XML 28 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash Flows From Operating Activities:    
Net loss $ (3,637,735) $ (1,018,921)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 7,296 3,014
Loss on disposal of computer equipment    1,697
Amortization of debt issuance costs    29,500
Gain on settlement of accrued liabilities    (47,501)
Accretion of debt discount    144,954
Change in fair value of derivative liabilities 3,970,952 1,012,274
Share based payments 661,802 302,310
Changes in operating assets and liabilities:    
Accounts receivable 22,788 13,657
Inventory (27,002)   
Prepaid expenses (358,155) (99,643)
Security deposit (19,680)   
Accounts payable and accrued liabilities 426,004 (105,017)
Unearned convention revenue 685,435 6,837
Net Cash Provided by Operating Activities 1,731,705 243,161
Cash Flows from Investing Activities:    
Purchases of property and equipment (54,919)   
Net Cash Used In Investing Activities (54,919) 0
Cash Flows from Financing Activities:    
Proceeds from the issuance of convertible preferred stock    1,550,000
Payment of stock issuance costs    (233,236)
Repayment of convertible promissory note    (25,000)
Net Cash Provided By Financing Activities 0 1,291,764
Net change in cash 1,676,786 1,534,925
Cash at beginning of reporting period 1,957,060 422,135
Cash at end of reporting period 3,633,846 1,957,060
Supplemental disclosures of cash flow information:    
Interest paid      
Income tax paid      
Supplemental disclosure of non-cash investing and financing activities:    
Conversion of convertible notes and interest to preferred stock    809,139
Conversion of accrued dividends to common stock 629,524   
Conversion of preferred stock to common stock 100,000   
Extinguishment of derivative liability 8,754,987 24,844
Stock issuance costs accrued to additional paid-in capital 120,750   
Issuance of common stock for settlement of accrued liabilities   322,000
Deemed dividend $ 242,482 $ 1,018,921