STATEMENTS OF CASH FLOWS (UNAUDITED) (USD $) | 9 Months Ended |
Sep. 30, 2013 | Sep. 30, 2012 |
OPERATING ACTIVITIES: | ' | ' |
Net income (loss) | $58,802 | ($2,165,338) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ' | ' |
Depreciation and amortization | 2,536 | 516,693 |
Loss on disposal of fixed assets | 435 | 4,246 |
Stock based compensation | 106,408 | 303,568 |
Changes in current assets and liabilities: | ' | ' |
Decrease in accounts receivable - trade | 6,868 | 102,944 |
Decrease in note receivable | ' | 135,577 |
Decrease in prepaid expenses and other | 421,381 | 235,219 |
Increase (decrease) in accounts payable - trade and accrued liabilities | 41,473 | -290,394 |
Increase in accrued debenture interest | 13,530 | 107,641 |
Increase in accrued shareholder loan interest | 23,950 | ' |
Increase accrued salary - note payable | 13,500 | ' |
(Decrease) increase in unearned income | -500,000 | 5,571 |
Net cash provided by (used in) operating activities | 188,883 | -1,044,273 |
INVESTING ACTIVITIES: | ' | ' |
Cash received from sale of Illume Mobile | ' | 250,000 |
Investment in Endexx Corporation | -15,000 | ' |
Purchase of equipment | -1,467 | -8,580 |
Software development costs | ' | -233,390 |
Patent costs | -6,134 | ' |
Net cash (used in) investing activities | -22,601 | 8,030 |
FINANCING ACTIVITIES: | ' | ' |
Net proceeds from debenture financing | ' | 500,000 |
Reduction of accrued debenture interest | ' | -233,782 |
Common stock issued for accrued debenture interest | ' | 216,330 |
Proceeds from shareholder loans, including accrued interest | ' | 790,621 |
Repayment of shareholder loans, including accrued interest | ' | -115,247 |
Proceeds from sale of common stock | ' | 250,000 |
Shareholder loans converted to debentures | ' | -320,000 |
Repayment of bank line of credit | ' | -10,000 |
Repayments of notes payable | -67,500 | 0 |
Net cash (used in) provided by financing activities | -67,500 | 1,077,922 |
NET INCREASE IN CASH | 98,782 | 41,679 |
CASH, beginning of period | 659,204 | 273,132 |
CASH, end of period | 757,986 | 314,811 |
Cash paid during the Nine Months ended September 30: | ' | ' |
Interest | ' | 46,631 |
Income taxes | ' | ' |
Noncash activities for the Nine Months ended September 30: | ' | ' |
Stock issued for debenture interest | ' | 216,330 |
Stock issued for MEDL investment | 50,000 | ' |
Stock received from DecisionPoint Systems for sale of Illume Mobile assets, less unrealized market loss of $107,072 | ' | $642,928 |