XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended 103 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
Cash flows from operating activities:      
Net loss $ (2,132,373) $ (4,745,811) $ (20,759,962)
Adjustments to reconcile net loss to net cash used in operating activities:      
Bad debts 11,250 0 11,250
Depreciation and amortization 667 5,617 61,781
Common stock issued for services and payables 938,635 0 986,092
Stock-based compensation 83,644 4,254,752 12,107,622
Amortization of debt discount 0 0 145,243
Loss (gain) on settled liabilities 130,100 (290,220) 822,600
Gain on derivative liability 0 0 (142,861)
Changes in current assets and liabilities:      
Receivables 5,635 (14,500) 35,923
Employee advances 5 (12) (15,584)
Prepaid expenses 276 (12,547) (12,271)
Bank overdraft 0 0 0
Accounts payable and accrued liabilities 58,359 186,687 673,881
Accrued interest payable (13,996) (65,071) 65,117
Net cash used in operating activities (917,798) (681,105) (6,021,169)
Cash flows from investing activities:      
Purchases of equipment 0 0 (26,942)
Net cash used in investing activities 0 0 (26,942)
Cash flows from financing activities:      
Proceeds from related party advances 0 123,869 1,318,126
Repayment of related party advances (69,248) 0 (883,463)
Proceeds from promissory notes issued to related parties 0 7,279 411,509
Repayment of related party promissory notes 0 0 (493,941)
Proceeds from convertible promissory note 0 0 933,926
Repayment of convertible promissory notes 0 0 (947,462)
Proceeds from other promissory note 17,000 62,900 993,120
Repayment of other promissory notes 0 (17,511) (443,220)
Payments on capital lease obligation 0 0 (12,071)
Proceeds from line of credit 17,058 0 60,659
Repayment of line of credit (14,144) (8,441) (22,585)
Proceeds from stock options and warrants exercised 0 80,100 532,915
Proceeds from sale of common shares 897,572 642,353 5,250,680
Net cash provided by financing activities 848,238 890,549 6,698,193
Effect of exchange rate changes on cash 8,395 (144,420) (625,960)
Net change in cash (61,165) 65,024 24,122
Cash, beginning of period 86,817 21,793  
Cash, end of period 25,652 86,817 25,652
Non-Cash Information:      
Cashless exercise of warrants 187 0 275
Stock issued to settle notes payable plus accrued interest 160,400 295,821 1,445,853
Line of credit converted to bank loan 0 0 44,359
Supplemental disclosure of cash flow information:      
Cash paid for income taxes 0 0 0
Cash paid for interest $ 5,298 $ 3,534 $ 212,931