XML 69 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss $ (8,920,051) $ (829,050)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation 938,993 678,060
Amortization of identifiable intangible assets 139,299 225,675
Stock compensation expense 5,538 28,153
Deferred income taxes 569,582 0
Amortization of deferred loan costs 148,620 58,096
(Loss) gain on sales of equipment 162,790 (226,398)
Loss on impairment of goodwill and intangibles 4,855,686 0
Provision for bad debts 63,938 0
Changes in assets and liabilities:    
Decrease in accounts receivable 65,241 239,855
Decrease (increase) in costs incurred related to deferred revenue 2,189,610 (1,211,732)
Decrease in prepaid expenses and other current assets 20,585 17,347
Increase in other assets (20,135) (21,580)
Increase (decrease) in accounts payable and accrued expenses 225,157 (52,042)
(Decrease) increase in deferred revenue (2,050,163) 1,291,314
Net cash (used in) provided by operating activities (1,605,310) 197,698
Cash flows used in investing activities:    
Acquisition of property and equipment (1,023,945) (601,551)
Proceeds from the sale of equipment 0 523,065
Net cash used in investing activities (1,023,945) (78,486)
Cash flows provided by financing activities:    
Proceeds from sale of common stock 500,000 0
Proceeds from sale of preferred stock 1,210,000 1,178,383
Payment of preferred stock dividends (166,958) (201,835)
Proceeds on demand loan - related party 225,000 0
Proceeds from long-term debt 3,654,250 400,125
Proceeds from line of credit 1,182,788 204,000
Payments of line of credit (1,033,340) (399,188)
Payment of capital leases (158,998) (105,383)
Payments of long-term debt (3,091,975) (943,050)
Net cash provided by financing activities 2,320,767 133,052
Net (decrease) increase in cash and cash equivalents (308,488) 252,264
Cash and cash equivalents, beginning of year 314,233 61,969
Cash and cash equivalents, end of year 5,745 314,233
Cash paid during the period for:    
Interest 453,241 256,757
Taxes 1,265 5,224
Non cash financing activities:    
Preferred stock dividend in excess of payments $ 483,660 $ 216,223
Property acquired under capital leases $ 160,738 $ 136,665