XML 67 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 71 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES      
Net Loss $ (608,715) $ (696,221) $ (2,307,938)
Amortization and depreciation 6,605 9,485 69,082
Loss on disposal of equipment 1,478   1,478
Stock option based compensation 135,000 45,000 180,000
Stock issued for compensation 19,875 291,066 374,691
Changes in operating assets and liabilities:      
Changes in accounts payable and accrued liabilities 11,179 (4,160) 28,063
Changes in accounts payable related party (12,817) 17,317 4,500
Changes in interest on loan 24,865 1,065 25,930
Changes in interest on loans related party 61,610 44,132 134,137
Changes in prepaid expenses   710  
NET CASH USED IN OPERATING ACTIVITIES (360,920) (291,606) (1,490,057)
CASH FLOWS FROM INVESTING ACTIVITIES      
License     (10,000)
Computer equipment     (11,526)
Computer software     (14,446)
Purchase of equipment (1,304) (15,578) (46,464)
NET CASH USED IN INVESTING ACTIVITIES (1,304) (15,578) (82,436)
CASH FLOWS FROM FINANCING ACTIVITIES      
Common stock issuance     206,702
Stock subscriptions     400,000
Proceeds (payments) from convertible loan-related party     23,800
Proceeds (payments) from loan 299,890 99,964 399,854
Proceeds (payments) from loan-related party   238,000 553,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 299,890 337,964 1,583,356
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (62,334) 30,780 10,863
CASH AND CASH EQUIVALENTS      
Initial cash and cash equivalents 73,197 42,417  
Final cash and cash equivalents 10,863 73,197 10,863
Supplemental disclosures of cash flow information:      
Stock value issued in settlement of convertible note     32,768
Common stock issued to satisfy common stock payable $ 183,875   $ (216,125)