XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (USD $)
 12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
OPERATING ACTIVITIES:    
Net Loss attributable to the Company $ (1,750,407) $ (824,880)
Less: Net loss attributable to non-controlling interest 0 (1,630)
Net loss (1,750,407) (826,510)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 40,951 70,128
Bad debt expense 0 43,900
Amortization of debt discount 173,398 1,602
Common Stock and warrants issued as finance charges 99,939 15,000
Common Stock, options and warrants issued for services 1,201,064 211,402
Debt Extinguishment (43,900) 0
Amortization of deferred compensation 0 52,788
Loss on sale of property and equipment 0 1,119
Impairment of intangible assets 69,439 0
Changes in operating assets and liabilities:    
Decrease in security deposit 0 4,916
(Increase) in Accounts Receivable (215,657) 0
Decrease in miscellaneous receivable 10,569 0
(Increase) in Prepaid Expenses and Other Assets (450) (12,657)
Increase in Accounts Payable and Accrued Liabilities 8,859 142,929
Increase in accrued officer's compensation 20,000 20,000
(Decrease) in customer deposits payable 0 (53,940)
Net cash (used in) operating activities (386,195) (329,323)
INVESTING ACTIVITIES:    
Capital expenditures (48,435) 0
Proceeds from sale of equipment 0 20,000
Effect of subsidiary disposition 0 (5,898)
Net cash provided by (used in) investing activities (48,435) 14,102
FINANCING ACTIVITIES:    
Cash Overdraft (1,309) 1,309
Proceeds from the sale of common stock 445,000 127,500
Proceeds from Loan Payable - Officer 66,520 58,310
Proceeds from Convertible Notes Payable 100,000 75,000
Payments of Convertible Note Payable (100,000) 0
Payments of Notes Payable (2,157) (8,077)
Net Cash Provided by Financing Activities 508,054 254,042
Net increase (decrease) in cash and cash equivalents 73,424 (61,179)
Cash and cash equivalents at beginning of period 0 61,179
Cash and cash equivalents at end of period 73,424 0
Cash paid during the period for:    
Interest expense 7,370 11,351
Income taxes 0 0
Supplemental Disclosures of Cash Flow Information (Non Cash Financing Activities):    
Issuance of Common Stock for payment of Accounts Payable 0 20,875
Forgiveness of accrued compensation related party 0 700,269
Common stock issued for payment of accrued compensation 3,000 0
Discount on convertible notes payable 100,000 75,000
Issuance of Common Stock upon conversion of convertible debt 75,000 0
Issuance of Common Stock as consideration for payment of loans payable to related party 144,000 0
Common stock issued as consideration for accrued compensation to related party 35,000 366,000
Accounts payable applied to option exercise 0 1,000
Payment of accrued expenses by former director applied to additional paid in capital $ 27,000 $ 0