XML 30 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
 9 Months Ended 91 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Cash Flows from Operating Activities      
Net loss $ (558,398) $ (892,145) $ (11,225,162)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 176,037 170,632 599,326
Amortization of debt discount 64,221 31,882 505,207
Stock based compensation    121,237 1,302,767
Common stock issued for services    124,750 124,750
Goodwill impairment       2,637,760
Warrants issued for services    210,000 822,150
Warrants issued for settlement       262,700
Gain on re-measurement of derivative liability    (4,750) (40,000)
Changes in operating assets and liabilities:      
Accounts receivable and prepaid expenses (42,416) 4,521 (110,626)
Employee advances 1,000 (19,292) (18,292)
Accounts payable and accrued expenses 96,655 9,973 (90,302)
Payable to related parties (20,565) (17,797) 132,247
Cash Used in Operating Activities (283,466) (260,989) (5,097,475)
Cash Flows From Investing Activities      
Purchase of property and equipment (13,591) (57,719) (107,641)
Cash acquired in business acquisition       872
Cash Used in Investing Activities (13,591) (57,719) (106,769)
Cash Flows from Financing Activities      
Proceeds from issuance of common stock 415,000 275,000 5,765,281
Proceeds from notes payable to related parties    75,000 700,000
Payment of line of credit       (50,000)
Payment of note payable to related parties (100,000)    (371,206)
Purchase of treasury stock       (320,381)
Payment of stock issuance costs (7,500)    (460,701)
Cash Provided by Financing Activities 307,500 350,000 5,262,993
Net Increase in Cash and Cash Equivalents 10,443 31,292 58,749
Cash and Cash Equivalents at Beginning of Period 48,306 45,283   
Cash and Cash Equivalents at End of Period 58,749 76,575 58,749
Supplemental Disclosure of Cash Flow Information      
Cash paid during the period for interest 19,836 20,705 60,705
Cash paid during the period for income taxes       24,221
Supplemental Schedule of Non-Cash Financing Activities      
Common stock issued for convertible debt       189,261
Common stock issued for services    124,750 124,750
Common stock issued for acquisition of Cornerstone Conservation Group, LLC       3,096,200
Warrants issued for services    210,000 201,000
Purchase of treasury stock with long-term related party payable       242,758
Warrants issued in connection with debt       299,984
Issuance of warrants as part of notes payable to related party of which $88,000 ($16,500 in Q1 2013) was classified as additional paid in capital and $88,000 ($16,500 in Q1 2013) was classified as a derivative liability    33,000 176,000
Warrants issued in connection with derivative liability       48,000
Common stock issued in connection with debt forgiveness and services rendered       $ 250,000