XML 21 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (2,547,493) $ (2,360,851)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation 65,026 62,745
Bad debt expense 14,488 4,687
Common Stock issued for Services 271,458 187,804
Amortization of prepaid expenses paid in common stock 97,967  
Gain on debt Settlement (223,771)  
(Gain) loss, net, on settlement of debt for common stock (42,302)  
Compensation expense related to grant of stock options 1,305,716 41,760
Change in fair value of embedded conversion option liability (963,931) (265,555)
Amortization of debt discount 517,284 868,591
Amortization of debt issue costs 9,520  
(Increase) decrease in:    
Accounts Receivable (1,413,497) (37,055)
Prepaid Expenses and other current assets 7,585 71,081
Costs in excess of billings on uncompleted contracts 7,472 (7,472)
Costs and estimated earnings in excess of billings on uncompleted contracts (42,580)  
Deposits 393 (393)
Increase (decrease) in:    
Accounts Payable 651,612 257,684
Accounts Payable - related party   80,441
Accrued Expenses 223,416 261,478
Accrued Rent 9,417 (164,413)
Sales Tax Payable 5,438  
Billings in excess of costs on uncompleted contracts (21,169) (119,127)
Billings in excess of costs and estimated earnings on uncompleted contracts 97,120 5,801
NET CASH USED IN OPERATING ACTIVITIES (1,970,831) (1,112,794)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of Equipment (12,959) (15,200)
NET CASH USED IN INVESTING ACTIVITIES (12,959) (15,200)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from Issuance of notes payable 1,000,000 125,000
Repayments on convertible notes payable (34,246) (68,808)
Proceeds from Sale of Common Stock 1,717,251 1,053,435
Payments of offering costs related to sale of common stock (254,513) (140,766)
Payments of Debt Issue Costs (40,000)  
Proceeds relating to recapitalization   200,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 2,388,492 1,168,861
NET INCREASE IN CASH 404,702 40,867
CASH AT BEGINNING OF YEAR 64,074 23,207
CASH AT END OF YEAR 468,776 64,074
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 15,693  
Cash paid for income tax 13,160 1,334
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Common stock deemed issued in recapitalization of company   13,000
Prepaid common stock issued for services 270,000 10,500
Conversion of accounts payable to convertible notes payable 16,140 160,633
Common stock issued as offering costs   24,500
Common stock issued for debt settlement 195,000 84,350
Common stock issued in conversion of note payable 33,000  
Common stock issued in conversion of convertible note payable 16,140  
Prepaid warrants for common stock issued for services 119,361  
Warrants for common stock issued in debt settlement 209,006  
Capitalization of accrued interest to convertible note payable - Related party   12,779
Capitalization of accrued interest to notes payable   4,247
Capitalization of accrued interest to convertible notes payable 140,054 125,401
Capitalization of lender fee on convertible note payable - Related party   7,668
Capitalization of lender fee on notes payable   4,069
Capitalization of lender fee on convertible notes payable   73,784
Embedded conversion option liability recorded as debt discount 52,963 868,591
Convertible note payable issued in exchange of note payable $ 58,318