XML 79 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended 76 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Cash Flows from Operating Activities      
Net loss $ (772,172) $ (1,327,963) $ (10,383,977)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 113,424 58,468 305,055
Amortization of discount 21,061 7,361 374,274
Stock based compensation 121,237 233,454 1,302,767
Common stock issued for services 124,750   124,750
Goodwill impairment     2,637,760
Warrants issued for services 210,000   822,150
Warrants issued for settlement   262,700 262,700
Gain on re-measurement of derivative liability (44,750)   (48,000)
Changes in operating assets and liabilities:      
Accounts receivable and prepaid expenses 12,892 (41,446) (149,436)
Employee advances (19,292)   (19,292)
Accounts payable and accrued expenses 148,598 179,447 27,634
Payable to related parties 1,734   161,345
Cash Used in Operating Activities (82,518) (627,979) (4,582,270)
Cash Flows From Investing Activities      
Purchase of property and equipment (55,904)   (92,234)
Cash acquired in business acquisition     872
Cash Used in Investing Activities (55,904)   (91,362)
Cash Flows from Financing Activities      
Proceeds from issuance of common stock 125,000 835,000 5,175,281
Proceeds from notes payable to related parties 75,000   700,000
Payment of line of credit     (50,000)
Payment of note payable to related parties     (271,206)
Purchase of treasury stock   (31,000) (320,381)
Payment of stock issuance costs   (83,500) (453,201)
Cash Provided by Financing Activities 200,000 720,500 4,780,493
Net Increase in Cash and Cash Equivalents 61,578 92,521 106,861
Cash and Cash Equivalents at Beginning of Period 45,283 7,530  
Cash and Cash Equivalents at End of Period 106,861 100,051 106,861
Supplemental Disclosure of Cash Flow Information      
Cash paid during the period for interest 20,705   20,705
Cash paid during the period for income taxes     24,221
Supplemental Schedule of Non-Cash Financing Activities      
Common stock issued for convertible debt     189,261
Common stock issued for services 11,458   67,608
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   70,000 242,758
Warrants issued in connection with debt     299,984
Issuance of warrants as part of notes payable to related party of which $88,000 ($16,500 in Q1 2013) was classified as additional paid in capital and $88,000 ($16,500 in Q1 2013) was classified as a derivative liability 33,000   176,000
Common stock issued in connection with debt forgiveness and services rendered     $ 250,000