XML 61 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jul. 31, 2012
Jul. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,360,182) $ (351,764)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 9,737 5,873
Issuance of shares for services 102,556 63,000
Non-cash stock option expense 82,508 14,666
Amortization of financing costs 40,895 18,750
Amortization of debt discount 326,916 402
Loss on change in fair value of warrant and derivative liabilites 2,790,711  
Changes in assets and liabilities:    
Accounts receivable (4,137) (3,649)
Due to officers 6,342 7
Due from affiliates (3,296) (800)
Prepaid commission and financing cost (5,000)  
Prepaid expenses and advances (9,516) 14,960
Other assets (1,450)  
Accounts payable and accrued liabilities (40,688) 184,604
Net cash used in operating activities (64,605) (53,951)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Property and equipment acquired (10,662)  
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from note payable 270,000  
Distribution to non-controlling interest shareholder (100,000)  
Net cash provided by financing activities 170,000  
NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS 94,734 (53,951)
CASH & CASH EQUIVALENTS, BEGINNING BALANCE 164,361 397,101
CASH & CASH EQUIVALENTS, ENDING BALANCE 259,095 343,150
SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 15,000 62,500
Income Taxes paid 9,040 1,600
Non-Cash Financing Activities    
Shares issued in connection with acquisitions   210,000
Contingent consideration payable   367,500
Shares issued in connection with promissory note financing costs 25,661  
Shares issued for prepaid director services $ 47,520