XML 69 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flows from operating activities:    
Net Loss $ (846,592) $ (527,867)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation expense 600 1,011
Amortization expense 11,600 11,815
Loss on debt modification   64,608
Amortization of capitalized production costs    193,273
Fair value of derivatives adjustments 155,592   
Amortization on debt discount 276,499 13,449
Changes in operating assets and liabilities:    
Accounts receivable 943 16,734
Prepaid Royalties (365) 669
Prepaid Expenses 1,632 1,344
Capitalized Production Costs    (199,377)
Accounts Payable (3,529) (2,457)
Accrued interest - third party 12,498 2,475
Accrued interest - related party 72,110 37,903
Accrued Expenses 5,437 149,722
Unearned royalties (4,682) (24,477)
Net cash used by operating activities (318,257) (261,175)
Cash flows from Investing activities:    
Cash used for purchasing fixed assets      
Net cash used by investing activities      
Cash flows from financing activities:    
Borrowings of debt - third party 300,000 71,500
Borrowings of debt - related party    168,670
Net cash provided (used) by financing activities 300,000 240,170
Net decrease in cash (18,257) (21,005)
Cash at the beginning of the period 39,847 32,744
Cash at the end of the period 21,590 11,739
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 interst to debt - related party    5,429
Debt discount due to derivative 289,049   
Issuance of preferred shares for preferred stock payable 30,700   
Beneficial conversion feature    $ 21,500