XML 27 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net loss for the year $ (5,384,983) $ (1,324,741)
Adjustments to reconcile net loss to net cash used in operating activities    
Forgiveness of debt (3,750)   
Depreciation expense 483 458
Amortization of debt discount 30,013   
Issuance of Preferred C stock for loyalty 707,450   
Issuance of Common and Preferred C stock for services 3,062,015 1,013,937
Loss on stock issuance 262,500   
Loss on debt settlement 320,688   
Loss on note conversion 106,242   
Change in assets and liabilities:    
Accounts and other receivables 3,211 (3,211)
Prepaid expense 334,263 2,766
Inventories 21,925 2,781
Accounts payable 309,601 9,846
Customer deposits 144   
Stock payable 47,831   
Accrued interest 3,345 7,100
Net cash used in operating activities (179,022) (291,064)
Cash flows from investing activities:    
Purchase of property and equipment    (507)
Payments received on note receivable - related party    35,000
Net cash provided by investing activities    34,493
Cash flows from financing activities:    
Proceeds from loans payable    6,000
Proceeds from convertible notes payable 150,800 10,000
Payments made on due to director loan    (100)
Payments on due for acquisition    (130,000)
Equity issuance costs    (30,200)
Proceeds from sale of Common stock    329,000
Proceeds from sale of Preferred C stock 13,000   
Net cash provided by financing activities 163,800 184,700
Decrease in cash and cash equivalents (15,222) (71,871)
Cash and cash equivalent, beginning of period 15,560 87,431
Cash and cash equivalents, end of period 338 15,560
Supplemental cash flow information:    
Cash paid for income taxes      
Cash paid for interest      
Supplemental non-cash investing and financing activities:    
Issuance of stock payable for debt settlement 284,917   
Stock issued against stock payable 37,430   
Stock issued for accrued interest 11,193   
Stock issued to settle note payable 31,250   
Stock issued against convertible debt 53,000   
Initial valuation of debt discount 35,800   
Note payable recorded in connection with acquisition/merger    350,000
Issuance of stock for deferred compensation 22,500   
Prepaid expense recorded from stock issued for services    $ 331,063