| Net loss | |
| Derivative expense | |
| Impairment Loss - Note 1 | |
| Amortization of intangible assets | 65K |
| Deferred income taxes | |
| Extinguishment loss | |
| Minority interest | |
| Share-based compensation | 119.88K |
| Depreciation | 132.91K |
| Accounts receivable | 105.92K |
| Other current assets | -26.95K |
| Other assets | |
| Accounts payable and accrued liabilities | 196.18K |
| Deferred revenues | -85.26K |
| Customer advances | -64.7K |
| Total adjustments | 838.57K |
| Net cash provided by (used for) operating activities | -307.09K |
| Purchase of intangibles | |
| Acquired cash - CLR | |
| Purchase of equipment | -3.44K |
| Net cash used for investing activities | |
| Revolving credit facility (payments) borrowings, net | |
| Payments on captial equipment lease | -2.22K |
| Payments Notes payable | -660.56K |
| Proceeds from issuance of securities, net | 217.2K |
| Loans paid director | |
| Net cash provided by (used in) financing activities | |
| Net increase (decrease) in cash and cash equivalents | -61.66K |
| Cash and cash equivalents - beginning of period | 186.84K |
| Cash and cash equivalents - end of period | 125.18K |
| Interest paid in cash | 211.99K |
| Taxes paid | |
| Proceeds from Factoring agreement paid directly to Private Bank Facility | |
| Exercise of warrants | |
| Common Stock | |
| Derivative liabilities | |
| Additonal paid in capital | |
| Conversion of preferred shares into common | |
| Conversion of preferred shares into common | |
| Additonal paid in capital | |
| Derivative liabilities | |
| Additional paid in Capital | |
| Deferred financing fees | |
| Common Stock | |
| Additional paid in Capital | |