XML 28 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash flows from operating activities:    
Net (loss) $ (1,422,595) $ (48,963)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities 0 (1,761,726)
Fair value of options and warrants issued for services 275,598 108,596
Fair value of option and warrant modifications 0 121,621
Fair value of warrants issued for interest 0 198
Fair value of common stock issued in connection with service rendered 280,800 194,000
Fair value of convertible promissory notes modifications 0 266
Fair value of common stock issued in connection with note payable issuance 0 44,000
Fair value of common stock issued in connection with the conversion of convertible promissory notes 0 (332)
Depreciation 21,027 59,441
Amortization of debt discount 0 19,284
Amortization of prepaid expenses 2,285 16,199
Amortization of deferred financing costs 0 648
Gain from debt settlement 0 279
Changes in operating assets and liabilities:    
Accounts receivable (1,502) 19,820
Accounts payable, accrued expense and accrued payroll taxes 205,915 218,360
Deferred revenues 0 0
Accrued interest on convertible promissory notes 38,643 46,755
Net cash used in operating activities (599,829) (961,554)
Cash flows used in investing activities:    
Capital expenditures (1,055) (816)
Net cash used in investing activities (1,055) (816)
Cash flows from financing activities:    
Proceeds from issuance of convertible promissory notes 0 50,000
Proceeds from issuance of notes payable 266,000 264,000
Repayment of notes payable 0 (110,000)
Net proceeds from issuance of common stock for cash 306,250 735,969
Cash overdraft (49,767) 22,401
Proceeds from exercise of stock options 78,400 0
Net cash provided by financing activities 600,883 962,370
Net decrease in cash 0 0
Cash, beginning of period 0 0
Cash, end of period 0 0
Supplemental disclosures of cash flow information:    
Cash paid for interest 2,153 0
Cash paid for income taxes   0
Non-cash investing and financing activities:    
Write off of fully depreciated property and equipment   183,641
Fair value of warrants and embedded conversion features issued in connection with the issuance of convertible promissory notes and corresponding debt discount   47,672
Conversion of convertible promissory notes and accrued interest into shares of common stock   129,374
Conversion of notes payable into shares of common stock   458,500
Fair value of common stock issued for accrued interest 103,224 0
Fair value of derivative liability   $ 2,313,564