XML 39 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 27 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Cash Flows From Operating Activities      
Net loss $ (344,846) $ (233,838) $ (2,622,231)
Adjustments to reconcile net loss to net cash used in operating activities:      
Share-based compensation 39,422 9,183 749,773
Accretion of debt discount 33,500    56,076
Depreciation 912    912
Common stock issued for services       50,463
Changes in operating assets and liabilities:      
Prepaid expenses       5,000
Interest receivable (1,354)    (2,187)
Accounts payable 46,734 39,425 143,440
Accounts payable, related parties 34,391    216,022
Accrued liabilities 104,011 112,847 228,554
Net Cash Used in Operating Activities (87,230) (72,383) (1,174,178)
Cash Flows From Investing Activities      
Principal payments on notes receivable 24,164 23,235 140,667
Advance to vendor (3,000)    (53,000)
Purchase of equipment       (32,785)
Net Cash Provided by Investing Activities 21,164 23,235 54,882
Cash Flows From Financing Activities      
Proceeds from issuance of common stock for cash 100,000 50,000 1,210,000
Principal payments on unsecured notes payable, related parties (17,500)    (17,500)
Proceeds from issuance of secured convertible notes payable, related parties       67,000
Principal payments on secured convertible notes payable, related parties (18,000)    (18,000)
Payment on capital lease obligation       (119,000)
Net Cash Provided by Financing Activities 64,500 50,000 1,122,500
Net (Decrease) Increase in Cash (1,566) 852 3,204
Cash at Beginning of Period 4,770 5,221   
Cash at End of Period 3,204 6,073 3,204
Noncash Investing and Financing activities:      
Common Stock issued for CPGL (see Note 5 - Recapitalization)       50,463
Recapitalization       348,964
Subscription receivable       150,000
Conversion of accounts payable and accrued liabilities to notes payable 171,735    390,028
Purchase of land under capital lease       1,055,575
Beneficial conversion feature on notes payable       67,000
Cancellation of shares of common stock       $ 36