THREE MONTHS ENDED SIX MONTHS ENDED
JULY 31, JULY 31,
------------------------ ----------------------------
1996 1997 1996 1997
----------- ----------- ------------- -------------
Cash flows from operating activities:
Net loss............................................. $ (946,016) $ (617,050) $ (1,240,495) $ (1,130,466)
Adjustments to reconcile net loss to net cash
provided by operating activities:
Depreciation......................................... 1,809 1,809 3,618 3,619
Common stock issued for services..................... 144,000 75,000 169,000
Common stock issued for litigation settlement........ 57,423
Changes in assets and liabilities:
Other assets......................................... 1,556 (3,364)
Unearned revenue..................................... 20,000 20,000
Accounts payable and accrued expenses................ (258,639) (358,982) 20,502 (161,906)
----------- ----------- ------------- -------------
Net cash used in operating activities.................. (1,182,846) (828,667) (1,121,375) (1,065,694)
----------- ----------- ------------- -------------
Net cash flows used by investing activities:
Purchase of property and equipment................... (12,000) (12,000)
----------- ----------- ------------- -------------
Cash flows from financing activities:
Issuance of common stock............................. 1,393,500 1,415,500
Loan receivable, officer............................. 22,189 22,189
Proceeds from convertible notes payable.............. 1,000,000 1,000,000
Proceeds (repayment) of notes payable................ (100,000) 2,000 162,000
Note payable shareholder/officer..................... (50,000) 30,000
----------- ----------- ------------- -------------
Net cash provided by financing activities.............. 1,293,500 974,189 1,415,500 1,214,189
----------- ----------- ------------- -------------
Net increase in cash................................... 110,654 133,522 294,125 136,495
Cash, beginning balance................................ 188,744 4,492 5,273 1,519
----------- ----------- ------------- -------------
Cash, ending balance................................... $ 299,398 $ 138,014 $ 299,398 $ 138,014
----------- ----------- ------------- -------------
----------- ----------- ------------- -------------
Supplemental disclosure of cash flow information:
Cash paid for interest............................... $ 1,343 $ 10,500 $ 1,343 $ 10,500
----------- ----------- ------------- -------------
----------- ----------- ------------- -------------
Supplemental disclosures of non-cash financing
activities:
Issuance of common stock for services................ $ -0- $ 144,000 $ 75,000 $ 169,000
----------- ----------- ------------- -------------
----------- ----------- ------------- -------------
Issuance of common stock for litigation settlement... $ -0- $ -0- $ -0- $ 57,423
----------- ----------- ------------- -------------
----------- ----------- ------------- -------------
|