XML 38 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
 5 Months Ended 6 Months Ended 12 Months Ended 17 Months Ended 23 Months Ended
Dec. 31, 2010
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Dec. 31, 2011
Jun. 30, 2012
Operating Activities            
Net loss $ (894,120) $ (1,733,210) $ (975,321) $ (2,608,463) $ (3,502,583) $ (5,235,786)
Adjustments to net loss relating to non-cash operating items:            
Depreciation and amortization 21,102 69,815 47,562 118,617 139,719 207,581
Stock based compensation 0 341,471 146,190 0 0 748,508
Warrants and options granted for services 0 0 0 407,036 407,036 0
Common stock and warrants issued to settle liabilities for services 435,160 264,332 318,744 362,482 797,642 1,061,975
Amortization of stock issued in advance of services 0 35,000 0 29,167 29,167 64,167
Changes in operating assets and liabilities:            
Accounts receivable 0 (11,707) 0 0 0 (11,707)
Prepaid expenses 0 (1,701) 0 0 0 (1,701)
Other current assets 15,813 (4,790) (49,160) (14,687) 1,126 (6,786)
Accounts payable and accrued liabilities 196,487 (79,056) (137,954) (3,305) 193,182 117,176
Related party payables 47,154 (23,908) 16,185 23,088 70,242 46,334
Net Cash Used In Operating Activities (178,404) (1,143,754) (633,754) (1,686,065) (1,864,469) (3,010,239)
Investing Activities            
Purchases of property and equipment 0 (71,121) (4,263) (34,865) (34,865) (105,986)
Net Cash Used in Investing Activities 0 (71,121) (4,263) (34,865) (34,865) (105,986)
Financing Activities            
Proceeds from issuance of common shares 267,323 1,287,376 341,907 1,595,906 1,863,229 3,150,605
Grants received 0 0 676,346 676,346 676,346 676,346
Proceeds from note payable 59,942 0 0 0 59,942 59,942
Repayment of note payable - related party (100,000) 0 (158,594) (255,807) (355,807) (355,807)
Cash acquired through reverse merger 0 0 0 100 100 100
Net Cash Provided By Financing Activities 227,265 1,287,376 859,659 2,016,545 2,243,810 3,531,186
Effect of foreign exchange on cash (1,380) (34,144) 3,269 4,796 3,416 (28,712)
Increase (Decrease) in Cash 47,481 38,357 224,911 300,411 347,892 386,249
Cash - Beginning of Period 0 347,892 47,481 47,481 0 0
Cash - End of Period 47,481 386,249 272,393 347,892 347,892 386,249
Supplemental Disclosures of Cash Flow Information            
Interest paid 0 0 0 0 0 0
Income tax paid 0 0 0 0 0 0
Non Cash Financing Activities::            
Acquisition of subsidiary for Debt 1,000,000 0 0 0 1,000,000 1,000,000
Shares issuable for acquisition of intangible assets $ 0 $ 0 $ 0 $ 1,169,943 $ 1,169,943 $ 1,169,943