XML 31 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended 153 Months Ended
Oct. 31, 2013
Oct. 31, 2012
Oct. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net (loss) $ (575,252) $ (1,013,683) $ (5,934,559)
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       419,814
Stock compensation 52,193 199,924 1,244,794
Non cash interest expense 33,286 132,332 33,286
Changes in assets and liabilities:      
Inventory       50,000
Prepaid and other current assets 15,536 (52,724) (60,987)
Accounts payable and accrued expenses 109,055 (5,341) 758,267
Accounts payable and accrued expenses, related party (8,030)    (8,030)
Asset retirement obligation       (52,000)
Accounts payable and accrued expenses - shareholders 40,492 39,768 571,348
Net cash (used in) operating activities (332,720) (418,247) (4,526,663)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash received in acquisition   297,564 310,393
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:      
Repayment of amounts due to Tournigan Energy, Inc       (330,000)
Cash received from sale of common stock 170,000 50,000 1,026,486
Proceeds from the exercise of stock options       35,000
Proceeds from notes payable 150,000 300,000 485,000
Proceeds from notes payable - shareholder       350,500
Repayment of note payable - shareholder    (149,000) (1,181,568)
Capital contribution by shareholder       689,068
Net cash provided by financing activities 320,000 201,000 1,074,486
INCREASE(DECREASE) IN CASH (12,720) 80,317 (11,784)
Cash, beginning of period 21,323 315 20,387
Cash, end of period 8,603 80,632 8,603
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
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