XML 43 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net loss $ (857,293) $ (612,317)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 322 210
Amortization of debt discount 41,651 28,879
Financing costs paid in equity 37,980  
Stock-based compensation expense from options, warrants, and shares issued for services 183,953 51,983
Loss on settlement of liabilities, net    30,015
Other    (1,198)
Changes in operating assets and liabilities    
Accounts Receivable    38,500
Prepaid expenses and other current assets 48,982 59,467
Accounts payable 11,687 59,495
Accrued compensation and related expense 29,740 50,704
Accrued interest and other liabilities (4,274) 1,372
Net cash used in operating activities (507,252) (292,890)
Cash flows from investing activities    
Purchases of fixed assets (9,225)   
Net cash used in investing activities: (9,225)   
Cash flows from financing activities:    
Proceeds from sale of common stock 700,000   
Proceeds from notes payable, net 120,000 90,500
Proceeds from sale of preferred stock 36,000   
Proceeds from warrant exercise 2,000   
Principal payments on notes payable (132,500) (13,333)
Net cash provided by financing activities 725,500 77,167
Net change in cash and cash equivalents 209,023 (215,723)
Cash and cash equivalents, beginning of year 18,346 235,145
Cash and cash equivalents, end of year 227,369 19,422
Supplemental cash flow information    
Cash paid for interest 5,647   
Cash paid for income taxes      
Noncash investing and financing activities    
Advanced payment of shares for future settlement of liabilities 0 52,982
Discount (including beneficial conversion feature) on notes payable 14,965 65,534
Settlement of Liabilities and Conversion of Convertible Notes [Member]
   
Noncash investing and financing activities    
Shares and Warrants issued in connection with settlement of liabilities and conversion of convertible notes 38,275 113,146
Asset Purchase Agreement [Member]
   
Noncash investing and financing activities    
Shares issued in connection with an Asset Purchase Agreement $ 120,633