XML 46 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Nov. 30, 2013
Nov. 30, 2012
Cash flows from operating activities    
Net income $ 61,348 $ 3,001,510
Adjustments to reconcile net income to net cash used in operating activities:    
Stock-based compensation 26,583 213,998
Change in provision for bad debt 2,371 5,619
Amortization of debt discount 2,244,006 1,780,487
Write-off of payables   (171,484)
Gain on troubled debt restructuring (2,714,461) (6,338,601)
Gain on settlement of debt (1,273,195) (214,281)
Change in fair value of derivative liabilities (441,533) (20,641)
Changes in operating assets and liabilities:    
Accounts receivable 5,204 34,189
Prepaid expenses and other assets 41,767 (1,655)
Due to Pension Benefit Guaranty Corporation 92,928 90,737
Accounts payable, other accrued liabilities 1,046,170 681,220
Accounts payable, other accrued liabilities - related party 53,305 71,295
Net cash used in operating activities (855,507) (867,607)
Cash flows from financing activities    
Proceeds from borrowings 817,000 376,500
Principal payments of debt (82,117) (122,136)
Proceeds from borrowings- related party 67,500 35,000
Principal payments on related party debt (10,000)  
Proceeds from exercise of warrants 68,000   
Proceeds from issuance of common stock    581,000
Net cash provided by financing activities 860,383 870,364
Net increase in cash 4,876 2,757
Cash at beginning of the year 12,366 9,609
Cash at end of the year 17,242 12,366
Supplemental disclosure of cash flow information:    
Cash paid during the period for: Income taxes      
Cash paid during the period for: Interest 23,572 23,309
Non-cash financing transactions:    
Fair value of derivative liabilities 1,765,305 807,700
Debt discount due to beneficial conversion feature 9,500 469,066
Conversion of accounts payable and accrued liabilities to notes payable 740,212 691,800
Conversion of liabilities into stock   29,800
Derivative liability recorded for warrants   $ 269,424