XML 18 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended 20 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (5,393,215) $ (1,093,049) $ (6,229,603)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 38,231 47,840 86,904
Equity based compensation 6,348 25,173 31,521
Warrant valuation adjustment, net 368,020 (2,748,819) (2,314,567)
Accelerated amortization of debt discount from conversion of debenture 11,974 59,080 71,054
Amortization of debt discount 150,125 244,267 502,377
Loan default fee 45,250    45,250
Net loss (gain) on conversion of convertible notes 2,214,611 (61,661) 2,152,950
Subsidiary acquisition costs 1,720,000    1,720,000
Impairment of goodwill    1,035,168 1,035,168
Common shares issued in lieu of cash to Intellicell for license fee    58,209 58,209
Common shares issued in lieu of cash for interest and penalty interest 14,704 6,432 21,342
Common shares issued in lieu of cash for services rendered by non-employees 287,200 818,514 1,105,714
Common shares issued in lieu of cash compensation to employees    144,000 144,000
Financing fee    427,073 427,073
Changes in certain assets and liabilities:      
Receivable due from credit card clearing house    59,418   
Prepaid expenses    (1,686) (63)
Security deposits and other    39,689 39,689
Accounts payable and accrued expenses 314,213 (177,656) 675,263
Accounts payable and accrued expenses, discontinued operations 89,085 845,233   
Net cash used in operating activities (133,454) (272,775) (427,719)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property and equipment         
Net cash used in investing activities         
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from sale of preferred and common stock 32,500 225,000 257,500
Proceeds from issuance of debt 27,500 102,500 130,000
Net cash provided by financing activities 60,000 327,500 387,500
Net change in cash and cash equivalents (73,454) 54,725 (40,219)
Cash and cash equivalents at beginning of period 81,755 38,256 48,520
Cash and cash equivalents at end of period 8,301 92,981 8,301
Cash paid during the year for:      
Income taxes         
Interest expense         
Non-cash transactions:      
Conversion of convertible debentures to 6,655,581, 2,283,898 and 8,939,479 shares of common stock, respectively 97,450 42,000 139,450
Subsidiary acquisition costs 1,720,000 1,035,168 2,755,168
Issuance of Series C shares in exchange for warrants and interest $ 2,695,000