XML 34 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements Of Cash Flows (USD $)
3 Months Ended 83 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ 127,711 $ (191,095) $ (10,895,147)
Adjustments to reconcile net loss to net cash used in operating activities:      
Amortization of stock-based compensation 10,400 88,414 6,062,014
Recapitalization under reverse merger       (250,763)
Issue of shares for services       210,000
Issue of shares for research and development       (34,000)
Liability from warrant 548,879    (59,661)
Reversal of grant accrual       (130,574)
Depreciation and amortization 37,179 21,312 599,241
Total adjustments to reconcile net income loss to cash provided by operating activities before changes in operating assets and liabilities (373,589) (81,369) (4,311,568)
Changes in operating assets and liabilities:      
(Increase) decrease in other current assets 88,381 (662) (267,607)
(Decrease) increase in accounts payable and accrued liabilities (133,502) 23,021 1,632,880
Net cash used in operating activities (418,710) (59,010) (2,946,295)
CASH FLOWS FROM INVESTING ACTIVITIES      
Purchase of fixed assets    11,600 496,197
Net cash used in investing activities    (11,600) (496,197)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from stockholders       217,018
Increase (Decrease) in related party liabilities 303,834 17,355 395,718
Exercise of warrant       1,616
Proceeds from sale of common stock    45,455 2,752,749
Proceeds from issuance of notes       70,000
Net cash from financing activities 303,834 62,810 3,437,101
Effect of exchange rate changes on cash 80,542 (13,780) 35,043
Net (decrease) increase in cash (34,334) (21,580) 29,652
Cash at beginning of period 63,986 28,948   
Cash at end of period 29,652 7,368 29,652
Non-cash investing and financing transactions      
Issuance of shares for services 19,900    4,256,158
Issuance of shares for liabilities assumed under reverse merger       250,513
Issuance of stock based compensation shares       2,590,000
Purchase of fixed assets through the assumption of capital lease obligations 406,558 406,558 406,558
Cash paid for Interest       40,980
Cash paid for Taxes