XML 19 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
3 Months Ended 26 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (549,248) $ (211,679) $ (2,418,982)
Adjustments to reconcile net loss to net cash used in operating activities:      
In-kind contribution       119,730
Depreciation 2,370 2,112 12,694
Warrants issued for services 353,814 12,323 1,211,329
Common stock issued for services 21,000 41,500 116,000
Common stock issued for liquidated damages    34,250 34,250
Changes in operating assets and liabilities:      
Decrease / (increase) in prepaid expenses 1,500 (1,226) 3,000
Increase/ (decrease) in deposits    36,195 (4,290)
Increase in accounts payable 58,295    134,386
Increase in liquidated damages       16,575
Increase / (decrease) in deferred revenue 19,261 (1,695) 19,261
Net Cash Used In Operating Activities (93,008) (88,220) (756,047)
CASH FLOWS USED IN INVESTING ACTIVITIES:      
Purchase of computer equipment and website    (2,669) (30,183)
Cash acquired in acquisition    4,088 4,088
Net Cash Used In Investing Activities    1,419 (26,095)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from notes payable    30,000 45,000
Repayment of notes payable    (30,000) (30,000)
Proceeds from notes payable - convertible 120,000    120,000
Sale of common stock    266,212 680,462
Proceeds from stockholder loan    1,389   
Net Cash Provided By Financing Activities 120,000 267,601 815,462
NET INCREASE / (DECREASE) IN CASH 26,992 180,800 33,320
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 6,328 13,989   
CASH AND CASH EQUIVALENTS AT END OF PERIOD 33,320 194,789 33,320
Supplemental disclosure of cash flow information:      
Cash paid for income taxes         
Cash paid for interest expense         
Supplemental disclosure of non cash investing & financing activities:      
License    1,454   
Accounts payable and accrued liabilities    $ 14,573   
On March 16, 2011, the Company issued 144,000 shares of common stock in exchange for a note payable of $15,000 with a beneficial conversion feature valued at $3,000.       
On March 16, 2011, the Company issued 12,403,374 common shares and 638,602 preferred shares for the acquisition of Mmax Media, Inc.