XML 32 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended 43 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Cash flows from operating activities:      
Net loss $ (1,959,818) $ (671,524) $ (4,667,437)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 139,252 9,990 182,993
Accretion of debt discount 15,054    31,405
Changes in operating assets and liabilities:      
Accounts Receivable    (6,100)   
Other current assets (10,025) (45,000) (69,052)
Accounts payables 86,649    286,895
Accounts payable- related party 27,073    27,073
Bank overdraft (37,616)      
Accrued liabilities 56,731 32,478 246,181
Related party advance 27,603    127,603
Net cash used in operating activities (1,655,097) (680,156) (3,834,339)
Cash flows from investing activities:      
Purchases of intangibles    (50,000) (50,000)
Purchases of property and equipment (79,120) (124,272) (274,858)
Net cash used in investing activities (79,120) (174,272) (324,858)
Cash flows from financing activities:      
Proceeds from stock subscriptions 600,507    2,068,307
Proceeds from notes payable 166,000 800,000 1,049,000
Principal repayments on notes payable (31,000)    (63,000)
Proceeds from financing agreement 500,000    500,000
Proceeds from shares issuable in exchange for assets acquired 500,000    500,000
Advances from Company Officers       159,250
Repayments to Company Officers on Advances       (159,250)
Capital withdrawals       (3,000)
Capital contributions       111,059
Net cash provided by financing activities 1,735,507 800,000 4,162,366
Increase (Decrease) in cash 1,290 (54,428) 3,169
Cash, beginning of period 1,879 101,359   
Cash, end of period 3,169 46,931 3,169
Supplemental cash information      
Shares issuable in exchange for assets acquired 4,408,945    4,408,945
Extinguishment of related party payable       91,761
Debt extinguished with issuance of company stock       110,000
Recognition of contingent beneficial conversion feature and warrants 127,192    152,757
Extinguishment of related party payable with stock subscription       $ 97,693