XML 66 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 117 Months Ended
Jan. 31, 2014
Jan. 31, 2013
Jan. 31, 2014
Cash flows from operating activities:      
Net income (loss) $ (653,840) $ 289,469 $ (3,486,292)
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation expense 1,762 1,761 4,467
Stock-based compensation    125,000 125,000
Stock-based compensation - related party 149,995 307,777 1,466,424
Amortization of debt discount 9,309    18,927
Loss on settlement of related party debt 35,126    35,126
Gain on settlement of accounts payable (12,338)    (12,338)
Unrealized and realized gain on derivatives, net (3,019) (1,591,424) (1,564,900)
Changes in operating assets and liabilities:      
Other receivables    5,907   
Prepaid expenses 1,913 11,273 (14,370)
Prepaid expenses - related party         
Accounts payable and accrued expenses 63,699 (2,867) 312,356
Accounts payable - related party 50,085 101,873 50,085
Other accrued expenses - related party    54,000 56,642
Accrued interest - related party       1,621
Net cash used in operating activities (357,308) (697,231) (3,007,252)
Cash flows from investing activities:      
Purchase of property and equipment       (8,809)
Acquisition of mining rights (17,500) (40,000) (87,500)
Net cash used in investing activities (17,500) (40,000) (96,309)
Cash flows from financing activities:      
Proceeds from related party loans       92,430
Proceeds from convertible loan 325,000    325,000
Proceeds from common and preferred stock issued, net of offering costs    168,250 2,958,523
Payments from cancellation of common stock       (63,000)
Net cash provided by financing activities 325,000 168,250 3,312,953
Net increase (decrease) in cash (49,808) (568,981) 209,392
Cash - beginning of period 259,200 (49,808)   
Cash - end of period 209,392 259,200 209,392
Cash paid during the period for:      
Interest         
Income taxes         
Noncash investing and financing activities:      
Contributed capital       374
Debt discount due to derivative liabilities 252,778    252,778
Contributed capital - payables settled by stockholder       157,665
Issuance of common stock for convertible notes       3,660
Reclassification of derivatives related to convertible notes       91,365
Issuance of derivative warrant instruments    101,985 1,969,152
Related party note receivable write-off       557,927
Common stock cancellation    1,000 62,700
Issuance of common stock for acquisition of mining rights    3,750 21,250
Debt discount 252,778    252,778
Issuance of common stock for the settlement related party debt 158,400    158,400
Settlement of related party debt $ 8,735    $ 8,735