XML 68 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash flows from operating activities:    
Net income (loss) $ (303,498) $ (1,016,784)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 2,436 2,752
Stock based compensation 115,788 169,299
Non cash interest expense    11,846
Fair market value of common stock, warrants and options issued for services 21,750 124,182
Change in fair value of derivative liabilities (609,125) (687,600)
Loss on settlement of notes 22,789 24,978
Amortization of debt discount and deferred financing costs 2,896 484,223
Changes in operating assets and liabilities:    
Accounts receivable 208,781 400,114
Prepaid expenses and other assets (4,250) (32,851)
Accounts payable and other current liabilities 258,104 209,602
Due to related parties 62,708 (10,000)
Net cash used in operating activities (221,621) (320,239)
Cash flows from investing activities:    
Purchases of property and equipment      
Net cash used in investing activities      
Cash flows from financing activities:    
Principal repayments of notes payable    (29,610)
Proceeds from the issuance of common stock 128,000 802,000
Net cash provided by financing activities 128,000 772,390
Net (decrease) increase in cash (93,621) 452,151
Cash at beginning of period 125,274 143,907
Cash at end of period 31,653 596,058
Supplemental disclosures of cash flow information    
Interest    2,821
Income taxes      
Supplemental disclosures of non-cash investing and financing activities:    
Debt and accrued interest converted to common stock 246,500 767,467
Reclassification of accounts payable to convertible note payable 47,000  
Reclassification of note payable to convertible note payable   75,000
Reclassification of warrant derivative liability into equity $ 92,857 $ 26,543