XML 38 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 30 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
Cash flows from operating activities:      
Net loss $ (621,933) $ (316,269) $ (3,498,821)
Adjustments to reconcile net loss to net cash used by operations      
Amortization of discount on notes payable 15,586 4,562 48,245
Common stock issuance for services 188,391 110,559 1,269,085
Forgiveness of obligations by related parties     200,500
Recapitalization expense incurred through increase in notes payable     31,667
Loss on derivative liability valuation 10,143   10,143
Changes in operating assets and liabilities:      
Customer deposits (756) 724 4,606
Loss on extinguishment of debt 178,448   178,448
Accounts payable and accrued liabilities 29,691 99,638 601,363
Accounts payable - related parties     19,598
Accrued interest payable 29,808 16,169 111,675
Net cash used by operating activities (170,622) (84,617) (1,023,491)
Cash flows from investing activities:      
Purchase of manufacturing equipment     (42,000)
Cash received in recapitalization     2,333
Net cash used by investing activities     (39,667)
Cash flows from financing activities:      
Bank overdraft   (355)  
Payment to convertible debentures     (781)
Proceeds from convertible debentures 55,000 77,333 464,500
Proceeds from notes payable 10,000   10,000
Proceeds from notes payable - related parties   11,000 53,000
Proceeds from long-term debt     130,000
Proceeds from issuance of common stock in a private placement, net of expenses 100,000   300,000
Proceeds from warrant exercise     90,000
Proceeds from advances from shareholders 5,500 1,620 38,564
Repayments on advances     (20,100)
Net cash provided by financing activities 170,500 89,598 1,065,183
Net increase (decrease) in cash and cash equivalents (122) 4,981 2,025
Cash and cash equivalents at beginning of period 2,147 2,246  
Interest paid     3,733
Income taxes paid         
Cash and cash equivalents at end of period 2,025 2,735 2,025
Interest paid     3,733
Income taxes paid