XML 47 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Operating activities    
Net loss $ (505,097) $ (777,966)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 23,741 23,670
Realized gain on foreign currency adjustment (146,255)   
Provision for bad debts (6,202) 402
Amortization of deferred financing costs included in interest expense 251 503
Deferred compensation 36,591 70,783
Compensation expense on stock-based arrangements with employees, consultants, investors and vendors 116,433 106,009
Changes in operating assets and liabilities:    
Accounts receivable (51,555) (15,975)
Inventories (36,648) (36,125)
Prepaid expenses and other current assets (91,773) (50,611)
Other Assets    37,900
Accounts payable 87,244 136,004
Accrued liabilities 41,578 86,200
Deferred revenues    (2,050)
Net cash used in operating activities (531,692) (421,256)
Investing activities    
Purchases of property and equipment (23,658) (6,190)
Net cash used in investing activities (23,658) (6,190)
Financing activities    
Additions to deferred financing costs 1,179   
Proceeds from sale of common stock    100,000
Proceeds from exercise of warrants 4,808   
Proceeds from issuance of notes payable to stockholders 470,000 350,000
Proceeds from shareholder note receivable 34,535   
Borrowings on capital lease 12,569   
Payment of capital lease obligations (3,116) (1,989)
Net cash provided by financing activities 519,975 448,011
Effect of exchange rate changes on cash and cash equivalents    105
Net increase (decrease) in cash and cash equivalents (35,375) 20,670
Cash and cash equivalents at beginning of period 51,152 49,813
Cash and cash equivalents at end of period 15,777 70,483
Supplemental cash flow information:    
Cash paid for interest $ 73,387 $ 78,939