XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash Flows from Operating Activities:    
Net loss $ (407,131) $ (925,986)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 272,724 179,189
Stock, option and warrant expense 1,227,408 253,358
Shares issued for services 396,620 50,000
Unrealized loss on investments   9,000
Amortization of debt discount 1,155  
Licenses sold in exchange for licenses (675,000)  
Licenses sold in exchange for prepaid services (3,150,000)  
Changes in operating assets and liabilities:    
Accounts receivable (135,822) 2,265
Related party receivable 55,875 (18,000)
Prepaid and other assets 164,076  
Accounts payable and accruals 749,102 3,503
Deferred revenue 600 (54,575)
Related party payables (156,424) 122,083
Net cash used in operating activities (1,656,817) (379,163)
Cash Flows from Investing Activities:    
Cash paid for intangible assets (420,711) (6,266)
Net cash used in investing activities (420,711) (6,266)
Cash Flows from Financing Activities:    
Repayment of note payable (164,000) (212,000)
Issuance of common stock for cash, net of issuance costs 895,689 426,900
Issuance of equity for cash exercise of options and warrants 13,000  
Proceeds from third party loans   352,500
Net cash provided by financing activities 744,689 567,400
Net (decrease) increase in cash (1,332,839) 181,971
Cash - beginning of period 1,847,004 11,710
Cash - end of period 514,165 193,681
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 7,444 24,967
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Common stock issued for conversion of debt   1,709,291
Warrants issued for related party loans   1,002,501
Issuance of common stock for subscriptions receivable 60,000  
Common stock issued for accounts payable   50,000
Accounts payable converted into debt   30,000
Accounts receivable converted to marketable securities $ 60,000