XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
6 Months Ended 33 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Cash flows from operating activities:      
Net loss $ (1,485,804) $ (531,405) $ (4,362,692)
Adjustments to reconcile net loss to net cash used by operations      
Amortization of discount on notes payable 79,684 9,109 112,343
Common stock issuance for services   214,655 1,080,694
Forgiveness of obligations by related parties     200,500
Recapitalization expense incurred through increase in notes payable     31,667
Loss on derivative liability valuation 123,408   123,408
Changes in operating assets and liabilities:      
Customer deposits (996) 2,742 4,366
Prepaid inventories (30,000)   (30,000)
Prepaid and other assets 398,948   398,948
Gain on extinguishment of debt 297,173   297,173
Accounts payable and accrued liabilities 111,461 202,698 683,133
Accounts payable - related parties     19,598
Accrued interest payable 58,520 28,597 140,387
Net cash used by operating activities (447,606) (73,604) (1,300,475)
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   1,050  
Payment to convertible debentures     (781)
Proceeds from convertible debentures 135,000 35,000 544,500
Proceeds from notes payable 10,000   10,000
Proceeds from notes payable - related parties 126,500 33,000 179,500
Proceeds from long-term debt     130,000
Payments on notes payable (19,500)   (19,500)
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 93,574 4,560 126,638
Repayments on advances from shareholders     (20,100)
Net cash provided by financing activities 445,574 73,610 1,340,257
Net increase (decrease) in cash and cash equivalents (2,032) 6 115
Cash and cash equivalents at beginning of period 2,147 6  
Interest paid     3,733
Cash and cash equivalents at end of period 115 12 115
Interest paid     $ 3,733