XML 68 R5.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 for the year $ (1,534,892) $ (2,121,522)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 3,059 35,758
Bad debt expense    15,257
Impairment of intangible assets    549,120
Impairment of deferred project costs    56,513
Stock based compensation 97,500 6,000
Warrant-based compensation 197,482   
Amortization of debt discounts 310,000 46,753
Gain on settlement of liability to former officer    (243,953)
Gain on settlement of debt (1,397,217)   
Gain on settlement of AP (57,522)   
Loss on derivative liability 1,021,457 117,450
Loss on warranty liability 274,806   
Net change in assets and liabilities:    
(Increase) decrease in contract receivables 64,800 (48,941)
(Increase) decrease in prepaid expenses 81,108 61,422
(Increase) decrease in deferred project costs 327,989 26,839
(Increase) decrease in other current assets    4,300
(Increase) decrease in other assets    7,092
Increase (decrease) in accounts payable - trade 22,630 (135,565)
Increase in accrued liabilities 553,362 1,278,811
Net cash provided by (used in) operating activities (35,438) (344,666)
Cash flows from financing activities:    
New borrowings 170,000 50,000
Borrowings under bridge loans from affiliates 288,857 367,500
Repayment on bridge loans from affiliates (385,000) (40,000)
Repayment of debt on notes (72,464) (38,983)
Net cash provided by financing activities 1,393 338,517
Net increase (decrease) in cash (34,045) (6,149)
Cash - beginning of year 49,147 55,296
Cash - end of year 15,102 49,147
Supplemental disclosure of cash flow information:    
Cash payments for interest 397,373 48,335
Non-cash investing and financing activities:    
Warrant cashless exercise 1,879   
Extinguishment of derivative liability 1,332,360  
Debt discounts due to warrants issued with debt    356,753
Additions to related party debt due to payments made on behalf of the Company 23,500 10,000
Additions to prepaid insurance with debt $ 54,504 $ 48,729