XML 28 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Operating activities    
Net loss $ (231,979) $ (326,437)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 12,146 11,848
Provision for bad debts 684 244
Amortization of deferred financing costs included in interest expense 125 252
Deferred compensation 46,797 47,431
Compensation expense on stock-based arrangements with employees, consultants, investors and vendors 57,915 61,902
Realized gain on foreign currency adjustment (146,255)   
Changes in operating assets and liabilities:    
Accounts receivable (6,591) (304,942)
Inventories 31,515 (15,412)
Prepaid expenses and other current assets (39,956) 29,876
Accounts payable 7,059 207,125
Accrued liabilities 12,683 40,531
Deferred revenues    (1,772)
Net cash used in operating activities (255,857) (249,354)
Investing activities    
Purchases of property and equipment (21,508) (5,032)
Net cash used in investing activities (21,508) (5,032)
Financing activities    
Additions to deferred financing costs 590   
Proceeds from sale of common stock    100,000
Proceeds from exercise of stock warrants 4,808   
Proceeds from issuance of notes payable to stockholders 220,000 150,000
Proceeds from shareholder note receivable 34,535   
Borrowings on capital lease 12,569   
Payment of capital lease obligations (1,423) (1,142)
Net cash provided by financing activities 271,079 248,858
Effect of exchange rate changes on cash and cash equivalents    464
Net decrease in cash and cash equivalents (6,286) (5,064)
Cash and cash equivalents at beginning of period 51,152 49,813
Cash and cash equivalents at end of period 44,866 44,749
Supplemental cash flow information:    
Cash paid for interest $ 35,339 $ 39,067