XML 52 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss $ (16,287,405) $ (12,642,065)
Adjustments to reconcile net loss to net cash used in operating activities    
Stock compensation expense 1,376,617 634,012
Depreciation and amortization 4,082,936 4,423,760
Amortization of licensed content 150,324 75,162
Deferred income tax (353,085) (369,707)
(Gain) loss on investment in unconsolidated entities (67,675) 14,371
Loss on investment write-off 47,675 0
Provision for bad debt expense 163,076 52,429
Change in fair value of warrant liabilities (647,302) 0
Change in fair value of contingent purchase price consideration liability (1,313,443) (3,016)
Value of right to purchase shares 43,748 194,321
Cost of reset provision 658,719 0
Gain on deconsolidation of Shandong Media, net of cash (334,589) 0
Impairment charge for Jinan Broadband equipment 840,000 0
Impairment charge for Sinotop equipment 0 32,681
Impairment charge to AdNet assets, net of cash 0 209,497
Gain on deconsolidation of AdNet 0 (470,041)
Loss on uncollectible shareholder loan and related party loan 473,698 0
Loss on uncollectible loan to Shanghai Tianduo 39,729 0
Other 7,996 0
Change in assets and liabilities,    
Accounts receivable (182,094) (207,358)
Inventory 34,093 33,990
Licensed content (797,987) 0
Prepaid expenses and other assets (164,046) 628,805
Accounts payable (29,787) 1,556,689
Accrued expenses and liabilities 693,360 41,206
Deferred revenue 317,414 212,220
Deferred license fee 462,966 76,670
Other current liabilities 26,550 (221,462)
Other 157,687 (7,203)
Net cash used in operating activities (10,600,825) (5,735,039)
Cash flows from investing activities:    
Acquisition of property and equipment (953,636) (2,547,120)
Investments in intangibles (272,643) (442,702)
Leasehold improvements (10,754) 0
Loan advances to Shandong Media shareholders (32,771) (219,755)
Loan repayments from Shandong Media shareholders 29,663 0
Investment in unconsolidated entity 0 (46,411)
Loan to Shanghai Tianduo 0 (38,677)
Net cash used in investing activities (1,240,141) (3,294,665)
Cash flows from financing activities    
Proceeds from sale of equity securities 6,285,000 10,917,806
Proceeds from issuance of convertible note 3,000,000 0
Costs associated with August 2012 financings and share issuances (118,906) (822,167)
Costs associated with December 2012 financings and share issuances (506,262) 0
Capital contribution from Jinan Parent 0 151,759
Net cash provided by financing activities 8,659,832 10,247,398
Effect of exchange rate changes on cash 42,603 (282,516)
Net (decrease) increase in cash and cash equivalents (3,138,531) 935,178
Cash and cash equivalents at beginning of period 7,519,574 6,584,396
Cash and cash equivalents at end of period 4,381,043 7,519,574
Supplemental Cash Flow Information:    
Cash paid for taxes 0 0
Cash paid for interest 78,953 1,764
Software contributed in lieu of issued capital included in intangibles 398,183 0
Value of shares and warrants issued in connection with August 2012 private financing 2,639,640 0
Value of shares and options issued for Sinotop contingent consideration earnout 1,308,391 0
Value of common stock issued from conversion of Preferred Series B shares 726,783 0
Value of warrants issued for licensed content 0 676,462
Property and equipment included in accrued expenses 0 192,791
Intangible assets included in accounts payable $ 0 $ 210,000