XML 43 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities    
Net loss $ (7,667,407)us-gaap_NetIncomeLoss $ (3,376,238)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt (recoveries) 62,601us-gaap_ProvisionForDoubtfulAccounts (27,129)us-gaap_ProvisionForDoubtfulAccounts
Depreciation and amortization 206,437us-gaap_DepreciationDepletionAndAmortization 260,423us-gaap_DepreciationDepletionAndAmortization
Impairment of intangible assets 1,659,335us-gaap_ImpairmentOfIntangibleAssetsFinitelived 276,282us-gaap_ImpairmentOfIntangibleAssetsFinitelived
Amortization of deferred financing costs 422,451us-gaap_AmortizationOfFinancingCosts 79,123us-gaap_AmortizationOfFinancingCosts
Amortization of discounts on convertible debts 518,465us-gaap_AmortizationOfDebtDiscountPremium 237,065us-gaap_AmortizationOfDebtDiscountPremium
Loss on debt modifications, related parties 172,864epaz_LossOnDebtModificationsRelatedParties 96,032epaz_LossOnDebtModificationsRelatedParties
Loss on default provisions of convertible debt 12,842epaz_LossOnDefaultProvisionsOfConvertibleDebt 0epaz_LossOnDefaultProvisionsOfConvertibleDebt
Change in fair market value of derivative liabilities 777,664us-gaap_DerivativeGainLossOnDerivativeNet 0us-gaap_DerivativeGainLossOnDerivativeNet
Stock based compensation issued for services 105,173epaz_StockBasedCompensationIssuedForServices 0epaz_StockBasedCompensationIssuedForServices
Stock based compensation issued for services, related party 2,964,608epaz_StockBasedCompensationIssuedForServicesRelatedParty 1,713,150epaz_StockBasedCompensationIssuedForServicesRelatedParty
Decrease (increase) in assets:    
Accounts receivable 1,130us-gaap_IncreaseDecreaseInAccountsReceivable 38,876us-gaap_IncreaseDecreaseInAccountsReceivable
Other current assets 56,247us-gaap_IncreaseDecreaseInOtherCurrentAssets (56,134)us-gaap_IncreaseDecreaseInOtherCurrentAssets
Increase (decrease) in liabilities:    
Accounts payable (158,735)us-gaap_IncreaseDecreaseInAccountsPayable 153,436us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses 44,728us-gaap_IncreaseDecreaseInAccruedLiabilities 27,798us-gaap_IncreaseDecreaseInAccruedLiabilities
Accrued expenses, related parties 99,029us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties 10,796us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties
Deferred revenues 43,661us-gaap_IncreaseDecreaseInDeferredRevenue 102,540us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash provided by (used in) operating activities (678,907)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (463,980)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities    
Cash acquired in merger 736us-gaap_CashAcquiredFromAcquisition 0us-gaap_CashAcquiredFromAcquisition
Purchase of equipment (48,778)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (6,830)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisition of subsidiaries (710,491)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net cash used in investing activities (758,533)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (6,830)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities    
Payments on capital lease obligations payable (11,532)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (25,699)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Proceeds from notes payable, related parties 811,137us-gaap_ProceedsFromRelatedPartyDebt 634,379us-gaap_ProceedsFromRelatedPartyDebt
Repayment of notes payable, related parties (82,879)us-gaap_RepaymentsOfRelatedPartyDebt (210,596)us-gaap_RepaymentsOfRelatedPartyDebt
Proceeds from convertible debts 109,600us-gaap_ProceedsFromConvertibleDebt 202,000us-gaap_ProceedsFromConvertibleDebt
Repayment of convertible debts (1,500)us-gaap_RepaymentsOfConvertibleDebt (60,500)us-gaap_RepaymentsOfConvertibleDebt
Proceeds from long term debts 1,190,306us-gaap_ProceedsFromIssuanceOfLongTermDebt 450,800us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayment of long term debt (679,551)us-gaap_RepaymentsOfLongTermDebt (357,108)us-gaap_RepaymentsOfLongTermDebt
Net cash provided by financing activities 1,335,581us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 633,276us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase (decrease) in cash (101,859)us-gaap_CashPeriodIncreaseDecrease 162,466us-gaap_CashPeriodIncreaseDecrease
Cash - beginning 208,567us-gaap_Cash 46,101us-gaap_Cash
Cash - ending 106,708us-gaap_Cash 208,567us-gaap_Cash
Supplemental disclosures:    
Interest paid 32,991us-gaap_InterestPaid 205,508us-gaap_InterestPaid
Income taxes paid 0us-gaap_IncomeTaxesPaid 0us-gaap_IncomeTaxesPaid
Non-cash investing and financing activities:    
Acquisition of subsidiary in exchange for debt 961,988us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1 0us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1
Value of shares issued for conversion of debt 695,353us-gaap_StockIssued1 329,300us-gaap_StockIssued1
Value of shares issued for conversion of debt, related parties 173,477epaz_ValueOfSharesIssuedForConversionOfDebtRelatedParties 0epaz_ValueOfSharesIssuedForConversionOfDebtRelatedParties
Beneficial conversion feature 124,810us-gaap_AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature 195,652us-gaap_AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
Discount on derivatives 422,240epaz_DiscountOnDerivatives 0epaz_DiscountOnDerivatives
Deferred financing costs 432,194epaz_DeferredFinancingCosts 107,076epaz_DeferredFinancingCosts
Conversion of Preferred C to Common A 329,000epaz_ConversionOfPreferredCToCommon 0epaz_ConversionOfPreferredCToCommon
Derivative adjustment due to debt conversion 1,199,904epaz_DerivativeAdjustmentDueToDebtConversion 0epaz_DerivativeAdjustmentDueToDebtConversion
Dividends payable declared $ 0us-gaap_DistributedEarnings $ 11,000us-gaap_DistributedEarnings