XML 33 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 159 Months Ended
Apr. 30, 2013
Apr. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (196,583) $ (6,257,434)
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    621,277
Relief of payables and other indebtedness    (66,935)
Depreciation    7,062
Common stock issued for services    419,814
Stock compensation 44,718 1,256,950
Non cash interest expense    66,573
Changes in assets and liabilities:    
Inventory    50,000
Accounts receivable, related party (800)   
Prepaid and other current assets 70,113 15,099
Accounts payable and accrued expenses 41,115 901,211
Accounts payable and accrued expenses, related party 573 10,046
Asset retirement obligation    (52,000)
Accounts payable and accrued expenses - shareholders 16,043 604,066
Net cash used in operating activities (24,821) (4,534,271)
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    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 10,000 1,026,486
Proceeds from the exercise of stock options    35,000
Proceeds from notes payable    485,000
Proceeds from notes payable - shareholder    350,500
Repayment of note payable - shareholder    (1,181,568)
Capital contribution by shareholder    689,068
Net cash provided by financing activities 10,000 1,074,486
INCREASE DECREASE IN CASH (14,821) (19,392)
Cash, beginning of period 21,323 20,387
Cash, end of period 6,502 995
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Reclassification of capital contributions to note payable      
Initial debt discount to record warrants to additional paid in capital    556,868
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
NON-CASH INVESTING AND 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
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Contribution of amounts due Tournigan Energy Ltd to capital    $ 873,327