XML 31 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
9 Months Ended 71 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (121,438) $ (4,591,711) $ (149,487,917)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Bad debt expense 0 0 192,000
Depreciation and amortization 6,425 24,570 163,996
Stock issued for option cancellation 0 0 115,201
Stock issued for rent 0 100,000 137,500
Gain on debt settlement (165,220) 0 (229,085)
(Gain)/Loss on marketable securities (557) 0 40,075
Stock options granted for services rendered 0 0 44,870,540
Impairment of long lived assets 0 0 513,538
Impairment of intangible assets 0 0 2,275,000
Common stock issued for services rendered 84,401 3,717,144 93,790,749
Imputed interest on loan 10,080 10,080 49,407
Loss on diposal of fixed assets 0 0 2,915
Amortization of debt discount 0 70,834 175,000
Change in operating assets and liabilities, net of acquisition:      
(Increase) decrease in current assets (11,209)   (11,209)
Increase (decrease) in accounts payable and accrued expenses 149,964 576,368 4,017,196
Net Cash Used in Operating Activities (47,554) (92,715) (3,385,094)
CASH FLOWS FROM INVESTING ACTIVITIES      
Cash advanced on note receivable 0 0 (192,000)
Cash received in acquisition 0 0 44,303
Cash paid for investments 0 (95,256) (95,256)
Cash received from sale of investments 28,561 0 28,561
Purchases of property and equipment (6,584) 0 (175,894)
Net Cash provided by (used in) Investing Activities 21,977 (95,256) (390,286)
CASH FLOWS FROM FINANCING ACTIVITIES      
Cash contribution from shareholders 0 0 50,375
Cash received from issuance of common stock 0 25,000 1,712,700
Cash received from notes payable 94,840 132,000 842,700
Cash paid on notes payable (12,000)   (12,000)
Cash paid to related party loans (120,488) (80,775) (696,921)
Cash received from related party loans 74,826 111,229 1,890,127
Net Cash Provided by (Used in) Financing Activities 37,178 187,454 3,786,981
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 11,601 (517) 11,601
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 0 517 0
CASH AND CASH EQUIVALENTS, END OF PERIOD 11,601 0 11,601
SUPPLEMENTAL DISCLOSURES:      
Cash paid for interest 0 0 0
Cash paid for income taxes 0 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Common stock issued for acquisition of sub 0 0 2,275,000
Common stock issued to ESOP 0 0 2,176,000
Conversion of Debentures 0 50,000 75,000
Note discount of beneficial conversion feature 0 100,000 100,000
Unrealized (gain)/loss on marketable securities (23,611) 0 (23,611)
Conversion of Accrued interest 97,321 0 97,321
Stock issued to settle accounts payable 204,081 0 204,081
Contribution to capital from officers 3,108,133 0 3,108,133
Non-cash recording of deferred revenue $ 6,807 $ 0 $ 6,807