| | 2009 | | 2008 |
| | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | |
| | | | |
Net income (loss) | $ | (1,022,306) | $ | 174,011 |
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | | | | |
Share based compensation | | 39,093 | | - |
Excess tax benefits from share based payment arrangements | | (13,683) | | - |
Amortization of prepaid consulting services | | 291,224 | | 108,950 |
| | | | |
Changes in assets and liabilities: | | | | |
(Increase) in prepaid expenses | | (355,544) | | (47,466) |
(Increase) in prepaid contract expenses | | (43,374) | | - |
| | | | |
Increase in accounts payable | | 547,578 | | 61,268 |
Increase in deferred revenue | | 856,487 | | 300,000 |
(Decrease) increase in other accrued expenses | | (361,275) | | 15,743 |
| | | | |
Net cash provided by (used in) operating activities | | (61,800) | | 612,506 |
| | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | |
Purchase of certificate of deposit | | (1,005,319) | | - |
Acquisition of intangible assets | | (38,334) | | - |
| | | | |
Net cash (used in) investing activities | | (1,043,653) | | - |
| | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | |
| | | | |
Payment of officers loan payable | | - | | (43,693) |
Proceeds from exercise of options | | 7,500 | | - |
Proceeds from exercise of warrants | | - | | 28,505 |
Excess tax benefits from share based payment arrangements | | 13,683 | | - |
| | | | |
Net cash provided by (used in) financing activities | | 21,183 | | (15,188) |
| | | | |
Net (decrease) increase in cash and cash equivalents | | (1,084,270) | | 597,318 |
| | | | |
CASH AND CASH EQUIVALENTS BEGINNING OF PERIOD | | 3,709,136 | | 475,135 |
| | | | |
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 2,624,866 | $ | 1,072,453 |
| | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | |
Cash paid during the period for: | | | | |
Interest paid | $ | - | $ | - |
Income Tax Paid | $ | - | $ | - |
| | | | |
SUPPLEMENTAL SCHEDULE OF NON-CASH FLOW INVESTING AND FINANCING ACTIVITIES: | | |
In May 2007, the Company issued 525,000 stock options for prepaid consulting valued at $157,473. | | |
In May 2007, the Company issued 4,000,000 shares for 100% of Biomerk, Inc. | | |
In October 2007, the Company issued 500,000 stock options for prepaid consulting valued at $336,287. | | |
In August 2008, the Company issued 150,000 warrants for prepaid consulting valued at $93,870. | | |