XML 52 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 99 Months Ended
Jan. 31, 2014
Jan. 31, 2013
Jan. 31, 2014
Cash flows from operating activities:      
Net loss $ (573,833) $ (295,070) $ (19,174,463)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 15,654 12,764 280,528
Gain on extinguishment of debt       (288,192)
Change in value of derivatives (8,763)    (166,820)
Change in anti-dilution liability (3,271)    (45,314)
Amortization of costs and fees related to convertible debentures 35,114 5,057 1,377,651
Common stock issued for services       2,144,790
Common stock issued to officers, directors and consultants for services     3,212,484
Common stock issued for shares of subsidiary stock       254,000
Common stock of subsidiary issued to employees and consultants       2,815
Common stock issued as a commission       3,000
Common stock issued for accounts payable       296,583
Common stock issued to former licensee       41,319
Common stock issued/recovered on cancelled agreements       20,478
Non-cash compensation for stock options and warrants 260,282    892,205
Costs and fees related to issuance of convertible debt       542,540
Interest expense related to beneficial conversion feature       1,942,820
Interest paid with common stock       118,487
Interest on notes receivable for common stock       (1,373)
(Increase) decrease in assets:      
Related party receivables    3,254   
Prepaid expenses (2,031) 14,979 22,663
Inventories    (41,887) (143,275)
Increase (decrease) in liabilities:      
Trade accounts payable 20,887 57,165 690,575
Accounts payable to officers and directors 24,517 16,635 863,029
Accrued payroll and other expenses 75,224 20,933 637,623
Net cash used in operating activities (156,220) (206,170) (6,475,847)
Cash flows from investing activities:      
Purchase of fixed assets (1,270) (3,500) (260,130)
Capitalization of software       (35,313)
Net cash used in investing activities (1,270) (3,500) (295,443)
Cash flows from financing activities:      
Bank overdraft 5,983    5,983
Principal payments on notes payable to stockholder    (22,500) (1,301,800)
Proceeds from issuance of notes payable to a related party 34,000    1,194,600
Proceeds from issuance of notes and convertible notes payable 32,500    1,721,734
Proceeds from issuance of common stock 80,000 145,000 3,955,475
Net cash provided by financing activities 152,483 122,500 5,575,992
Net change in cash (5,007) (87,170) (1,195,298)
Cash at beginning of period 5,007 90,132 1,195,298
Cash at end of period    2,962   
Supplemental Disclosure of Cash Flow Information      
Interest paid         
Income taxes paid    1,600   
Supplemental Schedule of Non-Cash Investing and Financing Activities      
Conversion of convertible notes payable to shares of common stock 15,000     
Common stock issued in consideration for accounts payable and accrued payroll    $ 12,000