XML 93 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
 12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss $ (1,985,493) $ (1,440,062)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 28,420 40,437
Bad debt expense 9,314 0
Amortization of deferred financing costs 9,165 9,770
Amortization of beneficial conversion option 20,865 0
Amortization of original issue discount 9,906 0
Loss on derivative 15,470 0
Stock-based compensation 175,000 20,715
Stock issued for services 65,550 0
Changes in operating assets and liabilities:    
Accounts receivable (6,274) (130,437)
Prepaid expenses and other current assets (21,628) 1,356
Other assets 0 (16,226)
Accounts payable and accrued expenses 757,927 155,464
Other long-term liabilities - related parties 47,956 18,215
Deferred interest expense 24,377 17,063
Deferred revenues (392,775) 338,031
Deferred compensation 94,729 60,782
Total adjustments 838,002 515,170
Net cash used in operating activities (1,147,491) (924,892)
Cash flows from investing activities:    
Repayment of equity receivable 5,600 0
Purchases of property and equipment (53,779) (23,420)
Net cash used in investing activities (48,179) (23,420)
Cash flows from financing activities:    
Proceeds from notes payable 859,056 1,457,500
Proceeds from notes payable - related parties 434,000 87,500
Repayment of notes payable (251,421) (383,282)
Repayment of notes payable - related parties 0 (107,149)
Sale of Common Stock 60,000 0
Net cash provided by financing activities 1,101,635 1,054,569
Net increase (decrease) in cash (94,035) 106,257
Cash - beginning of period 140,271 34,014
Cash - end of period 46,236 140,271
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest 101,113 89,787
Supplemental disclosure of non-cash financing activities    
Decrease in fair value of shares subject to mandatory redemption 0 348,664
Accrued interest converted to equity 137,520 0
Notes payable converted to equity 562,056 0
Notes payable - related party converted to equity 382,292 0
Total non-cash financing activities $ 1,081,868 $ 348,664