XML 16 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended 12 Months Ended 104 Months Ended 113 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2010
Sep. 30, 2011
Cash flow from operating activities:            
Net loss $ (1,518,933) $ (956,180) $ (1,352,709) $ (2,892,230) $ (7,382,077) $ (8,901,010)
Adjustments to reconcile net loss to net cash used in operating activities:            
Depreciation 1,822 1,822 2,429 3,042 6,390 8,212
Vested stock options and warrants 265,393 11,382 172,489 111,835 729,642 995,035
Equity instruments issued for management and consulting 142,813 655,621 726,854 448,905 1,263,259 1,406,072
Stock based registration payments 0 0 0 355,124 355,124 355,124
Conversion of accrued liabilities to capital 0 0 0 84,600 560,998 560,998
Amortization of debt discount 84,999 33,411 55,037 11,435 173,253 258,252
(Gain) Loss on valuation of equity-linked financial instruments (213,921) (1,025,294) (1,145,292) 369,642 (782,304) (996,225)
Changes in assets and liabilities:            
Accounts receivable (19,277) 15,737 15,737 (15,737) 0 (19,277)
Prepaid expense and other (22,523) (6,692) (4,325) 4,173 (8,126) (30,649)
Notes payable to shareholders 0 0 0 (4,000) (14,957) (14,957)
Accounts payable 40,550 314,229 411,883 316,987 1,226,021 1,266,571
Accrued expenses 53,189 182,835 297,216 (103,761) 498,707 551,896
Net cash used in operating activities: (1,185,888) (773,129) (820,680) (1,309,985) (3,374,070) (4,559,958)
Cash flow from investing activities:            
Purchase of fixed assets 0 0 0 0 (12,258) (12,258)
Purchase of intangibles 0 0 0 0 (142,495) (142,495)
Net cash used in investing activities 0 0 0 0 (154,753) (154,753)
Cash flow from financing activities:            
Proceeds from long term and convertible debt 250,500 582,000 604,800 100,000 1,126,305 1,376,805
Repayment of convertible debt 0 (100,000) (100,000) (170,000) (100,000) (100,000)
Principal payments on long term debt (10,267) (10,677) (14,334) (13,581) (286,264) (296,531)
Restricted cash in escrow 0 103,333 103,333 60,000 0 0
Debt converted to common stock 0 0 0 174,000 174,000 174,000
Accrued interest converted to stock 22,500 0 0 87,360 87,360 109,860
Issuance of common stock 991,500 202,275 219,632 625,000 2,536,805 3,528,305
Net cash provided by (used in) financing activities 1,254,233 776,931 813,431 862,779 3,538,206 4,792,439
Net increase (decrease) in cash 68,345 3,802 (7,249) (447,206) 9,383 77,728
Cash at beginning of period 9,383 16,632 16,632 463,838 0 0
Cash at end of period 77,728 20,434 9,383 16,632 9,383 77,728
Non cash transactions:            
Conversion of debt into common stock 52,000 0       52,000
Conversion of accounts payable to convertible debt 89,300 0 457,299 0 457,299 546,599
Total non cash transactions $ 141,300 $ 0       $ 598,599