Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - MediaShift, Inc.Financial_Report.xls
10-Q - MediaShift, Inc.advn10q09302012edgar3.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R9.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R2.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R8.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R7.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R4.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R3.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R1.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R6.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R27.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R26.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R47.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R16.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R39.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R20.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R37.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R14.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R24.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R13.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R41.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R18.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R19.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R11.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R12.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R40.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R22.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R28.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R42.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R32.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R31.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R15.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R21.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R44.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R17.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R43.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R30.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R29.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R10.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R45.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R35.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R23.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R36.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R33.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R38.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R34.htm
EX-32 - MediaShift, Inc.exhibit321q312grant.htm
EX-31 - MediaShift, Inc.exhibit311q312grant.htm
EX-32 - MediaShift, Inc.exhibit322q312eastman.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R25.htm
XML - IDEA: XBRL DOCUMENT - MediaShift, Inc.R46.htm
EX-31 - MediaShift, Inc.exhibit312q312eastman.htm
v2.4.0.6
Consolidated Statement of Cash Flows (unaudited) (USD $)
3 Months Ended 9 Months Ended 31 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
OPERATING          
Net (loss) $ (3,528,908) $ (157,335) $ (4,528,815) $ (382,127) $ (5,439,476)
Adjustments to reconcile net loss to cash flows from operating activities:          
Depreciation 6,572 355 16,531 716 18,807
Fair value of common stock and common stock warrants issued for services rendered         82,669
Stock based compensation 2,684,115 5,224 2,714,207 14,155 2,740,396
(Increase) decrease in accounts receivable 613 (49) 1,836 (49) (746)
(Increase) decrease in other assets (1,132)   (2,138)   (2,138)
(Increase) decrease in prepaid expenses 8,042 (47,768) 11,418 (46,174) (1,759)
(Increase) decrease in security deposits (200)   (10,150)   (10,150)
Increase (Decrease) in accounts payable and accrued expenses (3,215) 45,326 121,044 61,745 205,215
Increase in accrued interest   800   800  
Cash used in operating activities (834,113) (153,447) (1,676,067) (350,934) (2,407,182)
INVESTING          
Purchases of property and equipment, leasehold improvements and furniture (60,301) (7,495) (107,043) (11,883) (135,993)
Patent costs (17,050) (32,648) (84,146) (50,990) (225,609)
Cash used in investing activities (77,351) (40,143) (191,189) (62,873) (361,602)
FINANCING          
Loan proceeds   80,000   80,000 110,000
Loan payments         (110,000)
Net cash from JMG 1,509,736   1,509,736   1,509,736
Exercise of warrants and options     55,797   55,797
Net proceeds from issuance of preferred stock     602,000   2,151,990
Cash provided by financing activities 1,509,736 80,000 2,167,533 80,000 3,717,532
Net Increase in cash and cash equivalents 598,272 (113,590) 300,277 (333,807) 948,748
Cash and cash equivalents, beginning of period 350,476 142,225 648,471 362,442  
Cash and cash equivalents, end of period 948,748 28,635 948,748 28,635 948,748
Supplemental Disclosures of Cash Flow Information:          
Cash paid for interest         1,900
Cash paid for income taxes 800 554 2,000 554 2,554
Non-cash activity:          
Dividend of affiliated entity $ 20,894   $ 20,894   $ 20,894