XML 56 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED)
3 Months Ended
Mar. 31, 2015
USD ($)
Mar. 31, 2015
CAD
Mar. 31, 2014
USD ($)
Mar. 31, 2014
CAD
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss for the period | $ $ (1,000,304)   $ (1,972)  
Adjustments to reconcile net (loss) to net cash (used in) operating activities:        
Depreciation and amortization   CAD 3,179  
Amortization of deferred financing fees   995  
Legal fees incurred deducted from proceeds of notes payable   11,500  
Fair value adjustment in derivative liabilities   33,390  
Common stock/stock options issued or to be issued for services rendered   771,875  
Change in assets and liabilities        
(Increase) in prepaid expenses and deposits | $ (101,171)    
(Decrease) in accounts payable and accrued expenses | $ (18,017)   $ 902  
Total adjustments   701,751   CAD 902
Net cash (used in) operating activities | $ (298,553)   (1,070)  
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds received from convertible notes   355,000  
Repayments of notes payable   CAD (5,000)  
Net member contributions     CAD 400
Cash received for common stock and liability for stock to be issued 7,000,000     CAD 0
Net cash provided by financing activities | $ 420,000   400  
NET INCREASE (DECREASE) IN CASH | $ 121,477   (670)  
CASH - BEGINNING OF PERIOD | $ 13,346   $ 670  
CASH - END OF PERIOD $ 134,793    
SUPPLEMENTAL CASH FLOW INFORMATION:        
Cash paid during the period for: Interest   CAD 5,000  
Cash paid during the period for: Income taxes    
Reverse Merger of Breathe LLC        
Accumulated deficit   CAD 7,733,077  
Prepaid expenses   191,584  
Fixed assets   138,049  
Mining rights   1,035,818  
Accounts payable   (111,275)  
Asset retirement obligations   (107,749)  
Note payable   (125,451)  
Accumulated comprehensive income   114,446  
Due to Company   221,159  
Adjustment to APIC   9,089,658  
Investment in Tauriga Sciences, Inc. ("TAUG")        
Common shares issued for investment in Tauriga   CAD 100,000