XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Operating Activities    
Net loss $ 1,669,357 $ (3,140,246)
Adjustments to reconcile net loss to cash flows used in operating activities    
Depreciation & amortization expense 0 23,422
Stock based compensation 78,888 778,007
Shares issued for services 295,875 0
Interest expense - beneficial conversion features new note and discount amortization 72,034 249,710
Interest expense - noncash 153,024 0
Interest expense - contingencies 8,438 8,438
Change in fair value of derivative liability (2,497,072) 564,061
Amortization of debt issue costs 10,601 10,601
Changes in operating assets and liabilities:    
Prepaid expense (32,137) 60,999
Accounts payable (73,342) 24,775
Accrued liabilities 117,266 1,025,372
Cash flows used in operating activities (197,068) (394,861)
Investing Activities    
Purchase of intangible assets 0 (12,767)
Purchase of equipment 0 (5,723)
Cash flows used in investing activities 0 (18,490)
Financing Activities    
Bank overdraft 6,027 2,724
Proceeds from notes payable 199,650 260,591
Payments of notes payable (68,879) (20,695)
Related party note payable (23,100) 140,807
Common stock subscription 75,000 0
Stock issued for cash 2,000 31,199
Cash flows provided by financing activities 190,698 414,626
Change in cash during period (6,371) 1,275
Cash, beginning of period 6,371 831
Cash, end of period $ 0 $ 2,106