XML 19 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
 12 Months Ended 58 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
Dec. 31, 2011
Net loss $ (2,553,465) $ (308,352) $ (4,856,755) $ (4,856,755)
Adjustments to reconcile net loss to net cash used by operating activities:        
Depreciation 7,418 5,687   20,521
Amortization of discount 10,230     339,692
Stock based compensation 466,907     523,149
Warrants issued for services 612,150     612,150
Cash Flows From Investing Activities        
Purchase of fixed assets (11,193) (3,538)   (36,330)
Cash acquired in business acquisition       872
Cash Used in Investing Activities (11,193) (3,538)   (35,458)
Cash Flows from Financing Activities        
Proceeds from issuance of common stock and warrants 1,622,250 330,000   3,652,250
Proceeds from notes payable       300,000
Payment of line of credit       (50,000)
Payment of note payable       (90,217)
Payment of stock issuance costs (150,000) (33,000)   (313,398)
Cash Provided by Financing Activities 1,472,250 297,000   3,498,635
Net Increase (Decrease) in Cash (8,116) (4,811)   7,530
Cash, at Beginning of Period 15,646 20,457    
Cash, at End of Period 7,530 15,646 7,530 7,530
Supplemental Disclosure of Cashflow Information        
Cash Paid for Interest       24,221
Supplemental Schedule of Non-Cash Financing        
Common stock issued for convertible debt       189,261
Common stock issued for services       56,250
Purchase of treasury stock with long-term related party payable 170,758     170,758
Warrants issued in connection with debt 299,984   299,984 299,984
Common stock issued in connection with debt forgiveness and services rendered       250,000
Accounts receivable and other assets (37,826) 2,276   (43,176)
Accounts payable and accrued liabilities 25,413 2,116   (51,228)
Cash Used in Operating Activities $ (1,469,173) $ (298,273)   $ (3,455,647)