XML 37 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
9 Months Ended 12 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Dec. 31, 2010
Dec. 31, 2009
Cash Flows From Operating Activities:        
Net loss $ (12,332,236) $ (8,675,230) $ (19,569,337) $ (1,913,472)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation 89,390 10,830    
Depreciation and amortization     18,567 7,953
Bad debt 84,018 6,771 119,468  
Share based payments 558,209 4,213,585    
Amortization of prepaid stock based compensation 1,436,631   768,637  
Amortization of debt discount and debt issue costs 2,659,918 714,430 485,689 79,364
Loss on extinguishment of debt   402,739    
Loss on settlement of accounts payable 2,542,073 369,668 433,400  
Derivative expense 3,576,192   93,638  
Change in fair value of derivative liabilities (2,181,955)   149,306  
Loss on sale of accounts receivable   51,644    
Loss (Gain) on settlement of accounts payable 2,542,073 (84,715)    
(Increase) decrease in:        
Accounts receivable (3,262,333) (730,131) (434,753) (97,237)
Prepaid and other (213,152) 49,417 (87,989) (64,318)
Inventory   (181,782) 4,245 49,001
Deposits   (4,485) 32,116 13,700
Other current Assets   (52,268) 21,286 (2,665)
Accounts payable and accrued liabilities 2,995,123 1,870,492    
Accounts payable     1,889,454 712,958
Accrued liabilities     397,193 161,410
Deferred revenue (21,473) 40,456 60,715 15,018
Due to factor (5,853)   71,783  
Stock issued for services - officers     5,300,000  
Net Cash Used In Operating Activities (4,075,448) (2,368,247) (3,795,477) (1,038,289)
Cash Flows From Investing Activities:        
Purchases of property and equipment (771,652) (30,395) (117,303) (24,407)
Net Used In Investing Activities (771,652) (30,395) (117,303) (24,407)
Cash Flows From Financing Activities:        
Proceeds from sale of accounts receivable   226,847    
Repayment of debt - related party   (39,291)    
Proceeds from issuance of debt 4,495,756 1,259,000 2,140,608 932,500
Debt issue costs (219,368)      
Payment for recapitalization from merger   (25,108)    
Proceeds from issuance of common stock 500,000 1,005,692    
Cash overdraft 27,008 (17,841) (17,841) 5,839
Due to related party     (27,929) 25,317
Proceeds from issuance of debt - related party     358,077  
Repayments on debt       (5,000)
Proceeds from issuance of common stock and warrants - net of recapitalization payment     1,503,569  
Capital contribution       104,008
Net Cash Provided By Financing Activities 4,803,396 2,409,299 3,956,484 1,062,664
Net increase (decrease) in cash (43,704) 10,657 43,704 (32)
Cash at beginning of period / year 43,704     32
Cash at end of period / year   10,657 43,704  
Supplemental disclosures of cash flow information:        
Cash paid for interest     15,882 5,806
Cash paid for taxes          
Supplemental disclosure of non-cash investing and financing activities:        
Stock issued for future services - third parties 326,500   2,734,548  
Debt discount recorded on convertible debt accounted for as a derivative liability 3,273,181   380,000  
Stock issued to settle debt - third parties 1,521,355 678,325    
Conversion of convertible debt and accrued interest for common stock     1,033,500  
Conversion of notes to common stock 2,379,913 564,037    
Conversion of notes to common stock payable          
Reclassification of derivative liability to additional paid in capital 1,024,409      
Beneficial conversion feature - convertible debt   426,000   547,000
Conversion of preferred stock to common stock   73 83  
Stock issued to acquire equipment 82,811      
Original issue discount     37,500  
Share cancellation 350      
Officer
       
Adjustments to reconcile net loss to net cash used in operating activities:        
Share based payments     1,039,500  
All Other
       
Adjustments to reconcile net loss to net cash used in operating activities:        
Share based payments     630,990  
Services Rendered
       
(Increase) decrease in:        
Stock issued     4,554,615  
Extension of Debt Maturity Date
       
(Increase) decrease in:        
Stock issued     95,500  
Contract Settlement in Connection with Lawsuit
       
(Increase) decrease in:        
Stock issued     100,000  
Debt Offering
       
(Increase) decrease in:        
Stock issued     30,500  
Settlement of debt | Third Parties
       
Supplemental disclosure of non-cash investing and financing activities:        
Stock issued     1,191,064  
Settlement of debt | Related Party
       
Supplemental disclosure of non-cash investing and financing activities:        
Stock issued     358,077  
Settlement of Accounts Payable
       
Supplemental disclosure of non-cash investing and financing activities:        
Stock issued     $ 433,400