XML 31 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash Flows Provided (Used) by Operating Activities  
Net Loss$ (25,169,489)$ (183,413)
Adjustments to reconcile net loss to net cash provided (used) by operating activities:  
Depreciation & amortization80,86039,512
Income from equity interest in VI(394,309) 
Impairment expense to goodwill from VI24,800,000 
Change in accounting method for investment in VI - reclassification of goodwill3,531,487 
Other Comprehensive (Loss)1,533 
Increase (Decrease) on accrued interest on APH Note43,310 
Increase (Decrease) on accrued interest on HAM Note17,458 
Increase (Decrease) on accrued interest on Long-Term Notes payable38,050 
Decrease (Increase) in Prepaid Expenses and Accounts Receivable8,075(86,577)
Increase (Decrease) in Accounts Payable(2,981,879)222,902
Decrease (Increase) in Secured Note and Debt Discount51,205 
Increase (Decrease) in Other Current Liabilities460,767 
Decrease (Increase) in Accrued Expenses933,358 
Increase (Decrease) in Other Liabilities(75,000) 
Decrease (Increase) in Other Assets(4,487,375) 
Net cash provided (used) by operating activities(3,141,951)(7,576)
Cash Flows used by Investing Activities  
Purchase of fixed assets (20,097)
Leasehold improvements (40,732)
Acquisition of additional 5% of subsidiary(1,800,000) 
Net cash used by investing activities(1,800,000)(60,829)
Cash Flows From Financing Activities  
Retirement of common shares to purchase subsidiary(25,800,800) 
Issuance of Series A preferred shares to replace common shares25,800,080 
Private placement shares28,345 
Issuance of shares to reduce Note71,736 
Purchase of shares on open market, returned to Treasury(10,529) 
Issuance of Series A preferred shares to purchase additional 5% of subsidiary1,200,000 
Issuance of Note to purchase additional 5% of subsidiary600,000 
Issuance of common stock 241,201
Issuance of convertible notes to a third party, including accrued interest 511,507
Issuance of secured note, including accrued interest (411,047)
Investment in debt discount (100,000)
Investment in Ghana project (33,932)
Investment in licensing and websites (105,359)
Issuance of Notes Payable to affiliate party 54,159
Net cash provided by financing activities1,888,832156,529
Net Increase in cash and cash equivalents(3,053,119)88,124
Cash and cash equivalents, Beginning of Period3,078,339307
Cash and cash equivalents, End of Period25,22088,431
Non-cash transactions - Accrued interest on notes payable137,27615,666
Non-cash transactions - Issuance of Preferred Shares Series A1,200,000 
Non-cash transactions - Issuance of Preferred Shares Series A25,800,080 
Non-cash transactions - Accrued interest on notes receivable32,14211,047
Non-cash transactions - equity interest from VI, YTD394,309 
Non-cash transactions - impairment expense from VI(24,800,000) 
Non-cash transactions - Issuance of restricted shares 41,200
Non-cash transactions - Issuance of convertible note 500,000
Non-cash transactions - Receipt of secured note $ 400,000