XML 47 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 70 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2012
Cash Flows from Operating Activities      
Net loss $ (4,755,050) $ (2,553,465) $ (9,611,805)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 171,110 7,418 191,631
Amortization of discount 13,521 10,230 353,213
Stock based compensation 658,381 466,907 1,181,530
Goodwill impairment 2,637,760   2,637,760
Warrants issued for services   612,150 612,150
Warrants issued for settlement 262,700   262,700
Gain on re-measurement of derivative liability (3,250)   (3,250)
Changes in operating assets and liabilities      
Accounts receivable and prepaid expenses (119,152) (37,826) (162,328)
Accounts payable and accrued expenses (69,736) 25,413 (120,964)
Payable to related parties 159,611   159,611
Cash Used in Operating Activities (1,044,105) (1,469,173) (4,499,752)
Cash Flows From Investing Activities      
Purchase of property and equipment    (11,193) (36,330)
Cash acquired in business acquisition      872
Cash Used in Investing Activities    (11,193) (35,458)
Cash Flows from Financing Activities      
Proceeds from issuance of common stock 1,398,031 1,622,250 5,050,281
Proceeds from notes payable to related parties 325,000   625,000
Payment of line of credit     (50,000)
Payment of note payable to related parties (180,989)   (271,206)
Purchase of treasury stock (320,381)   (320,381)
Payment of stock issuance costs (139,803) (150,000) (453,201)
Cash Provided by Financing Activities 1,081,858 1,472,250 4,580,493
Net Increase in Cash and Cash Equivalents 37,753 (8,116) 45,283
Cash and cash equivalents at Beginning of Period 7,530 15,646  
Cash and cash equivalents at End of Period 45,283 7,530 45,283
Supplemental Disclosure of Cashflow Information      
Cash Paid for Interest     24,221
Cash Paid for Income Taxes         
Supplemental Schedule of Non-Cash Financing      
Common stock issued for convertible debt     189,261
Common stock issued for services     56,250
Common stock issued for acquisition of Cornerstone Conservation Group, LLC 3,096,200   3,096,200
Warrants issued in connection with acquisition of Cornerstone Conservation Group, LLC 201,000   201,000
Purchase of treasury stock with long-term related party payable 72,000 170,758 242,758
Warrants issued in connection with debt     299,984
Issuance of warrants as part of notes payable to related party of which $71,500 was classified as additional paid in capital and $71,500 was classified as a derivative liability 143,000   143,000
Common stock issued in connection with debt forgiveness and services rendered     $ 250,000