XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
 3 Months Ended 20 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Mar. 31, 2012
Operating Activities      
Net loss $ (801,740) $ (335,168) $ (4,304,323)
Adjustments to net loss relating to non-cash operating items:      
Depreciation and amortization 32,977 23,884 172,696
Warrants and options granted for services 207,249 0 614,285
Common stock issued for services 0 0 797,642
Amortization of stock issued in advance of services 17,500 0 46,667
Changes in operating assets and liabilities:      
Accounts receivable. (15,672) 0 (15,672)
Prepaid expenses. (32,740) 0 (32,740)
Other current assets. (2,722) (30,250) (1,596)
Accounts payable and accrued liabilities. (35,839) (16,604) 157,343
Related party payables. 66,908 19,869 137,150
Net Cash Used In Operating Activities (564,079) (338,269) (2,428,548)
Investing Activities      
Purchases of property and equipment (37,796) 0 (72,661)
Net Cash Used in Investing Activities (37,796) 0 (72,661)
Financing Activities      
Proceeds from issuance of common shares 479,250 230,000 2,342,479
Grants received 0 676,346 676,346
Proceeds from note payable 0 0 59,942
Repayment of note payable - related party 0 (58,594) (355,807)
Cash acquired through reverse merger 0 0 100
Net Cash Provided By Financing Activities 479,250 847,752 2,723,060
Effect of foreign exchange on cash (7,455) 8,164 (4,039)
Increase (Decrease) in Cash (130,080) 517,647 217,812
Cash Beginning of Period 347,892 47,482 0
Cash End of Period 217,812 565,129 217,812
Supplemental Disclosures of Cash Flow Information      
Interest paid 0 0 0
Income tax paid 0 0 0
Non Cash Financing Activities::      
Acquisition of subsidiary for Debt 0 0 1,000,000
Shares issuable for acquisition of intangible assets $ 0 $ 0 $ 1,169,943