XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (3,897,839) $ (799,689)
Adjustments to reconcile net loss to net cash provided by / (used in) operating activities:    
Depreciation, depletion and amortization 116,464 78,265
Gain on sale of assets (113,841) 7,354
Loss on conversion of debt for equity 9,513   
Amortization of discount on notes payable 17,203 3,983
Accretion of asset retirement obligation 1,433 1,176
Impairment expense 38,000   
Stock based compensation (shares issued and owed) 2,329,402   
Interest imputed on related-party notes    1,953
Amortization of deferred revenue (79,899) (24,668)
Changes in operating assets and liabilities:    
Accounts receivable (8,686) 7,038
Prepaid expenses & other assets 825   
Accounts payable & accrued expenses 263,087 (6,514)
Accrued liabilities to related parties 91,976 3,000
Cash Call Liability    74,200
Net cash used in operating activities (1,232,362) (653,902)
CASH FLOWS FROM INVESTING ACTIVITIES    
Deposit on equipment lease purchase    (8,000)
Purchases of other fixed assets (2,000) (127,298)
Net cash used in investing activities (2,000) (135,298)
CASH FLOWS FROM FINANCING ACTIVITIES    
Advances from related parties, net 369,763 831,505
Proceeds from notes payable 486,008 150,000
Principal payments on notes payable (1,494) (179,097)
Common Stock issued for cash 381,654   
Bank overdraft 1,246 (1,982)
Net cash provided by financing activities 1,237,177 800,426
Foreign Currency Translation Gain(Loss) (4,400)   
Net increase / (decrease) in cash and cash equivalents (1,585) 11,226
Cash and cash equivalents, beginning of period 2,235 14,715
Cash and cash equivalents, end of period 650 25,941
SUPPLEMENTAL CASH FLOW INFORMATION    
Cash paid for interest 166,257 17,508
Shares issued for retirement of debt 200,100   
Shares issued to relieve related party notes payable 374,500   
Shares issued to relieve accounts payable 3,000   
Related Party notes payable forgiven    971,504
Shares issued by related party on behalf of company for potential acquisition    140,000
Shares issued to re-purchases ORRI 38,000   
Shares issued to relieve stock payable $ 1,112,243