XML 51 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
8 Months Ended 9 Months Ended 11 Months Ended 20 Months Ended
Sep. 30, 2012
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2013
Cash flows from operating activities        
Net loss $ (3,311,969) $ (3,105,939) $ (4,386,993) $ (7,492,931)
Non-cash transactions to reconcile net loss to cash used in operations        
Depreciation and amortization 57,821 205,265 85,712 290,977
Amortization of original issued discount 0 277,056 65,589 342,645
Gain on change in fair value of preferred stock derivative liability 0 (94,386)   (94,386)
Cash used in operations        
Increase in accrued interest included in notes payable 5,732 5,424 5,732 11,156
Decrease/(increase) in other receivable 0 (21)   (21)
Decrease/(increase) in prepaid expenses (122,801) 213,633 (176,254) 37,379
Decrease/(increase) in inventory 0 25,361   25,361
Decrease/(increase) in VAT tax receivable 0 (118,893)   (118,893)
Increase in asset retirement obligation 0 5,286 14,860 20,146
Increase/(decrease) in accounts payable 998,338 306,630 933,702 1,240,332
Total cash used in operations (2,372,879) (2,280,584) (3,457,652) (5,738,236)
Cash flows from investing activities        
Acquisition of Sulfatos Chile by Bluestone 892,294 0 892,294 892,294
Cash received in Power Save merger 38,572 0 38,572 38,572
Disposal of Power Save operations (20,642) 0 (20,642) (20,642)
Purchase of fixed assets (1,101,414) (440,985) (830,676) (1,271,661)
Total cash used in investing activities (191,190) (440,985) 79,548 (361,437)
Cash from financing activities        
Proceeds from convertible notes 0 69,000   69,000
Proceeds from notes payable 79,454 0 79,454 79,454
Repayment of notes payable (707,476) (40,587) (46,263) (86,850)
Proceeds from notes payable, related party 2,913,453 296,798 3,111,381 3,408,179
Repayment of notes payable, related parties (1,726,964) (309,700) (1,385,464) (1,695,164)
Proceeds from the issuance of preferred stock 0 1,926,000   1,926,000
Proceeds from the issuance of common stock 1,921,000 550,000 1,921,000 2,471,000
Total cash provided by financing activities 2,479,467 2,491,511 3,680,108 6,171,619
Effect of foreign currency exchange rate on cash 333,261 131,964 (24,439) 107,525
INCREASE/(DECREASE) IN CASH 248,659 (98,094) 277,565 179,471
BEGINNING CASH 0 277,565 0 0
ENDING CASH 248,659 179,471 277,565 179,471
Interest paid (4,023) 0 0 0
Income taxes paid 0 0 0 0
Supplemental disclosure of non-cash investing activities:        
Related party notes transferred to convertible notes 0 (520,988) (300,000) (820,988)
Shares issued in conversion on convertible note 0 756,569 160,000 916,569
Related party notes settled with subscription to common stock 1,529,000 0 1,100,000 1,100,000
Related party notes settled with subscription to preferred stock 0 472,000 429,000 901,000
Fair value of deemed derivative liability 0 3,003,998   3,003,998
Net assets acquired in reverse merger with Power Save (63,207) 0 (63,207) (63,207)
Net assets acquired in Sulfatos Chile acquisition 5,068,464 0 5,068,464 5,068,464
Net assets disposed of in Power Save sale 62,138 0 62,138 62,138
Effect of reverse merger with Power Save (24,635) 0 (24,635) (24,635)
Contributed capital in Sulfatos Chile acquisition 2,696,455 0 2,696,455 2,696,455
Contributed capital on Power Save sale $ 41,496 $ 0 $ 41,496 $ 41,496