XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash flows from operating activities:    
Net loss $ (725,433) $ (265,970)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 37,233 51,279
Amortization of debt discount 44,381   
Amortization of debt issuance costs 2,266   
Common stock issued for services 106,500 38,000
Share-based compensation expense 105,559 56,375
Accrued interest    8,250
Gain on derivative liability (4,930)   
Changes in assets and liabilities:    
Accounts receivable, net 9,129 (14,270)
Other assets    1,075
Accounts payable (632) (79,779)
Payroll and sales tax payable (3,356) (79,004)
Deferred revenue (873) 10,231
Accrued liabilities 178,125 67,138
Accrued interest 17,821   
Net cash used in operating activities (234,210) (206,675)
Cash flows from investing activities:    
Purchases of property and equipment (4,710) (247)
Net cash used in investing activities (4,710) (247)
Cash flows from financing activities:    
Proceed from note payable 47,500 15,000
Debt issuance costs (2,500)   
Proceeds from notes payable - related party (9,000)   
Proceeds from issuance of common stock 363,500 198,000
Net cash provided by financing activities 399,500 213,000
Net increase in cash 160,580 6,078
Cash at beginning of period 5,481  
Cash at end of period 166,061  
Supplemental cash flow information:    
Cash paid for interest      
Common stock issued for conversion of notes 47,500 175,438
Stock issued for accounts payable $ 14,125