Net cash provided by financing activities 436,343 389,480 3,497,887
NET DECREASE IN CASH (43,919) (8,838)   
CASH, BEGINNING OF PERIOD 43,919 8,838   
CASH, END OF PERIOD        
NONCASH 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 9,800
Common stock issued to satisfy debt    266,690 76,528
Common stock issued to satisfy minimum value guarantee       87,667
Convertible debt converted to common stock including accrued interest 143,936 208,500 1,382,114
Common stock issued in exchange for a fixed asset       7,420
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest       $ 3,660