XML 14 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Apr. 30, 2017
Apr. 30, 2016
Cash flows from operating activities:    
Net loss $ (201,665) $ (282,209)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 1,204 1,827
Amortization of debt discount 2,527 66,605
Loss on settlement of debt 5,512
Share-based compensation 2,808 4,279
Warrants issued for third party services 540
Changes in assets and liabilities:    
Prepaid expenses (4,496) 6,597
Other current assets 1,152
Accounts payable and accrued expenses (1,235) 74,904
Accounts payable to related party 1,213
Accrued wages to related parties 28,500 34,250
Accrued interest 3,479 8,160
Cash flows used in operating activities: (167,665) (78,383)
Cash flows from financing activities:    
Payments on long-term debt (559)
Principal activity on convertible promissory notes 118,000 50,000
Proceeds from the issuance of common stock, net of expenses 63,950 33,908
Net cash provided by financing activities 181,950 83,349
Increase in cash and cash equivalents 14,285 4,966
Cash and cash equivalents, beginning of period 5,042 536
Cash and cash equivalents, end of period 19,327 5,502
Supplemental disclosure of cash flow information:    
Income tax paid
Interest paid 6,472 6,535
Supplemental disclosure of non-cash items:    
Resolutions of derivative liabilities due to debt conversions 68,919
Warrants reclassed to derivative liabilities 4,540
Debt discounts due to derivative liabilities 62,160
Common stock issued for conversion of debt and interest $ 62,160