XML 51 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended 79 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Cash Flows from Operating Activities      
Net loss $ (892,145) $ (1,703,381) $ (10,503,950)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 170,632 114,790 362,263
Amortization of discount 31,882 11,153 385,095
Stock based compensation 121,237 364,907 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 (4,750)   (8,000)
Changes in operating assets and liabilities:      
Accounts receivable and prepaid expenses 4,521 (35,020) (157,807)
Employee advances (19,292)   (19,292)
Accounts payable and accrued expenses 9,973 224,463 (110,991)
Payable to related parties (17,797)   141,814
Cash Used in Operating Activities (260,989) (760,388) (4,760,741)
Cash Flows From Investing Activities      
Purchase of property and equipment (57,719)   (94,049)
Cash acquired in business acquisition     872
Cash Used in Investing Activities (57,719)   (93,177)
Cash Flows from Financing Activities      
Proceeds from issuance of common stock 275,000 906,000 5,325,281
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   (43,000) (320,381)
Payment of stock issuance costs   (90,600) (453,201)
Cash Provided by Financing Activities 350,000 772,400 4,930,493
Net Increase in Cash and Cash Equivalents 31,292 12,012 76,575
Cash and Cash Equivalents at Beginning of Period 45,283 7,530  
Cash and Cash Equivalents at End of Period 76,575 19,542 76,575
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 124,750   124,750
Common stock issued for acquisition of Cornerstone Conservation Group, LLC   3,096,200 3,096,200
Warrants issued for services 210,000   822,150
Purchase of treasury stock with long-term related party payable   72,000 242,758
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