XML 28 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended89 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
Cash flows from operating activities   
Net income (loss)$ 307,421$ 10,253,189$ (62,519,978)
Adjustments to reconcile net income (loss) to net cash used in operating activities:   
Imputed interest5,557 5,557
Depreciation expense348764108,810
Stock issued for compensation and services394,479718,24539,371,740
Change in derivative liability, net of bifurcation(1,145,064)(11,999,066)(6,964,167)
(Gain) loss on conversion of financial instruments  (1,579,670)
Impairment of goodwill  13,371,776
Impairment of intangible assets  179,788
Loss on previously capitalized lease  34,243
Loss on settlement of litigation79,632 384,261
Amortization of debt discounts and deferred finance costs 21,6214,005,435
Debt issued for compensation and services  1,028,927
Stock issued for settlement of lawsuit  30,875
Release of stock held in escrow  24,000
Other non-cash items  (33,512)
Changes in operating assets and liabilities:   
Prepaid expenses and other current assets  186,084
Deposits and other assets5,000(6,332)22,265
Accounts payable and other liabilities267,548716,8894,598,598
Net cash used in operating activities(85,079)(294,690)(7,744,968)
Cash flows from investing activities   
Increase in property and equipment (2,325)(144,833)
Increase in other assets  (179,786)
Net cash used in investing activities (2,325)(324,619)
Cash flows from financing activities   
Proceeds from sale of common stock3,000 2,352,327
Borrowings on notes payable – related party83,451 3,921,881
Borrowings on notes payable 68,800249,858
Principal payments on notes payable – related party  (122,478)
Principal payments on notes payable  (47,300)
Proceeds from exercise of warrants 234,534513,366
Stock rescinded for debt000
Proceeds from issuance of convertible debt, warrants, and rights net of issuance cost  1,200,709
Net cash provided by financing activities86,451303,3348,068,363
Net increase (decrease) in cash and equivalents1,3726,319(1,224)
Cash and equivalents, beginning of period  2,596
Cash and equivalents, end of period1,3726,3191,372
Supplemental disclosure of cash flow information   
Cash paid for interest  59,840
Cash paid for income taxes000
Schedule of non-cash financing activities   
Stock for conversion of debt – related party  2,227,759
Stock for subscriptions receivable000
Warrants exercised for subscriptions receivable000
Stock issued for common stock payable000
Exchange of debt – related party  214,075
Exchange of convertible notes for stock  2,525,070
Stock issued for settlement of litigation and payables661,244718,2451,439,918
Deemed dividend  1,140,760
Exchange of convertible preferred stock for common stock  3,380,975
Preferred stock issued for payables  358,500
Stock held in escrow  20,000
Stock contributed for debt payment  276,558
Return of stock held in escrow  16,800
Cashless exercise of warrants 32,37432,507
Stock rescinded for debt  8,256
Stock rescinded or canceled4,00012,30216,302
Settlement of derivative liability$ 78,490 $ 78,490