XML 61 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash flows from operating activities:    
Net loss $ (1,248,523) $ (757,465)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 68,091 102,557
Amortization of debt discount 89,515   
Amortization of debt issuance costs 4,910   
Common stock issued for services 106,500 88,000
Share-based compensation expense 164,779 112,750
Accrued interest    40,472
Gain on derivative liability (59,194)   
Loss on extinguishment of debt 2,832   
Changes in assets and liabilities:    
Accounts receivable, net 4,583 (3,689)
Prepaid expenses (2,000)   
Other assets    1,075
Accounts payable (6,492) (79,790)
Payroll and sales tax payable (4,740) (97,763)
Deferred revenue (976) 5,239
Accrued liabilities 356,251 184,910
Accrued interest 35,472   
Net cash used in operating activities (488,992) (403,704)
Cash flows from investing activities:    
Purchases of property and equipment (17,858) (247)
Net cash used in investing activities (17,858) (247)
Cash flows from financing activities:    
Proceed from notes payable 47,500 400,000
Debt issuance costs (2,500)   
Payment of notes payable (9,000) (95,000)
Proceeds from issuance of common stock 617,529 198,000
Net cash provided by financing activities 653,529 503,000
Net increase in cash 146,679 99,049
Cash at beginning of period 5,481 3,700
Cash at end of period $ 152,160 $ 102,749