XML 38 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 15 Months Ended 27 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2012
Cash flows from operating activities:      
Net loss $ (1,258,273) $ (1,483,733) $ (2,876,888)
Adjustments to reconcile net loss to net cash used by operations      
Amortization of discount on notes payable 18,254 13,905 32,659
Common stock issued for services 539,835 535,111 1,080,694
Forgiveness of obligations by related parties   200,500 200,500
Recapitalization expense incurred through increase in notes payable   31,667 31,667
Changes in operating assets and liabilities:      
Customer deposits 2,117 3,245 5,362
Accounts payable and accrued liabilities 308,259 193,841 571,672
Accounts payable - related parties 19,598   19,598
Accrued interest payable 61,366 20,501 81,867
Net cash used by operating activities (308,844) (484,963) (852,869)
Cash flows from investing activities:      
Purchase of manufacturing equipment   (42,000) (42,000)
Cash received in recapitalization   2,333 2,333
Net cash used by investing activities   (39,667) (39,667)
Cash flows from financing activities:      
Bank overdraft (1,575) 1,575  
Payment to convertible debentures   (781) (781)
Proceeds from convertible debentures 268,500 141,000 409,500
Proceeds from notes payable - related parties 33,000 20,000 53,000
Proceeds from long-term debt   70,000 130,000
Proceeds from issuance of common stock in a private placement, net of expenses   200,000 200,000
Proceeds from warrant exercise   90,000 90,000
Proceeds from advances from shareholders 11,060 7,304 33,064
Repayments on advances   (11,200) (20,100)
Net cash provided by financing activities 310,985 517,898 894,683
Net increase (decrease) in cash and cash equivalents 2,141 (6,732) 2,147
Cash and cash equivalents at beginning of period 6 6,738 6,738
Interest paid   3,733  
Cash and cash equivalents at end of period 2,147 6 2,147
Interest paid   $ 3,733