XML 41 R7.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consoldiated Statements of Cash Flows - USD ($)
6 Months Ended
May. 31, 2015
May. 31, 2014
Operating activities:    
Net loss $ (436,391) $ (372,151)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock-based compensation $ 4,000 13,297
Provision for bad debt   (731)
Amortization of debt discount $ 305,153 $ 529,375
Amortization of financing costs 5,305  
Gain on troubled debt restructuring $ (2,065,614)  
Gain on sale of subsidiary   $ (640,180)
Gain on settlement of derivative liabilities $ (1,223,448) (300,686)
Change in fair value of derivative liabilities $ 3,017,461 (14,072)
Changes in operating assets and liabilities:    
Accounts receivable   (5,544)
Prepaid expenses and other current assets $ 3,337 5,228
Other assets (31,337) 44,733
Accounts payable and accrued liabilities 140,417 475,689
Accounts payable and accrued liabilities- related party 148,457 49,653
Due to Pension Benefit Guaranty Corporation 50,434 48,094
Net cash used in operating activities (82,226) $ (167,301)
Cash flows from investing activities:    
Cash acquired in Canalytix acquisition 303  
Net cash provided by investing activities 303  
Cash flows from financing activities:    
Proceeds from borrowings 130,500 $ 276,500
Principal payments of debt (44,100) (101,216)
Net cash provided by financing activities 86,400 175,284
Increase in cash and cash equivalents 4,477 7,983
Cash and cash equivalents at beginning of period 1,832 17,242
Cash and cash equivalents at the end of period $ 6,309 $ 25,225
Supplemental disclosure of cash flow information:    
Cash paid during the period for: Income taxes    
Cash paid during the period for: Interest   $ 52,899
Non-cash financing transactions:    
Fair value of derivative liabilities to discount on debt $ 193,780 $ 230,837
Settlement of accrued interest with issuance of preferred stock 100,000  
Settlement of payables with issuance of warrants 20,000  
Conversion of accrued liabilities to notes payable $ 150,731 $ 73,934