XML 50 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended 156 Months Ended
Jan. 31, 2014
Jan. 31, 2013
Jan. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net (loss) $ (726,411) $ (1,285,247) $ (6,085,718)
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    311,777 621,277
Relief of payables and other indebtedness       (66,935)
Depreciation       7,062
Common stock issued for services    100,000 419,814
Stock compensation 51,767 257,673 1,244,368
Amortization of debt discount 66,573    66,573
Changes in assets and liabilities:      
Inventory       50,000
Prepaid and other current assets 57,622 (4,831) (18,901)
Accounts payable and accrued expenses 156,890 139,072 806,102
Accounts payable and accrued expenses, related party 354    354
Asset retirement obligation       (52,000)
Accounts payable and accrued expenses - shareholders 54,464    585,320
Net cash (used in) operating activities (338,741) (481,556) (4,532,684)
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:      
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 150,000 335,000 485,000
Proceeds from notes payable - shareholder       350,500
Repayment of note payable - shareholder    (180,000) (1,181,568)
Capital contribution by shareholder       689,068
Net cash provided by financing activities 320,000 205,000 1,074,486
INCREASE(DECREASE) IN CASH (18,741) 21,008 (17,805)
Cash, beginning of period 21,323 315 20,387
Cash, end of period 2,582 21,323 2,582
Supplemental disclosure of cash flow information      
Cash paid for interest         
Cash paid for income taxes       556,868
Supplemental disclosure of non-cash financing activities:      
Reclassification of capital contributions to note payable       864,068
Initial debt discount to record warrants to additional paid in capital         
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
Supplemental disclosure of non-cash financing activities:      
Common shares issued for New Fork acquisition    2,030,300 2,030,300
Tournigan Acquisition [Member]
     
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash received in acquisition       12,829
Supplemental disclosure of non-cash financing activities:      
Contribution of amounts due Tournigan Energy Ltd to capital       $ 873,327