XML 30 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash flows from operating activities:    
Net income $ 481,320 $ 298,149
Adjustments to reconcile net income to net cash used in operating activities:    
Bad debt expense 60,000  
Interest expense related to warrant amortization 42,102 9,504
Stock based compensation 100,458 31,625
Changes in operating assets and liabilities:    
Accounts receivable, net (640,004) (427,085)
Related party receivable   (106)
Prepaid expenses 3,750 (15,000)
Accounts payable and accrued liabilities (94,176) 50,579
Net cash used in operating activities (46,550) (52,334)
Cash flows from financing activities:    
Proceeds from issuance of note payable 50,000  
Proceeds from issuance of debentures and warrants   200,000
Proceeds from related party payable 128,600 147,700
Repayments on related party payable (57,002) (135,000)
Net cash provided by financing activities 121,598 212,700
Net increase in cash and cash equivalents 75,048 160,366
Cash and cash equivalents at beginning of period 54,582 177,203
Cash and cash equivalents at end of period 129,630 337,569
Supplementary disclosure of non-cash financing activities:    
Issuance of common stock for conversion of related party payable $ 1,020,200