Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statements of Cash Flows

v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash flows from operating activities:    
Net earnings (loss) $ (568,113) $ 225,707
Adjustments to reconcile net earnings (loss) to net cash used in operating activities:    
Non-controlling interest (17,795) (410)
Depreciation and amortization 108,612 2,549
Equity in (earnings) loss of investments 10,538 (5,103)
(Gain) loss on sale of investments 0 (19,630)
Amortization of warrants 23,495 0
(Increase) decrease in accounts receivable 74,294 (16,667)
(Increase) decrease in prepaid expenses and other assets (15,471) (27,485)
(Increase) decrease inventory (60,637) 0
Increase (decrease) in accounts payable and accrued expenses 149,163 (165,142)
Increase (decrease) in income taxes payable 2,685 0
Increase (decrease) in deferred revenue 0 (1,750)
Advance from related parties for working capital 0 (28,438)
Net cash used by operating activities (293,229) (36,369)
Cash flows from investing activities:    
Proceeds from sale of investments 0 184,297
Investment distribution 0 4,539
Purchase of investments (134,959) (27,423)
Franchise fees incurred (312,674) 0
Purchase of property and equipment (339,977) 0
Net cash provided (used) by investing activities (787,610) 161,413
Cash flows from financing activities:    
Loan proceeds, net 1,113,000 0
Loan repayment (1,849) (545)
Net cash provided (used) by financing activities 1,111,151 (545)
Net increase in cash and cash equivalents 30,312 124,499
Cash and cash equivalents, beginning of period 151,928 46,007
Cash and cash equivalents, end of period 182,240 170,506
Supplemental cash flow information:    
Interest 67,254 65,131
Income taxes 0 0
Non-cash investing and financing activities:    
Due to related party exchanged for convertible note payable 0 25,000
Convertible notes payable exchanged for common stock 0 711,500
Accrued interest exchanged for common stock $ 0 $ 10,000