XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash flows from operating activities:    
Net income (loss) $ 246,419 $ (38,458)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock based compensation - shares for services 3,417 900
Depreciation and amortization 1,519  
Loss on cancelled shares (105,901)  
Gain on license (93,578)  
Loss on settlement of debt (37,491)  
Loss on note receivable settlement (18,995)  
Bad debt expense 1,559  
Warrants granted 10,247  
Gain on extinguishment of debt   (20,176)
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (896,858)  
(Increase) decrease in prepaid 79,949 (1,891)
(Increase) decrease in prepaid, related party 347,262  
(Increase) decrease in customer deposit 1,463  
Increase / (decrease) in accounts payable and accrued liabilities (632,738) 52,086
Increase / (decrease) in accounts payable and accrued liabilities, related party (23,703)  
Increase / (decrease) in salary payable, related party 45,000  
Increase / (decrease) in other liabilities 189,635  
Increase / (decrease) in advances from related party 112 9,078
Net cash provided (used) by operating activities (657,536) 1,539
Cash flows from investing activities:    
(Proceeds from) cash from acquisition 1,950,120  
(Proceeds from) change in other assets 12,499  
(Purchase) of notes receivable   41,736
Net cash used by investing activities 1,962,619 (41,736)
Cash flows from financing activities:    
Proceeds from loan receivable 78,000  
Proceeds from notes receivable 4,500  
Payment on line of credit 60,000 (43,902)
Proceeds from notes/loans payable (775,000)  
Net cash provided (used) by financing activities (752,500) 43,902
Net increase (decrease) in cash 552,583 3,705
Cash, beginning of period 13,302 55
Cash, end of period 565,885 3,760
Cash paid for interest      
Cash paid for taxes      
Supplementary cash flow information    
Stock issued for services 41,900 1,000
Warrants issued 368,878  
Note payable for purchase of intangibles   $ 2,000,000