XML 50 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows - Unaudited (USD $)
3 Months Ended
Apr. 30, 2015
Apr. 30, 2014
Cash flows from operations:    
Net loss $ (171,005)us-gaap_NetIncomeLoss $ (399,599)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of stock options/stock compensation 151,250us-gaap_AmortizationOfESOPAward 371,250us-gaap_AmortizationOfESOPAward
Changes in operating assets and liabilties:    
Increase (decrease) in accounts payable and accrued expenses 4,865us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (8,752)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Increase in related party payables 1,500us-gaap_IncreaseDecreaseInDueToRelatedPartiesCurrent 475us-gaap_IncreaseDecreaseInDueToRelatedPartiesCurrent
Net cash used in operating activities (13,390)us-gaap_NetCashProvidedByUsedInOperatingActivities (36,626)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from financing activities:    
Proceeds from related party loans 10,000us-gaap_ProceedsFromRepaymentsOfRelatedPartyDebt 35,500us-gaap_ProceedsFromRepaymentsOfRelatedPartyDebt
Net cash provided by financing activities 10,000us-gaap_NetCashProvidedByUsedInFinancingActivities 35,500us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash (3,390)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1,126)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash - beginning of period 13,322us-gaap_CashAndCashEquivalentsAtCarryingValue 5,684us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash - end of period 9,932us-gaap_CashAndCashEquivalentsAtCarryingValue 4,558us-gaap_CashAndCashEquivalentsAtCarryingValue
NON-CASH ACTIVITIES    
Conversion of preferred stock to common stock    5,265,000us-gaap_ConversionOfStockAmountConverted1
Conversion of debt to common stock    3,000us-gaap_DebtConversionConvertedInstrumentAmount1
Subscriptions receivable 250us-gaap_StockholdersEquityNoteSubscriptionsReceivable   
SUPPLEMENTAL INFORMATION    
Interest paid      
Income taxes paid