XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended 141 Months Ended
Oct. 31, 2012
Oct. 31, 2011
Oct. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net (loss) $ (1,013,683) $ (426,258) $ (5,100,493)
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 95,280 419,814
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
Non cash interest expense 132,332 0 132,332
Stock option expense 99,924 76,741 176,665
Changes in assets and liabilities:      
Inventory 0 0 50,000
Prepaid and other current assets (52,724) (31,745) (124,416)
Accounts payable and accrued expenses (5,341) 53,550 517,549
Asset retirement obligation 0 0 (52,000)
Accounts payable and accrued expenses - shareholders 39,768 0 570,624
Net cash (used in) operating activities (418,247) (232,432) (4,130,634)
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 50,000 0 856,486
Proceeds from the exercise of stock options 0 0 35,000
Proceeds from notes payable 300,000 0 300,000
Proceeds from notes payable - shareholder 0 180,000 350,500
Repayment of note payable - shareholder (149,000) 0 (1,150,568)
Capital contribution by shareholder 0 0 689,068
Net cash provided by financing activities 201,000 180,000 750,486
INCREASE(DECREASE) IN CASH 80,317 (52,432) 60,245
Cash, beginning of period 315 58,764 20,387
Cash, end of period 80,632 6,332 80,632
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 0 141,681 329,181
Conversion of amounts due to shareholders to common stock 0 0 374,089
Conversion of amounts due to shareholders upon exercise of stock warrants 0 231,498 347,498
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 0 600,000 873,327
Common shares issued for New Fork acquisition $ 2,000,000 $ 0 $ 2,000,000