XML 39 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash flows from operating    
Net loss $ (13,472,380) $ (8,338,121)
Adjustments to reconcile net loss to net cash used in operating activities    
Stock compensation expense 816,921 464,109
Depreciation and amortization 3,726,701 3,280,656
Amortization of licensed content 112,743 0
Deferred income tax (282,244) (261,563)
Change in fair value of warrant liabilities 636,308 0
Gain on investment in unconsolidated entities (52,291) 0
Provision for bad debt expense 163,076 48,445
Change in fair value of contingent purchase price consideration liability (74,351) (937,522)
Value of right to purchase shares 43,748 155,166
Loss on uncollectible shareholder loan and related party loan 473,698 0
Gain on deconsolidation of Shandong Media, net of cash (334,589) 0
Impairment charge for Jinan Broadband equipment 420,000 0
Impairment charge for Sinotop equipment 0 130,566
Impairment charge to AdNet assets, net of cash 0 209,497
Gain on deconsolidation of AdNet 0 (470,041)
Change in assets and liabilities,    
Accounts receivable (182,094) (246,148)
Inventory 2,024 (4,428)
Prepaid expenses and other assets 135,242 601,755
Licensed content (855,786) 37,581
Accounts payable (434,828) 1,755,087
Accrued expenses and liabilities 231,579 378,931
Deferred revenue 176,818 78,041
Deferred license fee 462,966 0
Other current liabilities 16,031 0
Other 12,054 (5,075)
Net cash used in operating activities (8,258,654) (3,123,064)
Cash flows from investing activities:    
Acquisition of property and equipment (789,967) (2,395,875)
Investments in intangibles (111,914) (428,313)
Leasehold improvements (10,754) 0
Loan advances to Shandong Media shareholders (32,771) (214,570)
Loan repayments from Shandong Media shareholders 29,663 0
Loan to related party 0 (3,350)
Other 0 (77,199)
Net cash used in investing activities (915,743) (3,119,307)
Cash flows from financing activities    
Proceeds from sale of equity securities 3,585,000 10,917,806
Proceeds from issuance of convertible note 3,000,000 0
Costs associated with financings and share issuances (118,906) (822,167)
Capital contribution from Jinan Parent 0 151,759
Net cash provided by financing activities 6,466,094 10,247,398
Effect of exchange rate changes on cash 18,760 (463,134)
Net (decrease) increase in cash and cash equivalents (2,689,543) 3,541,893
Cash and cash equivalents at beginning of period 7,519,574 6,584,396
Cash and cash equivalents at end of period 4,830,031 10,126,289
Supplemental Cash Flow Information:    
Cash paid for taxes 0 0
Cash paid for interest 48,512 1,241
Software contributed in lieu of issued capital included in intangibles 398,183 0
Value of warrants issued in connection with private financing 514,840 0
Value of shares and options issued for Sinotop contingent consideration earnout 1,308,391 0
Value of common stock issued from conversion of Preferred Series B shares 726,783 0
Value of warrants issued for licensed content $ 0 $ 676,462