XML 23 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash Flows From Operating Activities:    
Net income (loss) $ (2,114,553) $ 291,530
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation 2,022 5,261
Derivative income (345,425)   
Accretion of debt discount 65,753   
Share based payments 722,571   
Changes in operating assets and liabilities:    
Accounts receivable (22,534) (20,911)
Prepaid and other (116,465) (124,805)
Accounts payable and accrued liabilities 433,468 (117,880)
Unearned convention revenue 139,969 129,501
Net Cash Provided By (Used In) Operating Activities (1,235,194) 162,696
Cash Flows From Investing Activities:    
Purchases of property and equipment (1,789)   
Loan to related party    (153,075)
Net Cash Used In Investing Activities (1,789) (153,075)
Cash Flows From Financing Activities:    
Proceeds from the issuance of convertible preferred stock 545,000   
Stock issuance costs paid (30,000)   
Proceeds from issuance of convertible notes and warrants 453,100   
Net proceeds (repayment) of related party - notes payable (74,983)   
Net Cash Provided By Financing Activities 893,117   
Net change in cash (343,866) 9,621
Cash at beginning of period 542,564 2,364
Cash at end of period 198,698 11,985
Supplemental disclosures of cash flow information:    
Cash paid for interest      
Cash paid for taxes      
Supplemental disclosure of non-cash investing and financing activities:    
Direct expense to retained earnings for derivative liability 501,975   
Debt discount recorded on convertible debt accounted for as a derivative liability $ 256,596