XML 40 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Operating activities    
Net loss $ (623,064) $ (376,132)
Adjustment to reconcile net loss to net cash used in operating activities:    
Depreciation 34,559 44,274
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities (588,505) (331,858)
Changes in operating assets and liabilities    
Accounts receivable 161,207 3,401
Harmonized sales tax 14,377 65,536
Prepaid expenses 12,502 (12,193)
Inventory (22,372) 4,232
Accounts payable and accrued liabilities (46,656) (17,658)
Withholding taxes payable 91,125 134,378
Deferred revenue (52,445) (75,321)
Net cash provided by (used in) operating activities (430,767) (229,483)
Investing activities    
Purchase of fixed assets (50,072) 4,414
Net cash provided by (used in) investing activities (50,072) 4,414
Financing activities    
(Repayment of) proceeds from bank indebtedness (80,048) 73,691
Net decrease ( increase ) in restricted cash 3,550   
Repayment of loan payable (3,643) (2,961)
Repayment of short term loan (11,000)   
Conversion of convertible notes payable (412,971)  
Proceeds from issuance of common stock 55,000 25,124
Proceeds from additional paid-in capital 385,548 327,754
Advances from related party notes 103,817 254,701
Repayment of related party notes (166,559) (137,059)
Net cash provided by (used in) financing activities 286,665 128,279
Effect of exchange rate on cash 194,174 96,790
Beginning cash balance (deficiency)      
Ending cash balance ( Including restricted )      
Supplemental cash flow information    
Cash paid for interest 31,385 38,726
Cash paid for income taxes