XML 15 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 106 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (813,027) $ (211,157) $ (12,709,368)
Adjustments to reconcile net loss to net cash used by operating activities      
Depreciation and amortization 7,551 9,916 239,090
Issuance of common stock for consulting       23,488
Expenses related to employee stock options 100,023 4,833 2,404,202
Amortization of debt discount    7,328 19,292
Non-cash fair value of stock options issued to non-employee for consulting 110,500    1,658,260
Loss on fixed asset dispositions       71,550
Gain on debt settlement (124,000)    (1,607,016)
Loss on early extinguishment of debt       61,419
(Increase) decrease in:      
Accounts receivable      50,000
Prepaid expenses 18,128 7,552 (32,163)
Increase (decrease) in:      
Accounts payable (113,622) 74,771 592,497
Accrued expenses (32,774) (63,935) 502,240
Net Cash Used by Operating Activities (847,221) (170,692) (8,726,509)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Cash paid for intangible assets    2,500 161,609
Net cash received in acquisition       69
Cash paid for purchase of property and equipment 31,282    403,326
Net Cash Used by Investing Activities (31,282) (2,500) (564,866)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from issuance of notes - stockholder       1,400,000
Proceeds from issuance of short-term convertible notes    195,000 608,165
Advances from stockholders       679,500
Proceeds from sale of common stock - Class A, net       6,447,400
Proceeds from sale of common stock - Class B       622,948
Proceeds from sale of preferred stock, net       1,920,000
Net Cash Provided by Financing Activities    195,000 11,678,013
Net Increase (Decrease) in Cash and Cash Equivalents (878,503) 21,808 2,386,638
Cash and Cash Equivalents, Beginning of Period 3,265,141 11,413   
Cash and Cash Equivalents, End of Period 2,386,638 33,221 2,386,638
Supplemental Cash Flow Disclosures:      
Interest expense paid in cash         
Income tax paid         
Supplemental Non-Cash Disclosure:      
Conversion of preferred stock to common stock       288
Notes payable - stockholder - settled in common stock       2,135,000
Accrued interest - stockholder - settled in common stock       188,569
Preferred Stock Dividend (40,313)    (1,017,701)
Advances from stockholders settled in common stock       679,500
Accounts payable settled in common stock       471,472
Accounts payable settled in common stock options       30,500
Accrued expenses settled in common stock options       3,000
Decrease in accounts payable related to fixed asset disposition       133,314
Decrease in accounts payable related to settlement       172,889
Decrease in accrued expenses related to settlement       3,000
Increase in accounts receivable related to common stock issuance       $ 50,000