XML 23 R5.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Consolidated Statements of Cash Flows (USD $)
6 Months Ended 127 Months Ended
Jul. 31, 2011
Jul. 31, 2010
Jul. 31, 2011
Cash flows from operating activities:      
Net income (loss) $ (280,917) $ (346,228) $ (3,868,200) [1]
Adjustments to reconcile net (loss) to net cash (used in) operating activities:      
Income from sale of mineral interest     (2,235,000) [1]
Writedown of inventory to market value     125,000 [1]
Impairment of mineral rights     309,500 [1]
Gain on relief of payables and other indebtedness     (66,935) [1]
Depreciation     7,062 [1]
Issuance of common stock for services and other non-cash items 32,000   256,534 [1]
Stock subscriptions related to services provided     82,750 [1]
Stock options issued for services     75,500 [1]
Stock compensation   7,138 699,937 [1]
Stock option expense 76,741   76,741 [1]
Changes in assets and liabilities:      
Inventory     50,000 [1]
Other current assets 63,490 169,348 (8,202) [1]
Accounts payable 53,986 42,309 502,819 [1]
Asset retirement obligation     (52,000) [1]
Accounts payable and accrued expenses - shareholders   (25,000) 530,856 [1]
Total adjustments 226,217 193,795 354,562 [1]
Net cash (used in) operating activities (54,700) (152,433) (3,513,638) [1]
Cash flows from investing activities:      
Cash received in Tournigan acquisition     12,829 [1]
Proceeds from sale of mineral interest     2,235,000 [1]
Release of reclamation bonds     880,000 [1]
Net cash provided by investing activities     3,127,829 [1]
Cash flows from financing activities:      
Repayment of amounts due to Tournigan Energy Inc.     (330,000) [1]
Proceeds from issuance of common shares and stock subscriptions   226,000 806,486 [1]
Proceeds from exercise of options     35,000 [1]
Proceeds from notes payable - shareholders     170,500 [1]
Repayment of note payable - shareholder     (1,001,568) [1]
Capital contribution by shareholder     689,068 [1]
Net cash provided by (used in) financing activities   226,000 369,486 [1]
Increase (decrease) in cash and cash equivalents (54,700) 73,567 (16,323) [1]
Cash and cash equivalents, beginning of period 58,764 6,624 20,387 [1]
Cash and cash equivalents, end of period 4,064 80,191 4,064
Supplemental cash flow information:      
Cash paid for interest 0 0 0
Cash paid for income taxes     556,868
Non cash investing and financing activities:      
Reclassification of capital contributions to note payable     864,068 [1]
Conversion of notes payable and accrued interest to common stock     187,500 [1]
Conversion of amounts due to shareholders to common stock   171,589 374,089 [1]
Conversion of amounts due to shareholders upon exercise of stock warrants     116,000 [1]
Common shares issued for stock subscriptions   9,000 433,813 [1]
Conversion of amounts due to affiliate to stock subscription     131,282 [1]
Purchase of inventory via direct payment by shareholder     175,000 [1]
Contribution of accounts payable and accrued expenses - shareholder     50,000 [1]
Contribution of amounts due to Tournigan Energy Ltd. to capital $ 600,000   $ 873,327 [1]
[1] From the period of Inception of Exploration Stage