XML 27 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities:    
Net loss $ (1,622,116) $ (1,795,731)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 19,622 21,174
Bad debt expense 31,740 0
Amortization of deferred financing costs 6,236 7,086
Amortization of beneficial conversion option 2,387 14,210
Amortization of original issue discount 1,206 0
Gain on derivative (15,470) 0
Stock-based compensation 0 175,000
Stock issued for services 0 31,800
Changes in operating assets and liabilities:    
Accounts receivable (232,292) 54,250
Prepaid expenses and other current assets (16,735) (32,848)
Accounts payable and accrued expenses (399,006) 642,039
Other long-term liabilities - related parties (37,284) 42,510
Deferred interest expense 31,876 22,501
Deferred revenues 77,138 (378,034)
Deferred compensation (94,728) 30,346
Total adjustments (625,310) 630,034
Net cash used in operating activities (2,247,426) (1,165,697)
Cash flows from investing activities:    
Repayment of equity receivable 0 5,600
Purchases of property and equipment (22,773) (53,779)
Net cash used in investing activities (22,773) (48,179)
Cash flows from financing activities:    
Proceeds from notes payable 0 865,599
Proceeds from notes payable - related parties 0 434,000
Repayment of notes payable (197,083) (204,789)
Repayment of notes payable - related parties (139,000) 0
Sale of Common Stock 2,731,021 0
Net cash provided by financing activities 2,394,938 1,094,810
Net increase (decrease) in cash 124,739 (119,066)
Cash - beginning of period 46,236 140,271
Cash - end of period 170,975 21,205
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest and taxes 129,267 66,400
Supplemental disclosure of non-cash financing activities:    
Accounts payable and accrued interest converted to equity 286,370 0
Notes payable converted to equity 469,500 0
Notes payable - related party converted to equity 95,000 0
Total non-cash financing activities $ 850,870 $ 0