XML 65 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    
Net loss $ (12,642,065) $ (15,520,006)
Adjustments to reconcile net loss to net cash used in operating activities    
Stock compensation expense 634,012 891,008
Interest expense related to discount and beneficial convertible features in connection with convertible note and warrant issuance 0 90,000
Provision for bad debt expense 52,429 0
Depreciation and amortization 4,423,760 4,282,586
Amortization of licensed content 75,162 0
Noncash interest expense - original issue discount 0 305,944
Deferred income tax (369,707) (610,781)
Loss on investment in unconsolidated entities 14,371 0
Loss on sale of marketable equity securities 0 14,650
Change in fair value of warrant liabilities 0 (669,133)
Change in fair value of contingent consideration liability (3,016) 501,127
Cost of right to purchase 194,321 0
Inducement to convertible note holders and reduction in conversion price in connection to the July 2010 financing 0 6,706,141
Adjustment to foreign currency translation account 0 378,332
Impairment charge to Shandong Media intangibles 0 900,000
Impairment charge to Jinan Broadband equipment 0 1,505,008
Impairment charge to Sinotop equipment 32,681 0
Impairment charge to AdNet assets, net of cash 209,497 0
Gain on deconsolidation of AdNet (470,041) 0
Change in assets and liabilities,    
Accounts receivable (207,358) 449
Inventory 33,990 44,095
Prepaid expenses and other assets 628,805 (928,150)
Accounts payable 1,556,689 154,389
Accrued expenses and liabilities 41,206 (1,026,454)
Deferred revenue 212,220 117,667
Deferred license fee 76,670 0
Other current liabilities (221,462) 427,890
Other (7,203) 0
Net cash used in operating activities (5,735,039) (2,435,238)
Cash flows from investing activities:    
Proceeds from sale of marketable equity securities 0 9,350
Acquisition of property and equipment (2,547,120) (1,295,121)
Leasehold improvements 0 (148,316)
Loan advances to Shandong Media shareholders (219,755) (582,476)
Loan repayments from Shandong Media shareholders 0 573,328
Loan to related party 0 (4,536)
Investment in unconsolidated entity (46,411) (574,907)
Investments in intangibles (442,702) 0
Loan to Shanghai Tianduo (38,677) 0
Net cash used in investing activities (3,294,665) (2,022,678)
Cash flows from financing activities    
Proceeds from sale of equity securities 10,917,806 9,025,000
Proceeds from issuance of convertible notes payable 0 600,000
Costs associated with financings and share issuances (822,167) (496,728)
Capital contribution from Jinan Parent 151,759 0
Payments to Jinan Parent 0 (14,471)
Net cash provided by financing activities 10,247,398 9,113,801
Effect of exchange rate changes on cash (282,516) (261,983)
Net increase in cash and cash equivalents 935,178 4,393,902
Cash and cash equivalents at beginning of period 6,584,396 2,190,494
Cash and cash equivalents at end of period 7,519,574 6,584,396
Supplemental Cash Flow Information:    
Cash paid for taxes 0 0
Cash paid for interest 1,764 1,495
Value assigned to shares as payment for interest expense 0 132,635
Value of warrants issued for licensed content 676,462 0
Property and equipment included in accrued expenses 192,791 0
Intangible assets included in accounts payable 210,000 0
Cancellation of notes payable by issuance of common stock 0 20,000
Issuance of common stock through assignment of notes receivable 0 580,000
Common stock, warrants and stock options issued for Sinotop acquisition 0 8,582,933
Contingent consideration liabiltiy associated with earnout shares related to Sinotop acquisition 0 3,362,105
Value of warrants issued to placement agent 0 135,774
Deemed dividend on preferred stock 0 2,315,309
Value of common stock issued upon conversion of convertible notes 0 3,142,752
Value of preferred stock issued upon conversion of convertible notes 0 2,133,400
Amount due from noncontrolling interest $ 0 $ 1,492,961