STATEMENTS OF CASH FLOW (USD $) | 3 Months Ended | 66 Months Ended |
Nov. 30, 2014 | Nov. 30, 2013 | Nov. 30, 2014 |
Cash flows from operating activities: | | | |
Net (loss) | ($1,025,844) | ($297,819) | ($3,082,134) |
Adjustments to reconcile net (loss) to net cash used in operating activities: | | | |
Common stock issued for services | 29,655 | 71,500 | 66,935 |
Common stock issued for services - related parties | 78,601 | 30,000 | 374,310 |
Common stock issued for officers' and directors' fees | 17,504 | 84,000 | 166,503 |
Common stock issued for interest | 2,502 | | 2,502 |
Convertible note loan fees | | | 194,445 |
Valuation of warrants on convertible debt | 74,920 | | 350,716 |
Depreciation and Amortization | 429,850 | | 430,263 |
Changes in Current Assets and Liabilities | | | |
Inventory | 119,505 | | -461,102 |
Accounts receivable | -241,164 | | -241,164 |
Notes receivable | -234,900 | | -234,900 |
Other current assets | -23,732 | | -51,695 |
Accounts payable and accrued liabilities | -106,563 | | 111,767 |
Accounts payable - related parties | -85,580 | 89,726 | 263,458 |
Net cash (used) in by operating activities | -965,246 | -22,593 | -2,110,096 |
Purchase of office equipment | | | -5,788 |
Net cash provided by (used in) investing activities | | | -5,788 |
Cash flows from financing activities | | | |
Loans from Officer | | 22,600 | 33,400 |
Repayments to officer | | | -30,400 |
Convertible note proceeds | 250,000 | | 750,000 |
Sale of common stock | 679,750 | 20,000 | 1,403,250 |
Premium finance payments | -9,625 | | 6,307 |
Net cash provided by financing activities | 920,125 | 42,600 | 2,162,557 |
Net increase in cash and cash equivalents | -45,121 | 20,007 | 46,673 |
Cash and cash equivalents, beginning of year | 91,794 | | |
Cash and cash equivalents, end of year | 46,673 | 20,007 | 46,673 |
Cash paid during the year for: | | | |
Interest | 16,466 | | 49,060 |
Income Taxes | | | |
Non-cash investing and financing activities: | | | |
Common stock issued for purchase of Mix1 assets | | | 19,880,000 |
Purchase of Mix1 assets | | | -19,880,000 |
Forgiveness of debt - Officer | | | -3,000 |
Forgiveness of debt contributed to capital | | | 3,000 |
Cancellation of Common Stock | | | -3,333 |
Cancellation of Common Stock - Paid in Capital | | | 3,333 |
Cashless exercise of Warrants | | | 374 |
Cashless exercise of Warrants - Paid in Capital | | | -374 |
Total | | | |