XML 46 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
May. 31, 2015
May. 31, 2014
Feb. 28, 2015
Feb. 28, 2014
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $ (1,074,907) $ (1,232,084) $ (7,995,474) $ (5,365,196)
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation 24,845 9,222 61,897 21,796
Share based compensation $ 207,112 33,750 1,333,871 1,946,772
Accretion expense 342,073 539,319 $ 829,969
Realized loss on sale of marketable securities acquired in equity financing     42,421
Beneficial conversion feature 31,221 2,324,759
Amortization of deferred financing costs $ 45,392 $ 60,523 $ 14,159
Loss on extinguishment of debt     $ 32,853
Change in fair value of warrant liability $ (136,500) $ 118,300
Warrants issued for services     $ 42,993
Net changes in assets and liabilities        
Other receivable $ 20,000 $ 20,000 (20,000)
Prepaid expenses $ (13,862) (21,427) 67,165 81,766
Deferred financing costs 45,392    
Refundable deposit $ (2,100) (238,952) (268,585) (10,367)
Accounts payable and accrued expenses     44,915 89,960
Accounts payable 43,382 439,651    
Accrued expenses 53,114 32,662    
Interest payable (2,351) 50,080 66,064 135,761
NET CASH USED IN OPERATING ACTIVITIES (901,267) (519,633) (3,584,825) $ (2,199,534)
CASH FLOWS FROM INVESTING ACTIVITIES        
Proceeds from sale of marketable securities     1,214,212
Purchase of equipment 97,922 7,533 65,646 $ 172,724
NET CASH PROVIDED BY INVESTING ACTIVITIES $ (97,922) (7,533) 1,148,566 (172,724)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from issuance of convertible debt $ 225,000 615,000 $ 2,055,000
Proceeds from issuance of common stock and warrants, net $ (111,563) 711,053
Proceeds from issuance of short-term notes     65,000 $ (74,682)
Proceeds from issuance of Series B preferred stock and warrant, net $ 1,945,244 1,062,420
Payment of convertible notes $ (100,000) (100,000)
Payment of capital lease obligation $ (23,999) (48,962)
Payment of short-term debt (35,750) (93,840) $ (93,840)
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,773,932 $ 125,000 2,210,671 1,886,478
Net decrease in cash and cash equivalents 774,743 (402,166) (225,588) (485,780)
Cash at the beginning of the year 257,820 483,408 483,408 969,188
Cash at the end of the period $ 1,032,563 81,242 257,820 $ 483,408
Common stock issued for services not yet rendered (prepaid expense) 67,500    
Issuance on lease financing for fixed assets 318,603    
Financing of insurance premium through short-term debt $ 107,250 93,840    
Warrants issued with convertible notes 35,289    
Beneficial conversion feature $ 31,221 $ 2,324,759
Warrants issued to placement agent $ 158,441    
Series B Preferred Stock accrued dividends 55,262    
Series B Preferred PIK dividend 26,498    
Reclassification of equipment to assets held for sale $ 85,196