XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
As Restated [Member]
Cash flows from operating activities:    
Net loss $ (776,536) $ (1,190,694)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 13,740 12,116
Bad debt expense 1,039 14,757
Amortization of deferred financing costs 4,158 4,158
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 (86,571) (317,230)
Prepaid expenses and other current assets (7,379) (30,766)
Accounts payable and accrued expenses 175,027 (380,608)
Other long-term liabilities - related parties 8,809 (30,657)
Deferred interest expense (5,073) 21,251
Deferred revenues 132,562 124,929
Deferred compensation 0 (90,805)
Total adjustments 236,312 (684,732)
Net cash used in operating activities (540,224) (1,875,426)
Cash flows from investing activities:    
Purchases of property and equipment (3,519) (16,555)
Net cash used in investing activities (3,519) (16,555)
Cash flows from financing activities:    
Proceeds from notes payable 800,000 0
Proceeds from notes payable - related parties 40,000 0
Repayment of notes payable (168,225) (186,122)
Repayment of notes payable - related parties (7,500) (131,500)
Sale of Common Stock 0 2,731,021
Net cash provided by financing activities 664,275 2,413,399
Net increase (decrease) in cash 120,532 521,418
Cash - beginning of period 260,560 46,236
Cash - end of period 381,092 567,654
Supplemental disclosure of cash flow information:    
Cash paid during the period for interest and taxes 50,516 101,165
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