Income Taxes
12 Months Ended
Dec. 31, 2012
Income Tax Disclosure [Abstract]  
Income Tax Disclosure [Text Block]
Note 7: Income Taxes
 
Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due. Deferred taxes relate to differences between the basis of assets and liabilities for financial and income tax reporting which will be either taxable or deductible when the assets or liabilities are recovered or settled.
 
At December 31, 2012, the Company has a net operating loss carry-forward of approximately $23,940,000 available to offset future taxable income expiring through 2032. Utilization of future net operating losses may be limited due to potential ownership changes under Section 382 of the Internal Revenue Code of 1986, as amended (the “Code”).
 
The valuation allowance at December 31, 2011 was approximately $8,570,000. The net change in valuation allowance during the year ended December 31, 2012 was an increase of approximately $5,087,000. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred income tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based on consideration of these items, management has determined that enough uncertainty exists relative to the realization of the deferred income tax asset balances to warrant the application of a full valuation allowance as of December 31, 2012.
 
The effects of temporary differences that gave rise to significant portions of deferred tax assets at December 31, 2012 and 2011, are approximately as follows:
 
 
 
December 31, 2012
 
December 31, 2011
 
Net operating loss carry forward
 
$
8,871,000
 
$
6,061,000
 
Amortization of debt discount and debt issue costs
 
 
3,732,000
 
 
1,465,000
 
Stock options and warrants
 
 
971,000
 
 
971,000
 
Depreciation
 
 
74,000
 
 
-
 
Bad debt
 
 
9,000
 
 
73,000
 
Valuation allowance
 
 
(13,657,000)
 
 
(8,570,000)
 
Net deferred tax asset
 
$
-
 
$
-
 
 
There was no income tax expense for the years ended December 31, 2012 and 2011, due to the Company’s net losses.
 
The Company’s tax expense differs from the “expected” tax expense for the years ended December 31, 2012 and 2011, (computed by applying the federal corporate tax rate of 34% to loss before taxes and 4.63% for Colorado State Corporate Taxes, the blended rate used was 37.1%), are approximately as follows:
 
 
 
December 31, 2012
 
December 31, 2011
 
Federal tax benefit at statutory rate
 
$
(6,493,000)
 
$
(7,916,000)
 
State tax benefit – net of federal tax effect
 
 
(418,000)
 
 
(501,000)
 
Derivative expense
 
 
1,499,000
 
 
1,625,000
 
Change in fair value of derivative liability
 
 
(2,006,000)
 
 
(1,755,000)
 
Loss on settlement of accounts payable
 
 
1,495,000
 
 
1,313,000
 
Non-deductible stock compensation
 
 
791,000
 
 
1,091,000
 
Other non-deductible expenses
 
 
45,000
 
 
68,000
 
Change in valuation allowance
 
 
5,087,000
 
 
6,075,000
 
Income tax benefit
 
$
-
 
$
-