XML 34 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Mar. 31, 2013
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,884,589) $ (1,373,432)
Adjustments to reconcile net loss to net cash (used in)    
Depreciation and amortization 704,681 714,622
Professional fee expenses paid with equity, including amortization of deferred expenses for prior period issuances 139,537 418,918
Compensation expenses paid with common shares and other equity 1,417,570 321,803
Amortization of discount on convertible debentures 67,076 107,013
Amortization of discount on notes payable 111,483 20,124
Debt extinguishment loss 143,251  
Gain from adjustment of derivative liability to fair value (27,480) (14,951)
Bad debt expense and other 102,596 (13,400)
Net cash (used in) provided by operating activities, before changes in current assets and liabilities other than cash (225,875) 180,697
Changes in current assets and liabilities other than cash:    
Decrease in accounts receivable 124,752 (85,652)
(Increase) in prepaid expenses (114,341) (120,847)
Decrease in inventories and other current assets 2,445 (3,999)
(Decrease) increase in accounts payable, accrued liabilities and amounts due to directors and officers 280,024 440,969
(Decrease) in deferred revenue (67,832) (19,263)
Net cash (used in) provided by operating activities (827) 391,905
CASH FLOWS FROM INVESTING ACTIVITIES:    
Intella2 acquisition (see note 2) (713,477)  
Acquisition of property and equipment (439,608) (425,208)
Net cash (used in) investing activities (1,153,085) (425,208)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable, net of expenses 2,221,382 785,333
Proceeds from convertible debentures, net of expenses 350,000  
Proceeds from sale of common shares, net of expenses   140,000
Repayment of notes and leases payable (1,086,846) (623,613)
Repayment of convertible debentures (375,714) (223,321)
Net cash provided by financing activities 1,108,822 78,399
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (45,090) 45,096
CASH AND CASH EQUIVALENTS, beginning of period 359,795 290,865
CASH AND CASH EQUIVALENTS, end of period 314,705 335,961
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash payments for interest 457,040 275,501
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Issuance of common shares for consultant services 178,302 116,830
Issuance of shares and options for employee services 1,806,847 220,975
Issuance of common shares for interest and financing fees 592,700 51,448
Issuance of right to obtain common shares for financing fees 78,750  
Increase in value of common shares underlying Series A-13 preferred, arising from adjustment of conversion rate in connection with financing commitment letter 107,442 21,081
Declaration of dividends payable on Series A-13 preferred 3,500 14,000
Issuance of common shares for dividends payable on A-13 preferred shares 2,713 4,025
Elimination of obligation for previously accrued or declared dividends payable on A-13 preferred shares 14,787 9,975
Issuance of common shares upon conversion of debt 175,000  
Issuance of common shares upon conversion of Series A-13 preferred 175,000 175,000
Issuance of common shares upon conversion of Series A-14 preferred 200,000  
Reclassification from liability to additional paid-in capital arising from modification of detachable warrant associated with sale of common shares and Series A-14 preferred 53,894  
Initial estimated present value of future obligations for cash payments in connection with the Intella2 acquisition (see note 2) 704,452  
Satisfaction of short-term obligations with note payable issuances 518,231  
Issuance of note for equipment purchase $ 43,953