XML 25 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
9 Months Ended29 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:   
Net loss$ (4,231,117)$ (2,153,046)$ (7,576,921)
Adjustments to reconcile net loss to net cash used by operating activities:   
Depreciation49,98210,13972,752
Common stock issued for services136,842358,167530,009
Common stock issued for interest expense37,500037,500
Accretion of debt discounts268,444(194,683)740,396
Accretion of prepaid interest liability96,779056,778
Accretion of repayment obligation247,2310247,231
Change in fair value of derivatives.103,8500103,850
Loss on extinguishment of debt (Note 8)2,149,40402,149,404
(Gain) on sale of marketable securities0310(2,540)
(Increase) decrease in concentrate inventory(49,738)0(49,738)
(Increase) decrease in accounts receivable012,3130
(Increase) decrease in prepaid expenses and current assets3,564(21,117)(38,589)
Increase (decrease) in accounts payable(26,651)103,11444,682
Increase (decrease) in accrued liabilities - officer wages0(10,000)(40,691)
Increase (decrease) in accrued expenses(11,135)(14,770)21,980
Increase (decrease) in interest payable264,706(10,500)264,706
Net cash used by operating activities(960,339)(1,920,073)(3,439,191)
CASH FLOWS FROM INVESTING ACTIVITIES:   
Purchase of property and equipment(39,327)(357,949)(450,921)
Payments on mineral leases(49,845)(250)(300,095)
Acquisition of reclamation bonds(63,001)0(100,501)
Notes receivable0027,500
Proceeds from marketable securities019,29048,920
Net cash used by investing activities(152,173)(338,909)(775,097)
CASH FLOWS FROM FINANCING ACTIVITIES:   
Proceeds from convertible notes payable00600,000
Proceeds from notes payable1,000,0001,776,7003,500,000
Payment of note payable - equipment(15,995)0(15,995)
Proceeds from issuance of common stock316,1252,5901,324,125
Proceeds from issuance of preferred stock0958958
Financing fees paid(55,000)0(521,281)
Net cash provided by financing activities1,245,1301,780,2484,887,807
NET INCREASE (DECREASE) IN CASH132,618(478,734)673,520
CASH, BEGINNING OF PERIOD566,549888,43425,647
CASH, END OF PERIOD699,167409,700699,167
NON-CASH FINANCING AND INVESTING ACTIVITIES:   
Common stock issued for mineral lease00525,000
Common stock issued as incentive with convertible notes00210,000
Common stock issued for reclamation bond0042,802
Equipment acquired with note payable0015,995
Preferred stock issued in connection with debt amendment700,000 700,000
Common stock issued for accrued liabilities-officer wages131,2590131,259
Debt discount on preferred stock 669,644 
Stock received in satisfaction of note receivable$ 0$ 40,000$ 0