XML 20 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (unaudited) (USD $)
9 Months Ended 36 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Cash Flows From Operating Activities      
Net loss $ (4,025,677) $ (829,839) $ (6,902,565)
Adjustments to reconcile net cash used by operations;      
Amortization of Discount on Notes Payable 203,919 13,687 236,576
Common Stock Issued for Services 652,006 272,192 1,732,700
Forgiveness of Obligations by Related Parties     200,500
Recapitalization incurred by increase in Notes Payable     31,667
Loss on Derivative Liability Valuation 1,311,620   1,311,620
Loss on Extinguishment of Debt 876,484   876,484
Changes in Assets and Liabilities      
Customer Deposits (5,362) 2,173  
Prepaid Inventories (130,390)   (130,390)
Accounts Payable & Accrued Liabilities 157,507 239,430 729,179
Accounts Payable - Related Parties     19,598
Accrued Interest Payable 76,859 48,508 158,728
Net cash used by operating activities (883,034) (253,849) (1,735,903)
Cash Flows From Investing Activities      
Purchase of Manufacturing Equipment     (42,000)
Cash received in Recapitalization     2,333
Net cash provided (used) by investing activities     (39,667)
Cash Flows From Financing Activities      
Bank Overdraft   1,095  
Payment to Convertible Debentures (534)   (1,315)
Proceeds from Convertible Debentures 526,000 232,000 935,500
Proceeds from Notes Payable         
Proceeds from Notes Payable - Related Parties 131,500 33,000 184,500
Proceeds from Long Term Debt     130,000
Payments on Notes Payable (19,500)   (19,500)
Proceeds from Common Stock - Private Placement net of Expenses 100,000   300,000
Proceeds from Warrant Exercise     90,000
Proceeds from Advances from Shareholders 182,958 4,560 216,022
Repayments on Advances from Shareholders     (20,100)
Net cash provided from financing activities 920,424 270,655 1,815,107
Net increase in cash 37,390 16,806 39,537
Cash, beginning of period 2,147 6  
Cash, end of period 39,537 16,812 39,537
Supplemental Disclosures      
Income taxes paid     3,733
Cash interest paid