XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statement of Cash Flows (USD $)
 5 Months Ended 12 Months Ended 17 Months Ended
Dec. 31, 2010
Dec. 31, 2011
Dec. 31, 2011
Operating Activities      
Net loss. $ (894,120) $ (2,608,463) $ (3,502,583)
Adjustments to net loss relating to non-cash operating items:      
Depreciation and amortization 21,102 118,617 139,719
Warrants and options granted for services 0 407,036 407,036
Common stock issued for services. 435,160 362,482 797,642
Amortization of stock issued in advance of services 0 29,167 29,167
Changes in operating assets and liabilities:      
Other current assets 15,813 (14,687) 1,126
Accounts payable and accrued liabilities 196,487 (3,305) 193,182
Related party payables 47,154 23,088 70,242
Net Cash Used In Operating Activities (178,404) (1,686,065) (1,864,469)
Investing Activities      
Purchases of property and equipment 0 (34,865) (34,865)
Financing Activities      
Proceeds from issuance of common shares 267,323 1,595,906 1,863,229
Grants received 0 676,346 676,346
Proceeds from note payable 59,942 0 59,942
Repayment of note payable - related party (100,000) (255,807) (355,807)
Cash acquired through reverse merger 0 100 100
Net Cash Provided By Financing Activities 227,265 2,016,545 2,243,810
Effect of foreign exchange on cash (1,380) 4,796 3,416
Increase in Cash 47,481 300,411 347,892
Cash - Beginning of Period 0 47,481 0
Cash - End of Period 47,481 347,892 347,892
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 1,000,000 0 1,000,000
Common stock issued for debt $ 0 $ 1,169,943 $ 1,169,943