XML 23 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss $ (789,129) $ (2,021,794)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 24,973 19,209
Common stock issued for services 239,111 895,821
Amortization of debt discount 31,500   
Bad debt expense 12,395   
Unrealized (gain) loss on marketable securities (28,000) 1,435,600
Realized loss on marketable securities 4,484 84,841
Marketable securities received for revenue    (705,857)
Securities held in related party equity method investee received for related party revenue    (581,781)
Impairment of equity method investment held in related party 172,617   
Loss on equity method investment held in related party 234,581 37,623
Loss on extinguishment of debt 7,200   
Changes in operating assets and liabilities:    
Accounts receivable    (1,730)
Prepaid expenses (32,600)   
Accounts payable and accrued expenses (50,695) (2,801)
Deferred revenue    (216,095)
Net cash used in operating activities (173,563) (1,056,964)
Cash flows from investing activities:    
Proceeds from the sale of marketable securities 4,888 398,767
Cash paid for acquisition of fixed assets (51) (7,205)
Net cash provided by investing activities 4,837 391,562
Cash flows from financing activities:    
Proceeds from the issuance of related party debt 14,610   
Proceeds from issuance of preferred stock    600,000
Proceeds from issuance of common stock 10,000   
Proceeds from the issuance of convertible debt 35,000   
Proceeds from the issuance of debt 26,000   
Net cash provided by financing activities 85,610 600,000
Net decrease in cash (83,116) (65,402)
Cash - beginning of year 84,325 149,727
Cash - end of year 1,209 84,325
SUPPLEMENT DISCLOSURES:    
Interest paid 13 48
Income taxes paid      
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Common stock issued for the conversion of preferred stock 60,000   
Common stock issued for the conversion of debt 59,000   
Beneficial conversion feature on debt 31,500   
Common stock returned and cancelled 713   
Related party deferred revenue written-off against carrying value of equity method investment in related party 193,219   
Equity method investment received for related party deferred revenue    193,219
Deemed dividend beneficial conversion feature on convertible preferred stock    $ 600,000