XML 74 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended 35 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income (loss) $ 1,534 $ (3,328) $ (133,133)
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Services paid for with securities 256 167 3,413
Apollo fees paid with promissory note     6,750
Derivative (gains) losses (2,900)   53,766
Gain on debt extinguishment (13,514)   (11,514)
Loss on sale of fixed assets 2   2
Stock-based compensation 951 444 24,463
Warrant Expense 3,300   3,300
Interest expense 5,286   14,596
Amortization of debt discount 3,800   3,800
Amortization of deferred financing costs 22   22
Karlsson Group Tax Gross Up     6,226
Depreciation 54 9 167
Changes in operating assets and liabilities:      
Accounts receivable 2   (4)
Other current assets 172 (64) (493)
Deferred fees     (2,288)
Deposits     (104)
Accounts payable (35) 434 1,134
Accrued liabilities 414 258 (117)
Change in derivative warrant liabilities (785)   (785)
Change in other long-term assets (210)   (210)
Change in other long-term liabilities 100   100
Net cash (used) in operating activities (1,551) (2,080) (30,909)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Mineral properties (2,288) (3,787) (23,062)
Land acquisitions (19)   (399)
Increase in restricted cash (4,063)   (4,063)
Equipment acquisitions (11) (150) (738)
Net cash (used) in investing activities (6,381) (3,937) (28,262)
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES:      
Proceeds from convertible notes 5,000   14,049
Merkin note amendment     (2,000)
Karlsson Note principal payments     (9,718)
Proceeds from common stock issued 3,280 1,000 83,212
Non-controlling interest acquisition   (5,000) (25,000)
Net cash provided by (used in) financing activities 8,280 (4,000) 60,543
Net increase (decrease) in cash and cash equivalents 348 (10,017) 1,372
Cash and cash equivalents- beginning of period 1,024 11,300  
Cash and cash equivalents - end of period 1,372 1,283 1,372
Cash paid for interest 0    
Supplemental disclosure of non-cash transactions:      
Convertible notes and accrued interest converted into shares of common stock     (9,493)
Common stock attributable to reverse merger     2
Fair value of land contributed by non-controlling interest     (11,000)
Note receivable in exchange for shares of common stock     (1,125)
Warrants issued and recorded as deferred financing costs 1,714   (1,671)
Grandhaven Option, net of $25,000 receivable     4,036
Accrued development activities 2,352 3,282 3,166
Accrued cost of public offering 298 350 298
Non-controlling interest acquisition   500 500
Capitalized equity based compensation 361   3,439
SK Land Holdings Option 500   500
Sichuan success fee (in accrued liabilities) 1,588   1,588
Sichuan success fee (equity component) $ 3,876   $ 3,876