XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities:    
Net loss for the period $ (859,154) $ (1,307,728)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 3,058 34,739
Stock-based compensation 63,997 6,000
Loss on derivative liability 1,442,561   
Gain on settlement of debt (1,435,104)   
Amortization of debt discounts 310,000   
Net change in assets and liabilities:    
Extinguishment of derivative liability 58,800 (1,077)
(Increase) decrease in prepaid expenses (1,729) 16,947
(Increase) decrease in deferred project costs 354,010 49,780
(Increase) decrease in other current assets 6,000   
(Increase) decrease in other assets    (4,999)
Increase (decrease) in accounts payable - trade (47,500) 35,124
Increase in accrued liabilities 378,796 1,072,414
Net cash provided by operating activities 273,734 (98,800)
Cash flows from financing activities:    
Borrowings under bridge loans from affiliates 83,500 40,000
Proceeds from notes payable 58,796 57,500
Payments on bridge loans from affiliates (301,278) (40,000)
Payments on third-party debt (59,746)   
Net cash provided by financing activities (218,728) 57,500
Net decrease in cash 55,006 (41,300)
Cash - beginning of period 49,147 55,296
Cash - end of period 104,153 13,996
Supplemental disclosure of cash flow information:    
Cash payments for interest      
Cash payments for income taxes      
Non-cash Transactions    
Warrants cashless exercise 18,790   
Extinguishment of derivative liability $ 1,332,360