XML 27 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
 3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash flows from operating activities:    
Net loss $ (403,822) $ (671,797)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 6,930 5,344
Bad debt expense 0 6,575
Amortization of deferred financing costs 2,079 2,079
Amortization of beneficial conversion option 0 2,387
Amortization of original issue discount 0 1,206
Gain on derivative 0 (15,470)
Changes in operating assets and liabilities:    
Accounts receivable (39,515) (102,317)
Prepaid expenses and other current assets (14,201) (15,423)
Accounts payable and accrued expenses 77,163 (359,691)
Other liabilities - related parties 4,357 (12,447)
Deferred interest expense (2,614) 10,625
Deferred revenues (4,880) (31,705)
Deferred compensation 0 9,423
Total adjustments 29,319 (499,414)
Net cash used in operating activities (374,503) (1,171,211)
Cash flows from investing activities:    
Purchases of property and equipment (2,084) (3,608)
Net cash used in investing activities (2,084) (3,608)
Cash flows from financing activities:    
Proceeds from notes payable 240,000 0
Repayment of notes payable (99,641) (124,886)
Repayment of notes payable - related parties (5,000) (114,000)
Sale of Common Stock 0 2,731,021
Net cash provided by financing activities 135,359 2,492,135
Net increase (decrease) in cash (241,228) 1,317,316
Cash - beginning of period 260,560 46,236
Cash - end of period 19,332 1,363,552
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest 30,508 73,370
Supplemental disclosure of non-cash financing activities:    
Accounts payable and accrued interest converted to equity 0 286,370
Notes payable converted to equity 0 469,500
Notes payable - related party converted to equity 0 95,000
Total non-cash financing activities $ 0 $ 850,870