XML 25 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,928,000) $ (2,090,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Common stock issued for services 294,000 295,000
Stock options issued/vested for services 10,000 141,000
Debt discount and original issue discount accretion 14,000 424,000
Gain on debt write-off    (33,000)
Amortization of intellectual property and fixed assets 227,000 182,000
Changes in    
Account receivable 257,000 (86,000)
Prepaid expenses and other assets    80,000
Accounts payable 155,000 (18,000)
Accrued interest and expenses - related parties 7,000 27,000
Net cash used in operating activities (964,000) (1,078,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed assets (179,000)   
Net cash used in investing activities (179,000)   
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable 1,500,000 400,000
Payment on related party note payable    (18,000)
Proceeds from issuance of common stock, net of offering costs 130,000 630,000
Net cash provided by financing activities 1,630,000 1,012,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 487,000 (66,000)
Cash and cash equivalents, beginning of period 91,000 157,000
CASH AND CASH EQUIVALENTS, END OF PERIOD 578,000 91,000
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid      
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of debt to preferred stock by shareholder 1,058,000   
Recognition of debt discount on warrants associated with debt 227,000 120,000
Forgiveness of debt by shareholder and accounted for as additional paid-capital    $ 80,000