XML 34 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 65 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Net loss $ (170,989) $ (131,477) $ (1,873,711)
Adjustment to reconcile net loss to net cash used in operating activities:      
Accretion of debt discount 6,241   31,554
Amortization of deferred financing costs 1,537   4,352
Impairment of intangible assets     92,538
Loss on change in fair value of derivative liability (44,752)   (90,273)
Loss on settlement of debt     18,918
Shares issued for management and consulting fees   6,000 13,000
Stock-based compensation     2,227
Changes in operating assets and liabilities:      
Accounts payable and accrued liabilities 68,303 81,154 564,932
Accounts payable and accrued liabilities – related parties 37,397 31,597 169,616
Due to related parties     11,965
Net Cash Used in Operating Activities (12,759) (12,726) (874,336)
Investing activities      
Acquisition of intangible assets     (10,000)
Net Cash Used by Investing Activities     (10,000)
Financing activities      
Bank overdraft   76  
Proceeds from convertible debenture, net of financing costs 15,000   98,000
Proceeds from loan payable     709,600
Repayments of loan payable     (149,449)
Proceeds from related parties 1,200   14,874
Repayments to related parties     (25,000)
Capital contribution     200,600
Proceeds from the issuance of common stock     42,523
Net Cash Provided by Financing Activities 16,200 76 891,148
Change in Cash 3,441 (12,650) 6,812
Cash, Beginning of Period 3,371 12,650  
Cash, End of Period 6,812   6,812
Non-cash investing and financing activities      
Debt discount due to beneficial conversion feature 15,500   108,000
Forgiveness of related party debt     2,649
Issuance of common shares to settle debt     580,055
Issuance of common shares for acquisition of assets     250,000
Issuance of preferred shares for acquisition of assets     7,500
Issuance of note payable for acquisition of assets     $ 325,000