XML 23 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 $ (303,903) $ 573,124
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation 851 989
Change in fair value of derivative liabilities (225,778) (1,408,494)
Amortization of debt issuance costs 29,500   
Accretion of debt discount 144,954   
Share based payments 20,723 233,588
Changes in operating assets and liabilities:    
Accounts receivable (10,936) 6,819
Prepaid expenses and other long term asset (304,863) (106,262)
Accounts payable and accrued liabilities 106,148 210,908
Unearned convention revenue 321,698 206,344
Net Cash Used In Operating Activities (221,606) (282,984)
Cash Flows From Investing Activities:    
Disposal of equipment    2,639
Net Cash Used In Investing Activities    2,639
Cash Flows From Financing Activities:    
Proceeds from the issuance of convertible preferred stock 825,000   
Payment of stock issuance costs (142,250)   
Net proceeds (repayment) of related party - notes payable    (74,983)
Net Cash Provided By (Used in ) Financing Activities 682,750 (74,983)
Net change in cash 461,144 (355,328)
Cash at beginning of period 422,135 542,564
Cash at end of year period 883,279 187,236
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 518,508   
Conversion of convertible notes to preferred stock 325,000   
Deemed dividend $ 53,871 $ 19,251