XML 39 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
 3 Months Ended 12 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:        
Net loss $ (671,797) $ (1,147,873) $ (1,985,493) $ (1,440,062)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 5,344 6,790 28,420 40,437
Bad debt expense 6,575 0 9,314 0
Amortization of deferred financing costs 2,079 2,502 9,165 9,770
Amortization of beneficial conversion option 2,387 0 20,865 0
Amortization of original issue discount 1,206 0 9,906 0
Gain (Loss) on derivative (15,470) 0 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 (102,317) 225,754 (6,274) (130,437)
Prepaid expenses and other current assets (15,423) (27,907) (21,628) 1,356
Other assets     0 (16,226)
Accounts payable and accrued expenses (359,691) 387,410 757,927 155,464
Other long-term liabilities - related parties     47,956 18,215
Other liabilities - related parties (12,447) 5,587    
Deferred interest expense 10,625 8,751 24,377 17,063
Deferred revenues (31,705) (79,082) (392,775) 338,031
Deferred compensation 9,423 0 94,729 60,782
Total adjustments (499,414) 529,805 838,002 515,170
Net cash used in operating activities (1,171,211) (618,068) (1,147,491) (924,892)
Cash flows from investing activities:        
Repayment of equity receivable 0 5,600 5,600 0
Purchases of property and equipment (3,608) (44,582) (53,779) (23,420)
Net cash used in investing activities (3,608) (38,982) (48,179) (23,420)
Cash flows from financing activities:        
Proceeds from notes payable 0 674,556 859,056 1,457,500
Proceeds from notes payable - related parties 0 50,000 434,000 87,500
Repayment of notes payable (124,886) (67,267) (251,421) (383,282)
Repayment of notes payable - related parties (114,000) 0 0 (107,149)
Sale of Common Stock 2,731,021 0 60,000 0
Net cash provided by financing activities 2,492,135 657,289 1,101,635 1,054,569
Net increase (decrease) in cash 1,317,316 239 (94,035) 106,257
Cash - beginning of period 46,236 140,271 140,271 34,014
Cash - end of period 1,363,552 140,510 46,236 140,271
Supplemental disclosure of cash flow information:        
Cash paid during the period for interest 73,370 21,863 101,113 89,787
Supplemental disclosure of non-cash financing activities        
Accounts payable and accrued interest converted to equity 286,370 0    
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 469,500 0 562,056 0
Notes payable - related party converted to equity 95,000 0 382,292 0
Total non-cash financing activities $ 850,870 $ 0 $ 1,081,868 $ 348,664