XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements Of Cash Flows (Unaudited) (USD $)
3 Months Ended
Aug. 31, 2014
Aug. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (658,976) $ (763,610)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 53,360 360
Common stock issued as compensation 55,350 453,825
Non cash interest expense 123,955 64,958
Loss (gain) on derivative valuation 192,890 (14,976)
Changes in Operating assets and liabilities:    
Prepaid expenses    1
Accounts payable and accrued expenses (4,801) (10,509)
Accounts payable -related party (21,366)   
Net cash used in operating activities (226,178) (259,951)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for investments    (127,902)
Cash paid for loan receivable from consultant    (36,203)
Net cash used in investing activities    (164,105)
Total Comprehensive Loss (11,650)  
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from convertible notes payable 128,448 282,500
Proceeds from loans payable to consultants and stockholders 108,885 155,199
Net cash provided by financing activities 237,333 437,699
Net increase(decrease) in cash and cash equivalents (495) 13,643
CASH BALANCE BEGINNING OF PERIOD 460 20
CASH BALANCE/(BANK OVERDRAFT) END OF PERIOD (35) 13,663
Cash paid for interest 20,424   
Cash paid for taxes      
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Shares issued for settlement of loans payable to consultants and stockholders 55,623   
Shares issued for settlement of convertible notes payable 237,940 147,941
Shares issued for patent acquisition    35,500
Shares issued for equity interest in Imagic Ltd    $ 697,500