XML 26 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash flows from operating activities:    
Net loss $ (555,258) $ (1,375,670)
Adjustments to reconcile net loss to net cash used in operating activities:    
Gain on extinguishment of debt   (35,240)
Debt modification expense   966
Write off of website development costs   38,750
Warrants/options issued for consulting services   61,954
Common stock issued for services 25,542 105,417
Common stock issued for compensation 40,000 50,000
Stock issued for interest 3,421 3,421
Compensatory element of stock options 16,182 186,143
Depreciation   7,633
Amortization of software and website development costs 29,670 22,031
Amortization of discount related to debt 69,559 535,054
Increase (decrease) in cash flows as a result of changes in asset and liability account balances:    
Prepaid expenses and other assets   (3,138)
Deposit 6,754  
Deferred rent   (923)
Accounts payable and accrued expenses 89,473 148,480
Due to stockholders   (4,314)
Total adjustments 280,601 1,116,234
Net cash used in operating activities (274,657) (259,436)
Cash flows from investing activities:    
Capitalized software costs   (109,819)
Capitalized website development costs   (5,000)
Net cash used in investing activities   (114,819)
Cash flows from financing activities:    
Proceeds from sale of common stock 45,000 212,500
Proceeds from exercise of stock options   26,970
Proceeds from bridge notes payable 311,000 130,000
Payments under capital lease   (1,282)
Net cash provided by financing activities 313,500 335,747
Net increase (decrease) in cash 38,843 (38,508)
Cash at beginning of period 3,956 60,209
Cash at end of period 42,799 21,701
Supplemental disclosures of cashflow information:    
Interest paid in cash 33,570  
Taxes paid in cash      
Supplemental Schedules of Noncash Investing and Financing Activities:    
Beneficial conversion featured in connection with issuance of bridge notes 189,524  
Restricted stock issued in connection to bridge loans      
Common stock dividends payable for Series B Preferred Stock 117,542 116,250
Common stock dividends issued for Series B Preferred Stock      
Bridge Loan
   
Cash flows from financing activities:    
Payments of notes payable (42,500) (30,000)
Equipment
   
Cash flows from financing activities:    
Payments of notes payable   (2,441)
Extinguishment of payable
   
Supplemental Schedules of Noncash Investing and Financing Activities:    
Common stock issued   197,400
Debt conversion
   
Supplemental Schedules of Noncash Investing and Financing Activities:    
Common stock issued   1,116,126
Accrued interest
   
Supplemental Schedules of Noncash Investing and Financing Activities:    
Common stock issued   125,012
Warrant modification
   
Supplemental Schedules of Noncash Investing and Financing Activities:    
Deemed preferred stock dividend      
Issuance of warrants and common stock in connection with purchase of Series B Preferred
   
Supplemental Schedules of Noncash Investing and Financing Activities:    
Deemed preferred stock dividend