XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended 75 Months Ended
Jan. 31, 2012
Jan. 31, 2011
Jan. 31, 2012
Cash flows from operating activities:      
Net loss $ (322,857) $ (349,349) $ (16,675,646)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 7,145 6,704 147,593
Amortization of costs and fees related to convertible debentures 85,486 65,358 889,233
Common stock issued for services 0 750 2,144,790
Common stock issued to officers and directors for services 906 1,500 3,079,601
Common stock issued for shares of subsidiary stock 0 0 254,000
Common stock of subsidiary issued to employees and consultants 0 0 2,815
Common stock issued as a commission 0 0 3,000
Common stock issued for accounts payable 0 0 296,583
Common stock issued to former licensee 0 0 41,319
Common stock issued/recovered on cancelled agreements 0 0 20,478
Non-cash compensation for stock options and warrants 0 0 631,923
Costs and fees related to issuance of convertible debt 0 6,420 539,252
Interest expense related to beneficial conversion feature 0 0 1,944,800
Interest paid with common stock 2,700 0 121,187
Interest on notes receivable for common stock 0 0 (1,373)
(Increase) decrease in assets:      
Prepaid expenses 0 50,411 25,371
Inventories 0 0 0
Increase (decrease) in liabilities:      
Derivate liability (27,028) 0 148,837
Trade accounts payable 57,905 22,491 674,449
Accounts payable to officers and directors 62,549 46,529 722,631
Accrued payroll and other expenses 30,845 26,207 292,162
Net cash used in operating activities (102,349) (122,979) (4,696,995)
Cash flows from investing activities:      
Purchase of fixed assets 0 0 (213,142)
Net cash used in investing activities 0 0 (213,142)
Cash flows from financing activities:      
Principal payments on notes payable to stockholders 0 0 (1,133,000)
Proceeds from common stock subscription (1,250) 0 (1,250)
Proceeds from issuance of notes payable to a related party 0 0 1,039,800
Proceeds from issuance of notes and convertible notes payable 32,500 101,869 1,561,734
Proceeds from issuance of common stock, net 70,181 33,928 2,251,843
Net cash provided by financing activities 101,431 135,797 3,719,127
Net change in cash (918) 12,818 (1,191,010)
Cash at beginning of period 5,206 (7,876) 1,195,298
Cash at end of period 4,288 4,942 4,288
Supplemental Disclosure of Cash Flow Information      
Interest paid 0 664 10,321
Income taxes paid 1,600 1,600 18,640
Supplemental Schedule of Non-Cash Investing and Financing Activities      
Conversion of convertible notes payable to shares of common stock $ 80,500 $ 89,865