| Net Loss | |
| Depreciation | 15.77K |
| Stock based compensation | 0 |
| Loss on disposal of equipment | |
| Non-cash interest accrued | |
| Increase/(Decrease) in prepaid expenses | 46.36K |
| Increase/(Decrease) in accrued liabilities and officers’ salaries | |
| NET CASH USED IN OPERATING ACTIVITIES | -170.6K |
| Cash acquired in Rophe acquisition | |
| Purchase of equipment | |
| NET CASH USED IN INVESTING ACTIVITIES | 0 |
| Stockholder advances/(repayments) | |
| Proceeds from sale of common stock | |
| Deferred financing costs | |
| Repayment of obligations under capital leases | |
| Proceeds from loans payable | |
| NET CASH PROVIDED BY FINANCING ACTIVITIES | 180.56K |
| NET (DECREASE) INCREASE IN CASH | 12.9K |
| CASH - BEGINNING OF PERIOD | 5K |
| CASH - END OF PERIOD | 17.89K |
| Interest paid | |
| Accounts payable as partial consideration for Rophe acquisition | |
| Common stock issued as partial consideration for Rophe acquisition | |
| Acquisition of equipment under capital lease obligations | |