XML 58 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (707,135) $ (1,422,895)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and accretion expense 598   
Common Stock issues for services 7,300 187,487
Change in fair value of investment 12,367 213,356
Changes in operating assets and liabilities:    
Prepaid expenses and other assets 7,280 (196,571)
Accounts payable and accrued liabilities 133,704 145,525
Net cash used in operating activities (545,886) (1,073,098)
CASH FLOWS USED IN INVESTING ACTIVITIES:    
Acquisitions of fixed assets, net of disposals    (20,340)
Net cash provided by investing activities    (20,340)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable 21,000 443,458
Proceeds from related parties, net of repayments 518,647 (88,687)
Proceeds from private placement, net of fees (including cash received for shares to be issued) - preferred and common stock 5,000 860,500
Increase in cash from loan overdraft line of credit 239,975   
Repayments made on note payable (280,000) (13,500)
Net cash provided by financing activities 504,622 1,201,771
Net increase (decrease) in cash and cash equivalents (41,264) 108,333
CASH - BEGINNING OF PERIOD 55,653 17,605
CASH - END OF PERIOD 14,389 125,938
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest 71,417   
Cash paid for income taxes      
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES:    
Accrued interest payable (prepaid interest) added (removed) to (from) principal balance 5,770 26,241
Prepaid expenses incurred as a result of issuance of common stock $ 3,150 $ 97,500