XML 43 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended 138 Months Ended
Jul. 31, 2012
Jul. 31, 2011
Jul. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net (loss) $ (667,324) $ (280,917) $ (4,754,134)
Adjustments to reconcile net (loss) to net cash (used in) operating activities:      
Income from sale of mineral interests 0 0 (2,235,000)
Writedown of inventory to market value 0 0 125,000
Impairment of mineral interests 281,477 0 590,977
Relief of payables and other indebtedness 0 0 (66,935)
Depreciation 0 0 7,062
Common stock issued for services 100,000 32,000 419,814
Stock subscriptions related to services provided 0 0 82,750
Stock options issued for services 0 0 75,500
Stock based compensation 0 0 699,937
Stock option expense 99,924 76,741 176,665
Changes in assets and liabilities:      
Inventory 0 0 50,000
Prepaids and other current assets 56,912 63,490 (14,780)
Accounts payable and accrued expenses (56,483) 53,986 466,407
Asset retirement obligation 0 0 (52,000)
Accounts payable and accrued expenses - shareholders 32,820 0 563,676
Net cash (used in) operating activities (152,674) (54,700) (3,865,061)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash received in New Fork acquisition 297,564 0 297,564
Cash received in Tournigan acquisition 0 0 12,829
Proceeds from sale of mineral interests 0 0 2,235,000
Release of reclamation bonds 0 0 895,000
Net cash provided by investing activities 297,564 0 3,440,393
CASH FLOWS FROM FINANCING ACTIVITIES:      
Repayment of amounts due to Tournigan Energy, Inc. 0 0 (330,000)
Cash received from sale of common stock and subscriptions 50,000   856,486
Proceeds from the exercise of stock options 0 0 35,000
Proceeds from notes payable - shareholder 0 0 350,500
Repayment of note payable - shareholder (149,000)   (1,150,568)
Capital contribution by shareholder 0 0 689,068
Net cash provided by (used in) financing activities (99,000) 0 450,486
INCREASE(DECREASE) IN CASH AND CASH EQUIVALENTS 45,890 (54,700) 25,818
Cash, beginning of period 315 58,764 20,387
Cash, end of period 46,205 4,064 46,205
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Reclassification of capital contributions to note payable 0 0 864,068
Conversion of notes payable and accrued interest to common stock 0 0 187,500
Conversion of amounts due to shareholders to common stock 0 0 374,089
Conversion of amounts due to shareholders upon exercise of stock warrants 0 0 116,000
Common shares issued for stock subscriptions 0 0 433,813
Conversion of amounts due to affiliate to stock subscription 0 0 131,282
Purchase of inventory via direct payment by shareholder 0 0 175,000
Contribution of accounts payable and accrued expenses - shareholder 0 0 50,000
Contribution of amounts due Tournigan Energy Ltd. to capital 0 0 873,327
Common shares issued for New Fork acquisition $ 2,000,000 $ 0 $ 2,000,000