XML 43 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cashflows (Unaudited) (USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Dec. 31, 2014
Net loss for the period $ (126,067)us-gaap_ComprehensiveIncomeNetOfTax $ 393,512us-gaap_ComprehensiveIncomeNetOfTax  
Adjustments to reconcile net loss to net cash used in operating activities:      
Amortization of discount on convertible debenture 161,363us-gaap_AmortizationOfFinancingCostsAndDiscounts 123,493us-gaap_AmortizationOfFinancingCostsAndDiscounts  
Amortization of customer list 36,286us-gaap_AmortizationOfIntangibleAssets    
Amortization of deferred financing costs 1,289us-gaap_AmortizationOfFinancingCosts    
Default penalty on convertible debenture 53,000exsl_DefaultPenaltyOnConvertibleDebenture    
Gain on forgiveness of debt (3,061)us-gaap_DebtInstrumentIncreaseDecreaseOtherNet (169,726)us-gaap_DebtInstrumentIncreaseDecreaseOtherNet (3,061)us-gaap_DebtInstrumentIncreaseDecreaseOtherNet
Imputed interest 1,480exsl_ImputedInterest    
Issuance of shares for services   330us-gaap_StockIssuedDuringPeriodValueIssuedForServices  
Gain on change in fair value of derivative liabilities (107,289)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet (653,253)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet  
Fair value of shares issuable – related party (51,082)exsl_SharesIssuableRelatedParty    
Changes in operating assets and liabilities:      
Accounts receivable (17,500)us-gaap_IncreaseDecreaseInAccountsReceivable 39,310us-gaap_IncreaseDecreaseInAccountsReceivable  
Accounts receivable – related party 30,000us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties    
Convertible note issuance cost   3,000us-gaap_PaymentsOfDebtIssuanceCosts  
Inventory (4,717)us-gaap_IncreaseDecreaseInInventories    
Accounts payable and accrued liabilities 9,272us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 15,010us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities  
Accounts payable and accrued liabilities – related parties (2,490)exsl_AccountsPayableAndAccruedLiabilitiesRelatedParties    
Due to related parties (40,438)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties    
Net cash used in operating activities (59,954)us-gaap_NetCashProvidedByUsedInOperatingActivities (248,324)us-gaap_NetCashProvidedByUsedInOperatingActivities  
Financing Activities      
Proceeds from issuance of convertible debentures   50,000us-gaap_ProceedsFromConvertibleDebt  
Net cash provided by financing activities   50,000us-gaap_NetCashProvidedByUsedInFinancingActivities  
Decrease in cash (59,954)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (198,324)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease  
Cash, beginning of period 189,104us-gaap_CashAndCashEquivalentsAtCarryingValue 227,502us-gaap_CashAndCashEquivalentsAtCarryingValue 227,502us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash, end of period 129,150us-gaap_CashAndCashEquivalentsAtCarryingValue 29,178us-gaap_CashAndCashEquivalentsAtCarryingValue 189,104us-gaap_CashAndCashEquivalentsAtCarryingValue
Non-cash transactions      
Common shares issued for convertible notes and accrued interest 21,500exsl_CommonSharesIssuedforConvertibleNotesandAccruedInterest    
Reclassification of derivative liability to APIC $ 19,380exsl_ReclassificationofDerivativeLiabilitytoAdditionalPaidInCapital   $ (35,374)exsl_ReclassificationofDerivativeLiabilitytoAdditionalPaidInCapital