XML 59 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash flows from operating activities:    
Net loss $ (345,249) $ (296,847)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 8,846 8,135
Stock-based compensation    9,800
Amortization of debt discount 80,742 73,266
Stock issued for interest expense    555
Gain (loss) on extinguishment of debt 1,800 (700)
Changes in operating assets and liabilities:    
(Increase) decrease in inventory (13,126) (2,611)
Decrease in accounts receivable 6,113 15,299
Increase in prepaid expenses and other current assets      
Increase in accounts payable and accrued liabilities 55,063 (68,811)
Increase in accrued interest 26,499 63,110
Decrease in unearned revenue    (19,792)
Net cash used in operating activities (179,312) (218,596)
Cash flows from investing activities:    
Purchase of fixed assets and intangible assets (12,448) (17,536)
Net cash used in investing activities (12,448) (17,536)
Cash flows from financing activities:    
Proceeds from, net of payments to, related parties for loans 78 (7,526)
Payments on related parties convertible notes payable    (12,475)
Proceeds from convertible notes payable      
Payments on convertible notes payable (5,000) (5,000)
Payments on loans payable      
Net cash provided by (used in) financing activities (4,922) (25,001)
Net change in cash (196,682) (261,133)
Cash, beginning of period 513,420 450,507
Cash, end of period 316,738 189,374
Supplemental disclosure of cash flow information:    
Cash paid for interest 47,422 3,696
Cash paid for tax      
Non-cash investing and financing activities:    
Common stock issued on conversion of debts    16,277
Common stock issued on extinguishment of debts $ 5,400 $ 5,700