XML 45 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOW (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Income (Loss) $ (4,974,535) $ 1,532,720
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock compensation issued for services in excess of proceeds 300,000 8,027,354
Employee stock compensation 702,495 1,858,459
Loss on the conversion of accounts payable to common stock 2,845,458   
Depreciation expense 181,453 10,885
Amortization of financing costs 92,750 18,550
Financing costs 75,000   
Interest from original issue discount on convertible debentures 1,126 72,141
Change in fair value of derivative liabilities (904,563) (13,080,694)
Changes in assets and liabilities:    
Decrease in accounts receivable    (150,000)
Increase in accounts payable and accrued expenses 825,682 195,165
Increase in accrued interest payable 77,519   
Increase in deferred income    720,000
Increase in accrued liabilities, related party 251,940 154,685
Net cash used in operating activities (525,675) (640,735)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of equipment and leasehold improvements (4,271) (2,117,715)
Cash provided by (used in) investing activities (4,271) (2,117,715)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from sale of common stock 20,000 2,044,250
Proceeds from the sales of Series D Preferred Stock, net of fees    230,000
Proceeds from sale of convertible debentures, net of fees    387,400
Proceeds (repayments) to related party advances 274,893 (25,000)
Bank overdraft    11,606
Proceeds from notes payable 225,000   
Cash provided by financing activities 519,893 2,648,256
Net change in cash (10,053) (110,194)
Cash and cash equivalents at the beginning of period 10,159 110,194
Cash and cash equivalents at the end of period 106   
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest 15,000   
Cash paid for taxes      
NON CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of accounts payable and accrued expenses to common stock 567,542   
Conversion of convertible debenture and accrued interest to common stock    103,648
Conversion of note payable to common stock and warrants 500,000 500,000
Original issue discount attributed with a note payable $ 11,111