XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended 146 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2008
Dec. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES          
Net loss $ (665,113) $ (721,841) $ (694,910) $ (931,338) $ (12,187,984)
ADJUSTMENTS TO RECONCILE NET LOSS TO NET CASH USED IN OPERATING ACTIVITIES          
Fair value of options issued in exchange for services 96,032 364 1,524 48,472 2,073,558
Accretion of interest on deferred finance charges 27,149 17,641 2,835    440,000
Accretion of discount on notes payable 17,416 18,633 2,230 247,828 438,279
Salary due to stockholder contributed to capital             15,000
Amortization and depreciation 10,904 13,614 14,161 13,915 516,584
Gain on disposition of assets         (4,722)
Gain on forgiveness of debt (184,242)          (184,242)
Stock issued in exchange for services 30,000 208,600 47,700    507,260
Financing expenses paid directly from stock proceeds             5,270
Amortization of deferred consulting fees             40,800
(Increase) decrease in assets          
Receivables 10,193 (8,739) 2,034 (1,494)   
Inventory (11,451) (4,662) 4,406 5,296 (35,137)
Prepaid expenses 21,936 (139,696)       (117,760)
Increase in liabilities          
Accounts payable and accrued expenses 333,291 246,591 348,986 250,805 1,820,886
Net cash used in operating activities (313,885) (369,495) (271,034) (366,516) (6,672,208)
CASH FLOWS FROM INVESTING ACTIVITIES          
Purchase of property and equipment             (35,749)
Purchase of intangibles             (20,000)
Purchase of patent costs (3,577) (2,500) (1,806) (5,667) (197,469)
Proceeds from sale of assets             6,738
Net cash used in investing activities (3,577) (2,500) (1,806) (5,667) (246,480)
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds from issuance of common stock 400,000          4,491,447
Proceeds from exercise of stock options 10,000          242,369
Proceeds from issuance of stock options             15,000
Proceeds from exercise of warrants             55,500
Proceeds from issuance of notes    486,500 334,000 373,500 2,589,000
Repayments of notes (58,500) (20,000) (18,000)    (196,500)
Purchase of treasury stock -17795 - - - -17795
Debt issuance costs    (42,000) (20,000)    (62,000)
Stock issuance costs (40,000)          (144,760)
Net cash provided by financing activities 293,705 424,500 296,000 373,500 6,972,261
Net increase (decrease) in cash and cash equivalents (23,757) 52,505 23,160 1,317 53,573
Cash and cash equivalents - Beginning of period 77,330 24,825 1,665 348   
Cash and cash equivalents - End of period 53,573 77,330 24,825 1,665 53,573
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES          
Cash paid during the year for interest    91 894 1,538 32,133
Cash paid during the year for income taxes               
Return of shares of common stock related to purchase price adjustment of common stock             (1,000)
Return of shares of common stock related to purchase price adjustment of addiontal paid-in capital             (353,000)
Intangible assets             (354,000)
Issuance of common stock and stock options for acquistion of subsidiary         738,000
Proceeds from common stocks sales applied directly to debt and financing expenses repayment             55,270
Fair value of warrants issued for deferred finance charges             392,376
Fair value of stock issued for conversion of notes payable       312,041    312,041
Fair value of beneficial conversion option          25,000 400,000
Fair value of warrants issued as debt discount 21,175 20,143 15,450    56,768
Issuance of common stock for stock issuance costs 2,100          2,100
Issuance of options as stock issuance cost for treasury stock $ 5,594          $ 5,594