XML 36 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash flows from operating activities:    
Net Loss $ (316,697) $ (361,356)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation expense 505 506
Amortization expense 5,953 6,300
Loss on debt modification 64,608   
Amortization of capitalized production costs 96,234 88,708
Amortization on debt discount 5,397 45,759
Write-off of capitalized production costs    39,377
Stock issued for services    102,000
Changes in operating assets and liabilities:    
Accounts receivable (2,472) 29,619
Prepaid Royalties 411 887
Prepaid Expenses 792 2,291
Capitalized Production Costs (107,639) (137,286)
Accounts Payable (5,619) 26,358
Accrued interest - third party 2,772 3,263
Accrued interest - related party 18,248 1,567
Accrued Expenses 63,025 18,069
Unearned royalties (6,084) (12,065)
Net cash used in operating activities (180,566) (146,003)
Cash flows from Investing activities:    
Cash used for purchasing other assets    (4,500)
Net cash used in investing activities    (4,500)
Cash flows from financing activities:    
Borrowings of debt - third party 71,500 50,000
Borrowings of debt - related party 77,770 100,000
Net cash provided (used) by financing activities 149,270 150,000
Net decrease in cash (31,296) (503)
Cash at the beginning of the period 32,744 26,588
Cash at the end of the period 1,448 26,085
Non-cash transactions    
Conversion of debt to common shares - third party 50,000   
Conversion of accrued interest to common shares - third party 250   
Conversion of accrued interest to debt - related party 5,429   
Beneficial conversion feature 21,500   
Conversion of Asher Note    1,500
Stock issued for Marishco Technology    $ 8,400