XML 50 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
6 Months Ended 88 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Operating activities      
Net loss $ (1,043,253) $ (1,161,625) $ (9,066,513)
Adjustments to reconcile net income to net cash provided (used) by operating activities      
Depreciation 16,992 16,992 219,174
Change in allowance for uncollectible note receivable       38,867
Amortization of deferred financing costs    51,437 59,605
Interest (income) expense on fair value adjustment 259,541 (4,464) 724,406
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 187,477    365,906
Common stock issued for services 141,759 937,037 3,123,154
Common stock issued for legal services 7,683    130,106
Common stock issued for financing fees       5,000
Decrease (increase) in:      
Prepaid expenses 4,527 (185,862) (34,543)
Advances from shareholder (7,542)    (8,557)
Deposits and other receivables       (23,346)
Accounts payable and accrued expenses (3,139) 4,223 231,375
Net cash provided (used) by operating activities (435,954) (342,262) (3,803,158)
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 233,266 193,843 2,559,153
Proceeds from the issuance of convertible notes payable 235,005 55,500 1,142,305
Proceeds from the issuance of convertible notes payable, related party 43,505 79,000 207,000
Proceeds from issuance of notes payable       476,500
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 511,776 298,343 4,263,658
Net increase (decrease) in cash 75,822 (43,919) 76,400
Cash - beginning 578 43,919   
Cash - ending 76,400    76,400
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