XML 24 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
2 Months Ended 3 Months Ended 15 Months Ended
Mar. 31, 2012
Mar. 31, 2013
Mar. 31, 2013
Cash flows from operating activities      
Net loss $ (469,013) $ (992,563) $ (5,379,556)
Non-cash transactions to reconcile cash used in operations      
Depreciation and amortization 15,146 31,029 116,741
Amortization of original issued discount   183,169 248,758
Increase in accrued interest included in notes payable   5,732 11,464
Increase in notes receivable (86,673)    
Decrease/(increase) in prepaid expenses (342,207) (897) (177,151)
Decrease/(increase) in inventory   (8,571) (8,571)
Decrease/(increase) in tax receivable   (58,177) (58,177)
Increase in asset retirement obligation   15,954 30,814
Increase/(decrease) in accounts payable (283,310) 111,922 1,045,624
Total cash from operations (1,166,057) (712,402) (4,170,054)
Cash flows from investing activities      
Acquisition of Sulfatos Chile by Bluestone 892,294    892,294
Cash received in Power Save merger 38,572    38,572
Disposal of Power Save operations (20,642)    (20,642)
Purchase of fixed assets (71,519) (139,510) (970,186)
Total cash used in investing activities 838,705 (139,510) (59,962)
Cash from financing activities      
Proceeds from notes payable       79,454
Repayment of notes payable   (40,587) (86,850)
Proceeds from notes payable,related party 1,670,988 221,509 3,332,890
Repayment of notes payable, related party (1,670,988)    (1,385,464)
Proceeds from the issuance of stock    550,000 2,471,000
Total cash provided by financing activities    730,922 4,411,030
Effect of foreign currency exchange rate on cash 833,025 (7,513) (31,952)
INCREASE/(DECREASE) IN CASH 505,673 (128,503) 149,062
BEGINNING CASH    277,565   
ENDING CASH 505,673 149,062 149,062
Supplemental disclosure of cash flow information:      
Interest paid        
Income taxes paid        
Supplemental disclosure of non-cash investing activities:      
Related party notes transferred to convertible notes   (270,988) (570,988)
Shares issued in conversion on convertible note   426,141 586,141
Related party notes settled with subscription to common stock      1,100,000
Related party notes settled with subscription to preferred stock      429,000
Net assets acquired in reverse merger with Power Save (63,207)    (63,207)
Net assets acquired in Sulfatos Chile acquisition 5,068,464    5,068,464
Net assets disposed of in Power Save sale 62,138    62,138
Effect of reverse merger with Power Save (24,635)    (24,635)
Contributed capital in Sulfatos Chile acquisition 2,696,455    2,696,455
Contributed capital on Power Save sale $ 41,496    $ 41,496