XML 23 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash Flows From Operating Activities:    
Net loss $ (2,991,295) $ (722,464)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 1,701 1,383
Change in fair value of derivative liabilities 2,157,556 (1,489,393)
Amortization of debt issuance costs 29,500   
Accretion of debt discount 144,954   
Share based payments 114,213 633,004
Changes in operating assets and liabilities:    
Accounts receivable (22,223) (39,225)
Prepaid expenses and other long term asset (237,879) (85,564)
Accounts payable and accrued liabilities 240,447 475,508
Unearned convention revenue 557,060 276,127
Net Cash Used In Operating Activities (5,966) (950,624)
Cash Flows From Investing Activities:    
Purchases of property and equipment   (3,428)
Disposal of equipment    2,639
Loan to related party    (12,580)
Net Cash Used In Investing Activities    (13,369)
Cash Flows From Financing Activities:    
Proceeds from the issuance of convertible preferred stock 1,550,000 545,000
Payment of stock issuance costs (233,236) (30,000)
Net proceeds (repayment) of related party - notes payable    (74,983)
Net Cash Provided By Financing Activities 1,316,764 440,017
Net change in cash 1,310,798 (523,976)
Cash at beginning of period 422,135 542,564
Cash at end of period 1,732,933 18,588
Supplemental disclosures of cash flow information:    
Interest paid      
Income tax paid      
Supplemental disclosure of non-cash investing and financing activities:    
Conversion of convertible notes to preferred stock 325,000   
Deemed dividend $ 1,570,944 $ 501,975