XML 55 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 85 Months Ended
Mar. 31, 2013
Mar. 31, 2014
Restated
Mar. 31, 2014
Restated
Operating activities      
Net loss $ (418,577) $ (535,743) $ (8,559,003)
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 15,345 138,453 183,810
Interest (income) expense on fair value adjustment on convertible notes payable (80,609) 82,940 533,293
Common stock issued for services 690,180 83,745 3,361,883
Common stock issued for legal services 51,199 7,683 130,106
Common stock issued for financing fees       5,000
Decrease (increase) in:      
Prepaid expenses (426,160) 11,362 (28,295)
Advances to shareholders    (1,542) (2,557)
Deposits and other receivables       (23,346)
Accounts payable and accrued expenses (8,358) (140) 291,303
Net cash provided (used) by operating activities (168,484) (204,746) (3,373,511)
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 151,845 105,250 2,431,137
Proceeds from the issuance of convertible notes payable 79,000 126,505 1,058,295
Proceeds from the issuance of convertible notes payable, related party 55,500    100,566
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)    (46,000)
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 stockholders       (36,225)
Net cash provided by financing activities 256,345 231,755 3,785,198
Net increase (decrease) in cash 87,861 27,009 27,587
Cash - beginning 43,919 578   
Cash - ending 131,780 27,587 27,587
Supplemental disclosure of cash flow information:      
Cash paid for interest expense       3,600
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    7,683 141,140
Common stock issued to satisfy minimum value guaranteed       87,667
Convertible debt converted and accrued interest to common stock   61,800 1,571,400
Common stock issued in exchange for property and equipment       $ 7,420