XML 42 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities    
Net loss $ (1,906,689) $ (336,862)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Bad debts 2,957 82,306
Depreciation and amortization 119,628 96,984
Amortization of intangible assets 155,448 80,047
Amortization of deferred financing costs 25,849 1,772
Finance costs on debt modification, related party 98,528   
Loss on debt settlements, related party 38,671   
Amortization of discount on convertible notes payable 155,759 50,551
Stock based compensation issued for services, related parties 1,278,151   
Decrease (increase) in assets:    
Accounts receivable 108,466 89,291
Other current assets 7,032 (130)
Increase (decrease) in liabilities:    
Accounts payable 63,297 (10,530)
Accrued expenses (4,039) 595
Accrued expenses, related parties (19,356)   
Deferred revenues (103,438) 56,137
Net cash provided by operating activities 20,264 110,161
Cash flows from investing activities    
Proceeds from the sale of equipment 14,175   
Purchase of equipment (166,652)   
Acquisition of subsidiaries (39,200) (5,000)
Net cash used in investing activities (191,677) (5,000)
Cash flows from financing activities    
Payments on capital lease obligations payable (36,066) (46,764)
Proceeds from notes payable, related parties 203,650   
Repayment of notes payable, related parties (255,163) (138,018)
Proceeds from long term debts 386,041 134,761
Repayment of long term debt (251,990) (170,585)
Proceeds from convertible debts 158,374 87,500
Net cash provided by (used in) financing activities 204,846 (133,106)
Net increase (decrease) in cash 33,433 (27,945)
Cash - beginning 12,668 40,613
Cash - ending 46,101 12,668
Supplemental disclosures:    
Interest paid 80,023 111,549
Income taxes paid      
Non-cash investing and financing activities:    
Acquisition of subsidiary in exchange for debt 460,800 200,000
Acquisition of leased assets for debt 17,855   
Value of shares issued for conversion of debt 333,000 8,000
Value of shares issued for conversion of debt, related parties 44,728   
Discount on beneficial conversion features $ 277,323 $ 65,529