XML 88 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. Asset Purchase Acquisitions (Tables)
6 Months Ended
Jun. 30, 2013
Capital Lease Initiation Date  
Schedule of Assets Acquired and Liabilities Assumed
    March 28,  
    2012  
Consideration:        
Cash paid at closing   $ 39,200  
Small business loan(1)     360,800  
Seller financed note payable(2)(3)     124,697  
Fair value of total consideration exchanged   $ 524,697  
         
Fair value of identifiable assets acquired assumed:        
Other current assets   $ 7,367  
Equipment     2,703  
Contracts     258,000  
Technology-based intangible assets     124,000  
Non-compete agreement     18,000  
Total fair value of assets assumed     410,070  
Consideration paid in excess of fair value (Goodwill)(4)   $ 114,627  
Unaudited Supplemental Pro Forma Results of Operations
    Combined Pro Forma:  
   

For the six months ended

June 30,

 
    2013     2012  
Revenue:   $ 487,129     $ 720,390  
                 
Expenses:                
Operating expenses     2,194,288       1,130,649  
                 
Net operating income (loss)     (1,707,159 )     (410,259 )
                 
Other income (expense)     (358,990 )     (87,396 )
                 
Net income (loss)   $ (2,066,149 )   $ (497,655 )
                 
Weighted average number of common shares                
Outstanding – basic and fully diluted     1,283,603,738       31,586,526  
                 
Net income (loss) per share – basic and fully diluted   $ (0.00 )   $ (0.02 )