XML 58 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (11,126,979)us-gaap_ProfitLoss $ (754,315)us-gaap_ProfitLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 3,500us-gaap_Depreciation 3,500us-gaap_Depreciation
Amortization of debt discount to interest expense 480,338us-gaap_AmortizationOfDebtDiscountPremium 298,173us-gaap_AmortizationOfDebtDiscountPremium
Interest expense added to stockholder advances 28,460us-gaap_InterestExpenseDebt  
Common stock issued for services 600us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 35,000us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
(Gain) loss on derivative liability 9,942,205us-gaap_DerivativeGainLossOnDerivativeNet (166,080)us-gaap_DerivativeGainLossOnDerivativeNet
(Gain) loss on debt settlement 19,761us-gaap_GainsLossesOnRestructuringOfDebt (45,830)us-gaap_GainsLossesOnRestructuringOfDebt
Changes in operating assets and liabilities:    
Accounts receivable 8,014us-gaap_IncreaseDecreaseInAccountsReceivable  
Inventories (5,456)us-gaap_IncreaseDecreaseInInventories 1,798us-gaap_IncreaseDecreaseInInventories
Prepaid consulting services 25,942us-gaap_IncreaseDecreaseInPrepaidExpensesOther 202,467us-gaap_IncreaseDecreaseInPrepaidExpensesOther
Prepaid expenses and other current assets 8,052us-gaap_IncreaseDecreaseInPrepaidExpense 4,313us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable and accrued expenses (19,394)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 157,749us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Accrued interest payable 72,071us-gaap_IncreaseDecreaseInInterestPayableNet 49,707us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash used in operating activities (562,886)us-gaap_NetCashProvidedByUsedInOperatingActivities (213,518)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities    
Net cash provided by investing activities      
Cash flows from financing activities:    
Proceeds from convertible debentures 758,587us-gaap_ProceedsFromConvertibleDebt 251,000us-gaap_ProceedsFromConvertibleDebt
Proceeds from notes payable   30,000us-gaap_ProceedsFromNotesPayable
Proceeds from stockholder advances 11,000us-gaap_ProceedsFromContributionsFromAffiliates  
Payments on convertible debentures (193,850)us-gaap_RepaymentsOfConvertibleDebt (64,567)us-gaap_RepaymentsOfConvertibleDebt
Payments on stockholder advances (5,000)us-gaap_RepaymentsOfDebt (5,000)us-gaap_RepaymentsOfDebt
Net cash provided by financing activities 570,737us-gaap_NetCashProvidedByUsedInFinancingActivities 211,433us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash 7,851us-gaap_CashPeriodIncreaseDecrease (2,085)us-gaap_CashPeriodIncreaseDecrease
Cash, beginning of the period 604us-gaap_Cash 6,456us-gaap_Cash
Cash, end of the period $ 8,455us-gaap_Cash $ 4,371us-gaap_Cash