XML 51 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 85 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Operating activities      
Net loss $ (465,278) $ (418,577) $ (8,488,538)
Adjustments to reconcile net income to net cash provided (used) by operating activities      
Depreciation 8,496 8,496 210,678
Change in allowance for uncollectible note receivable     38,867
Amortization of deferred financing costs       59,605
Loss on extinguishment of debt       381,113
Write-off of uncollectible deposits       20,000
Accrued interest on note receivable       (11,705)
Loss on impairment       42,800
Amortization of beneficial conversion feature of the notes payable   (65,264) 789,216
Common stock issued for services 83,745 690,180 3,065,140
Common stock issued for legal services 7,683 51,199 130,106
Common stock issued for financing fees       5,000
Decrease (increase) in:      
Prepaid expenses 11,362 (426,160) (27,708)
Advances to shareholders (1,542)    (2,557)
Deposits and other receivables       (23,346)
Accounts payable and accrued expenses (140) (8,358) 234,374
Net cash provided (used) by operating activities (204,746) (168,484) (3,576,955)
Cash flows from investing activities:      
Principal payments from notes receivable       (25,000)
Purchase of common stock       (34,100)
Property and equipment acquisitions       (325,000)
Net cash provided (used) by investing activities       (384,100)
Cash flows from financing activities:      
Proceeds from the issuance of common stock 105,250 151,845 2,431,137
Proceeds from the issuance of convertible notes payable 126,505 79,000 1,192,305
Proceeds from the issuance of convertible notes payable, related parties    55,500 200,000
Proceeds from issuance of notes payable       286,500
Proceeds from 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       49,675
Payments on loans from stockholders       (44,975)
Net cash provided by financing activities 231,755 256,345 3,988,642
Net increase (decrease) in cash 27,009 87,861 27,587
Cash - beginning 578 43,919   
Cash - ending 27,587 131,780 27,587
Supplemental disclosure of cash flow information:      
Cash paid for interest expense       3,660
Cash paid for income taxes         
Noncash operating and financing activities:      
Due to Organetix, Inc. reclassified to additional paid-in capital      91,500
Common stock issued in connection with a joint venture       9,800
Common stock issued to satisfy debt 7,683    140,870
Common stock issued to satisfy minimum value guaranteed       87,667
Convertible debt converted and accrued interest to common stock 61,400   1,571,000
Common stock issued in exchange for property and equipment       $ 7,420