XML 34 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flows from operating activities    
Net (loss) $ (208,838) $ (271,080)
Adjustments to reconcile net loss to net cash provided by (used) in operating activities:    
Depreciation and amortization expense 58,729 55,996
Share based compensation 2,834 6,800
Amortization of prepaid stock-based compensation    472
Changes in operating assets and liabilities:    
Accounts receivable (2,397) 5,774
Prepaid expenses and other (7,087) (3,189)
Cash issued in excess of available funds 13,492 3,732
Accounts payable and accrued expenses 43,110 5,153
Deferred revenue 100,000 175,000
Deferred rent liability 21,890 (21,891)
Accrued interest payable - related party 213,768 211,846
Net cash provided by operating activities 164,737 150,843
Cash flows from investing activities    
Purchase of property and equipment (55,024) (19,560)
Net cash used in investing activities (55,024) (19,560)
Cash flows from financing activities    
Proceeds from related parties 30,749 83,952
Payment on capital lease obligation (14,633) (17,016)
Proceeds from note payable - related parties (95,000) (135,000)
Net cash used in financing activities (78,884) (68,064)
Net increase in cash 30,829 63,219
Cash - beginning    5,500
Cash - ending 30,829 68,719
Supplemental disclosures:    
Interest paid 2,986 1,242
Income taxes paid