XML 22 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Net loss $ (7,043,410) $ (4,954,638)
Depreciation and amortization 189,609 653,615
Accretion expense 36,065 233,560
Provision for doubtful accounts   204,653
Provision for obsolete inventory   20,100
Gain on assignment of intangibles   205,462
Loss on disposal of PP&E 529  
Gain on sale - leaseback (507,216) (81,074)
Impairment of long-term receivable   367,024
Non cash compensation expense 46,053 374,783
Gain on settlement of debt (186,914) 81,666
Issuance of warrants for settlement 58,410  
Loss on impairment of intellectual properties 142,917  
Options issued for services 27,601 6,758
Change in valuation of derivative (1,176,339) 889,297
Assignment of receivable for settlement 1,305,871  
Change in trade accounts receivable 602,245 (361,536)
Change in Inventories 77,282 311,194
Change in prepaid expenses and other current assets 616,131 (43,326)
Change in other current assets 353,793  
Change in accounts payable 780,647 283,501
Change in related party payable 285,056 420,000
Change in accrued liabilities 2,468,283 2,525,043
Change in deferred revenue 1,603,272 (393,776)
Change in customer deposits   (1,430,546)
Net cash (used) in operating activities (320,115) (688,240)
Payments on notes payable to related party   (48,571)
Principal payments on long-term debt   (54,169)
Checks written in excess of bank balance 4,733 (13,901)
Contributions by noncontrolling interest 25,500  
Proceeds from short-term advances 1,128,190 1,895,410
Payments on short-term advances (669,295) (1,094,350)
Net cash provided by financing activities 489,128 684,419
Net increase (decrease) in cash and cash equivalents 169,013 (3,821)
Cash and cash equivalents at beginning of year 4,767 8,588
Cash and cash equivalents at end of year 173,780 4,767
Cash paid during the period for interest 382,431 74,686
Cash paid for income taxes      
Accounts payable settled on behalf of the Company for issuance of short term advances 363,880  
Issuances of stock options in settlement of accounts payable 28,414  
Debt and accrued liabilities converted to equity 1,003,794  
Net assets assumed in consolidation of PlayBev   8,650,962
Debt settled in exchange for intangible assets   2,600,747
Debt settled on behalf of company for issuance of short term advances   114,139
Non-cash exercise of options for prepaid expenses 40,000  
Payment of short-term advances through issuance of note payable $ 30,000