XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows (unaudited) - USD ($)
6 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from financing activities:    
Cash, beginning of period $ 1,468,401  
Cash, end of period 20,451  
MV Portfolios, Inc. and Subsidiaries    
Cash flows from operating activities:    
Net loss (14,838,829)  
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation 441  
Impairment of mining rights 450,000  
Loss on disposal of assets held for sale 3,167  
Amortization of debt discounts and deferred financing 4,561,099  
Gain on change in fair value of derivative liabilities (2,137,240)  
Options expense 5,507,151  
Stock based compensation 3,676,000  
Warrants issued for services 305,837  
Loss on common stock issued for liabilities 229,850  
Loss on Series B preferred stock issued for liabilities 220,470  
Changes in operating assets and liabilities:    
Prepaid expenses 214,213  
Accounts payable and accrued expenses 659,891  
Net cash used in operating activities (1,147,950)  
Cash flows from financing activities:    
Repayment of convertible notes (300,000)  
Proceeds from participation notes 0  
Net cash (used) provided by financing activities (300,000)  
Net increase (decrease) in cash (1,447,950)  
Cash, beginning of period 1,468,401  
Cash, end of period 20,451  
Supplemental disclosures of cash flow information:    
Interest paid 15,000  
Income taxes paid 0  
Non-cash investing and financing activities:    
Conversion of convertible notes to Series C preferred stock 3,660,000  
Beneficial conversion feature 3,660,000  
Common stock issued to related party for mining rights 450,000  
Common stock issued for exchange of warrants 4,000  
Conversion of Series C preferred stock to common stock 3,684  
Common stock issued for liabilities 339,009  
Conversion of convertible notes to Series B 325,000  
Series B preferred stock issued for liabilities 300,000  
Conversion of accrued interest to Series C preferred stock 198,578  
Conversion of Series B preferred stock to common stock 1,221  
Conversion of accrued interest to Series B preferred stock $ 26,271  
MV Patents, LLC    
Cash flows from operating activities:    
Net loss   $ (241,103)
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation   0
Impairment of mining rights   0
Loss on disposal of assets held for sale   0
Amortization of debt discounts and deferred financing   0
Gain on change in fair value of derivative liabilities   0
Options expense   0
Stock based compensation   0
Warrants issued for services   0
Loss on common stock issued for liabilities   0
Loss on Series B preferred stock issued for liabilities   0
Changes in operating assets and liabilities:    
Prepaid expenses   0
Accounts payable and accrued expenses   220,050
Net cash used in operating activities   (21,053)
Cash flows from financing activities:    
Repayment of convertible notes   0
Proceeds from participation notes   20,000
Net cash (used) provided by financing activities   20,000
Net increase (decrease) in cash   (1,053)
Cash, beginning of period   2,523
Cash, end of period   1,470
Supplemental disclosures of cash flow information:    
Interest paid   0
Income taxes paid   0
Non-cash investing and financing activities:    
Conversion of convertible notes to Series C preferred stock   0
Beneficial conversion feature   0
Common stock issued to related party for mining rights   0
Common stock issued for exchange of warrants   0
Conversion of Series C preferred stock to common stock   0
Common stock issued for liabilities   0
Conversion of convertible notes to Series B   0
Series B preferred stock issued for liabilities   0
Conversion of accrued interest to Series C preferred stock   0
Conversion of Series B preferred stock to common stock   0
Conversion of accrued interest to Series B preferred stock   $ 0