XML 67 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Operating activities        
Net loss $ (350,275) $ (364,336) $ (702,685) $ (634,178)
Adjustment to reconcile net loss to net cash used in operating activities:        
Depreciation 45,213 55,900 89,477 106,078
Management fees    49,577    79,544
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities (305,062) (258,858) (613,208) (448,555)
Changes in operating assets and liabilities        
Accounts receivable (53,789) 5,372 (50,388) (122,756)
Harmonized sales tax 35,532 79,035 101,068 159,495
Prepaid expenses 22,728 33,063 10,535 (11,895)
Inventory 2,472 (4,825) 6,704 (5,056)
Accounts payable and accrued liabilities 160,976 111,654 143,318 3,321
Withholding taxes payable 101,455 158,030 235,833 352,516
Deferred revenue 19,914 71,584 (55,407) 119,560
Net cash used in operating activities (15,772) 195,054 (221,544) 46,631
Investing activities        
Purchase of fixed assets (3,370) (41,821) 1,055 (113,729)
Net cash provided by investing activities (3,370) (41,821) 1,055 (113,729)
Financing activities        
Repayment of bank indebtedness            
Repayment of loan payable (3,382)    (6,343)  
Proceeds from convertible notes payable (548,665) (656,241) (961,636) (433,346)
Proceeds from issuance of common stock 55,107 102,459 80,231 102,460
Proceeds from additional paid-in capital 577,590 589,210 905,344 589,210
Repayment of related party notes 76,205 (46,171) 193,847 (61,223)
Net cash used in financing activities 156,856 (10,743) 211,444 197,101
Effect of exchange rate on cash 108,837 65,604 181,906 10,825
Net change in cash 246,552 208,094 172,861 140,827
Beginning cash balance (deficiency) (144,494) (95,546)    (28,281)
Ending cash balance (including restricted) 102,058 112,548 102,058 112,548
Supplemental cash flow information        
Cash paid for interest 38,144 4,225 85,252 25,872
Cash paid for income taxes