XML 32 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities:    
Net loss $ (1,415,145) $ (1,732,106)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 19,655 19,622
Bad debt expense 44,963 31,740
Amortization of deferred financing costs 8,036 6,236
Amortization of beneficial conversion option 4,250 2,387
Amortization of original issue discount 0 1,206
Gain on disposal of property and equipment (4,234) 0
Gain on derivative 0 (15,470)
Stock issued for services 200,000 0
Changes in operating assets and liabilities:    
Accounts receivable 53,970 (122,302)
Prepaid expenses and other current assets (6,011) (16,735)
Accounts payable and accrued expenses 63,525 (399,006)
Other long-term liabilities - related parties 72,922 (37,284)
Deferred interest expense 9,326 31,876
Deferred revenues 63,215 77,138
Deferred compensation 0 (94,728)
Total adjustments 529,617 (515,320)
Net cash used in operating activities (885,528) (2,247,426)
Cash flows from investing activities:    
Proceeds for property and equipment 9,060 0
Purchases of property and equipment (4,583) (22,773)
Net cash provided by (used in) investing activities 4,477 (22,773)
Cash flows from financing activities:    
Proceeds from notes payable 45,000 0
Proceeds from notes payable - related parties 805,000 0
Repayment of notes payable (200,224) (197,083)
Repayment of notes payable - related parties (15,000) (139,000)
Sale of Common Stock 0 2,731,021
Net cash provided by financing activities 634,776 2,394,938
Net increase (decrease) in cash (246,275) 124,739
Cash - beginning of period 260,560 46,236
Cash - end of period 14,285 170,975
Supplemental disclosure of non-cash financing activities:    
Accrued interest refinanced in notes payable - related parties 31,068 0
Discount on notes payable for beneficial conversion feature 3,125 0
Discount on notes payable - related parties for beneficial conversion feature 33,000 0
Notes payable - related parties issued for debt financing costs 10,800 0
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 $ 77,993 $ 850,870