XML 50 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 62 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net Loss $ (123,679) $ (163,768) $ (1,822,902)
Adjustments for non-cash items:      
Amortization and depreciation 2,243 2,240 64,720
Common stock value issued for compensation   63,750 354,816
Stock option based compensation 45,000   90,000
Changes in operating assets and liabilities:      
Changes in accounts payable and accrued liabilities 2,366 23,039 19,250
Changes in accounts payable related party (12,816)   4,500
Changes in accrued interest on loan 12,818   4,016
Changes in interest on loan - related party 4,799 6,723 87,193
Changes in prepaid expenses   478  
NET CASH USED IN OPERATING ACTIVITIES (69,269) (67,538) (1,198,407)
CASH FLOWS FROM INVESTING ACTIVITIES      
License     (10,000)
Computer equipment     (11,526)
Computer software     (14,445)
Equipment   (13,493) (45,160)
NET CASH USED IN INVESTING ACTIVITIES   (13,493) (81,131)
CASH FLOWS FROM FINANCING ACTIVITIES      
Common stock issuance     206,702
Stock subscriptions     400,000
Proceeds from convertible loan-related party     23,800
Proceeds from loan payable 99,970   199,934
Proceeds from loan-related party   51,000 553,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 99,970 51,000 1,383,436
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 30,701 (30,031) 103,898
CASH AND CASH EQUIVALENTS      
Initial cash and cash equivalents 73,197 42,417  
Final cash and cash equivalents 103,898 12,386 103,898
Supplemental disclosures of cash flow information:      
Shares issued in settlement of convertible note     32,768
Common stock issued to satisfy common stock payable     $ (400,000)