XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 147 Months Ended
Apr. 30, 2013
Apr. 30, 2012
Apr. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net (loss) $ (196,583) $ (482,093) $ (5,555,890)
Adjustments to reconcile net (loss) to net cash (used in) operating activities:      
Income from sale of mineral interests     (2,235,000)
Writedown of inventory to market value     125,000
Impairment of mineral interests   281,477 621,277
Relief of payables and other indebtedness     (66,935)
Depreciation     7,062
Common stock issued for services   100,000 419,814
Stock subscriptions related to services provided     82,750
Stock options issued for services     333,173
Stock based compensation     699,937
Stock option expense 44,718 99,924 121,459
Changes in assets and liabilities:      
Inventory     50,000
Accounts receivable, related party (800)   (800)
Subscription receivable         
Prepaid and other current assets 70,113 (66,533) (6,410)
Accounts payable and accrued expenses 41,115 (31,840) 690,327
Accounts payable and accrued expenses, related party 573   573
Asset retirement obligation     (52,000)
Accounts payable and accrued expenses - shareholders 16,043 42,365 546,899
Net cash (used in) operating activities (24,821) (56,700) (4,218,764)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from sale of mineral interests     2,235,000
Release of reclamation bonds     895,000
Net cash provided by investing activities   297,564 3,440,393
CASH FLOWS FROM FINANCING ACTIVITIES:      
Cash received from sale of common stock 10,000   866,486
Proceeds from the exercise of stock options     35,000
Proceeds from notes payable     335,000
Proceeds from notes payable - shareholder     350,500
Repayment of note payable - shareholder   (149,000) (1,181,568)
Due to subsidiary   45,000  
Capital contribution by shareholder     689,068
Net cash provided by (used in) financing activities 10,000 (104,000) 764,486
INCREASE(DECREASE) IN CASH (14,821) 136,864 (13,885)
Cash, beginning of period 21,323 315 20,387
Cash, end of period 6,502 137,179 6,502
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Reclassification of capital contributions to note payable     864,068
Conversion of notes payable and accrued interest to common stock     329,181
Conversion of amounts due to shareholders to common stock     374,089
Conversion of amounts due to shareholders upon exercise of stock warrants     347,498
Common shares issued for stock subscriptions - shareholder     433,813
Conversion of amounts due to affiliate to stock subscription     131,282
Purchase of inventory via direct payment by shareholder     175,000
Contribution of accounts payable and accrued expenses - shareholder     50,000
New Fork acquisition [Member]
     
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash received in acquisition   297,564 297,564
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Common shares issued for New Fork acquisition   2,000,000 2,030,300
Tournigan acquisition [Member]
     
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash received in acquisition     12,829
CASH FLOWS FROM FINANCING ACTIVITIES:      
Repayment of amounts due to Tournigan Energy, Inc.     (330,000)
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Contribution of amounts due Tournigan Energy Ltd to capital     $ 873,327