XML 50 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flows from operating activities:    
Net income (loss) $ (15,886) $ (346,402)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock based compensation - shares for services 20,800 16,496
Depreciation and amortization 1,473  
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 13,663 124,807
Gain on extinguishment of debt   (19,196)
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (975,866) (755)
(Increase) decrease in prepaid 66,131 (9,025)
(Increase) decrease in prepaid, related party 694,523  
(Increase) decrease in customer deposit (2,007)  
Increase / (decrease) in accounts payable and accrued liabilities 333,627 197,423
Increase / (decrease) in accounts payable and accrued liabilities, related party (25,808) 13,968
Increase / (decrease) in salary payable, related party 90,000  
Increase / (decrease) in other liabilities 62,249  
Increase / (decrease) in advances from related party 112  
Net cash provided (used) by operating activities 233,751 (22,684)
Cash flows from investing activities:    
(Proceeds from) cash from acquisition 1,950,120  
(Proceeds from) change in other assets 4,262  
(Purchase) of notes receivable   88,810
Net cash used by investing activities 1,954,382 (88,810)
Cash flows from financing activities:    
Proceeds from loan receivable 78,000  
Proceeds from notes receivable 4,500  
Proceeds (payment) on line of credit (60,000) 89,640
Proceeds (payment) from notes/loans payable (1,325,000) 10,000
Proceeds from loan, related party   12,000
Net cash provided (used) by financing activities (1,302,500) 111,640
Net increase (decrease) in cash 885,633 146
Cash, beginning of period 13,302 55
Cash, end of period 898,935 201
Cash paid for interest      
Cash paid for taxes      
Supplementary cash flow information    
Stock issued for services 41,900 91,150
Warrants issued 13,663 124,807
Stock and warrants for license   212,400
Note payable for purchase of intangibles   $ 2,000,000