XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
CASH FLOW FROM OPERATING ACTIVITIES:    
Net loss $ (299,214) $ (315,579)
Adjustments to reconcile net loss to cash used for operating activities:    
Depreciation 10,258 5,736
Amortization    
Intangible assets 3,401 2,818
Deferred costs   1,682
Share-based compensation 85,773 12,447
Loss on derivative liabilities 204,948  
Change in assets and liabilities:    
Accounts receivable trade (1,061,936) 155,674
Due from factor (8,111) 95,524
Inventory 429 (165)
Prepaid expenses and other (12,951) (34,215)
Accounts payable (217,070) (281,968)
Accrued liabilities (1,874) (207,976)
Deferred revenue 19,718 (41,412)
Net cash used for by operating activities (1,276,629) (607,434)
CASH FLOW FROM INVESTING ACTIVITIES:    
Capital expenditures (3,799)  
Net cash used for investing activities (3,799)  
CASH FLOW FROM FINANCING ACTIVITIES:    
Repurchase of outstanding warrants (150,000)  
Issuance of common stock   902,693
Repayment of note payable – related party   (321,428)
Proceeds from issuance of note payable   497,307
Costs to issue common stock   (46,176)
Financing costs for note payable   (57,203)
Net cash (used for) provided by financing activities (150,000) 975,193
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,430,428) 367,759
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 2,023,349 83,989
CASH AND CASH EQUIVALENTS, END OF PERIOD 592,921 451,748
Cash paid for:    
Interest