XML 38 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
OPERATING ACTIVITIES    
Net loss for the period $ (233,824) $ (847,557)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 29,570 761,063
Notes issued for professional services 109,500   
Depreciation & Amortization 100 100
Loss on stock issuance 18,000   
Amortization of debt discount 16,404   
Change in value of derivative liability (13,782)   
Derivative expense 11,236   
Changes in working capital items    
(Increase) in account receivable    (2,638)
Decrease in prepaid expenses    3,200
(Increase) in inventory    (412)
Increase in accounts payable 44,430 13,507
Increase in accrued interest 2,548 1,394
Net cash used in operating activities (15,818) (71,343)
FINANCING ACTIVITIES    
Proceeds from note payable - related party    35,800
Proceeds from notes payable 10,500 50,000
Payment due for acquisition    (15,000)
Proceeds from stock sale 5,000   
Net cash provided by financing activities 15,500 70,800
Net change in cash (318) (543)
Beginning cash 338 15,560
Ending Cash 20 15,017
Non-Cash Investing and Financing Activities:    
Record derivative liability on notes 43,736   
Conversion of note to common stock 8,339   
Issuance of promissory note for accrued expenses 154,500   
Stock issued under financing agreement $ 60,000