XML 62 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net income (loss) $ (4,500,294) $ (329,260)
Bad debt writeoff (310,272) (390,000)
Depreciation 90,097 0
Compensation expense - common stock issuance 3,144,536  
Changes in operating assets and liabilities:    
Accounts receivable 118,711 (354,904)
Other receivable- related party 0 (390,000)
Prepayments and advances 27,455 82,618
Intangibles and Other Assets (10,858) 0
Accounts payable and accrued expenses 950,873 274,087
Other payable to related party (69,210) 0
Taxes payables (6,367) 133,331
Net cash provided by (used in) operating activities 55,217 (194,127)
Cash flows from investing activities:    
Purchase of equipment (47,806) (8,450)
Net cash (used in) investing activities (47,806) (8,450)
Cash flows from financing activities:    
Issuance of Preferred stock for cash 171,000  
Proceeds from bank loan payable    67,478
Proceeds from note payable    170,000
Proceeds from Director and Officer loans 100,000   
Repayment of loans from Directors and Officers (30,000)   
Proceedes from bank loan payable 38,324  
Principal repayments of bank loan payable (37,332) (64,244)
Principal repayment of Cellcast loan payable (138,353)  
Proceeds from issuing common stock    100
Principal repayments of Tax installments (66,664)  
Net cash provided by financing activities 36,975 173,334
Foreign currency translation adjustment 79,732 (17,650)
Increase (decrease) in cash and cash equivalents 124,118 (46,893)
Cash and cash equivalents at beginning of period 146,331 193,225
Cash and cash equivalents at end of period 270,449 146,331
Cash paid for:    
Income tax 91,083   
Interest 32,866 24,028
NON-CASH INVESTING ACTIVITIES    
Shareholder contribution of equipment    219,780
Payment of accounts receivable with fixed assets    $ 219,389