XML 55 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended 65 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net Loss $ (307,717) $ (246,250) $ (2,006,940)
Adjustments for non-cash items:      
Amortization and depreciation 4,280 4,724 66,757
Stock option based compensation 90,000   135,000
Common stock value issued for compensation 13,500 71,625 368,315
Changes in operating assets and liabilities:      
Changes in accounts payable and accrued liabilities 8,530 (7,562) 25,413
Changes in accounts payable related party (12,817) 12,918 4,500
Changes in accrued interest on loan 8,025   9,090
Changes in interest on loan - related party 30,260 16,973 102,787
Changes in prepaid expenses   710  
NET CASH USED IN OPERATING ACTIVITIES (165,939) (152,237) (1,295,076)
CASH FLOWS FROM INVESTING ACTIVITIES      
License     (10,000)
Computer equipment     (11,526)
Computer software     (14,445)
Equipment   (15,578) (45,160)
NET CASH USED IN INVESTING ACTIVITIES   (15,578) 81,132
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 149,950   249,914
Proceeds from loan-related party   155,000 553,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 149,950 155,000 1,433,416
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (15,989) (12,815) 57,208
CASH AND CASH EQUIVALENTS      
Initial cash and cash equivalents 73,197 42,417  
Final cash and cash equivalents 57,208 29,602 57,208
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) $ (400,000)