XML 29 R6.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) $ (1,479,653) [1] $ 289,469 $ (4,312,105) [1]
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation expense 1,762 [1] 1,761 4,467 [1]
Stock-based compensation    [1] 125,000 125,000 [1]
Stock-based compensation - related party 149,995 [1] 307,777 1,466,424 [1]
Amortization of debt discount 9,309 [1]    18,927 [1]
Loss on settlement of related party debt 35,126 [1]    35,126 [1]
Gain on settlement of accounts payable (12,338) [1]    (12,338) [1]
Unrealized and realized loss (gain) on derivatives, net 822,794 [1] (1,591,424) (739,087) [1]
Changes in operating assets and liabilities:      
Other receivables    [1] 5,907    [1]
Prepaid expenses 1,913 [1] 11,273 (14,370) [1]
Prepaid expenses - related party    [1]       [1]
Accounts payable and accrued expenses 63,699 [1] (2,867) 312,356 [1]
Accounts payable - related party 50,085 [1] 101,873 50,085 [1]
Other accrued expenses - related party    [1] 54,000 56,642 [1]
Accrued interest - related party    [1]    1,621 [1]
Net cash used in operating activities (357,308) [1] (697,231) (3,007,252) [1]
Cash flows from investing activities:      
Purchase of property and equipment    [1]    (8,809) [1]
Acquisition of mining rights (17,500) [1] (40,000) (87,500) [1]
Net cash used in investing activities (17,500) [1] (40,000) (96,309) [1]
Cash flows from financing activities:      
Proceeds from related party loans    [1]    92,430 [1]
Proceeds from convertible loan 325,000 [1]    325,000 [1]
Proceeds from common and preferred stock issued, net of offering costs    [1] 168,250 2,958,523 [1]
Payments from cancellation of common stock    [1]    (63,000) [1]
Net cash provided by financing activities 325,000 [1] 168,250 3,312,953 [1]
Net increase (decrease) in cash (49,808) [1] (568,981) 209,392 [1]
Cash - beginning of period 259,200 [1] 828,181    [1]
Cash - end of period 209,392 [1] 259,200 [1] 209,392 [1]
Cash paid during the period for:      
Interest    [1]       [1]
Income taxes    [1]       [1]
Noncash investing and financing activities:      
Contributed capital    [1]    374 [1]
Debt discount due to derivative liabilities 252,778 [1]    252,778 [1]
Contributed capital - payables settled by stockholder    [1]    157,665 [1]
Issuance of common stock for convertible notes    [1]    3,660 [1]
Reclassification of derivatives related to convertible notes    [1]    91,365 [1]
Issuance of derivative warrant instruments    [1] 101,985 1,969,152 [1]
Related party note receivable write-off    [1]    557,927 [1]
Common stock cancellation    [1] 1,000 62,700 [1]
Issuance of common stock for acquisition of mining rights    [1] 3,750 21,250 [1]
Debt discount 252,778 [1]    252,778 [1]
Issuance of common stock for the settlement related party debt 158,400 [1]    158,400 [1]
Settlement of related party debt $ 8,735 [1]    $ 8,735 [1]
[1] Restated