XML 42 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,491,780) $ (18,456,004)
Adjustments to reconcile net loss to net cash used in operating activities    
Fair value of options issued in exchange for services 842,592 8,427,202
Accretion of discount on notes payable   3,718
Change in fair value warrant liability (2,012,289) 3,104,209
Change in fair value embedded derivative liability (400,000) 500,000
Fair value of warrants in excess of consideration for convertible preferred stock   2,995,791
Fair value of stock in excess of converted notes payable and accrued interest 82,000 1,221,875
Amortization and depreciation 61,771 61,339
Stock & warrants issued in exchange for technology 844,000  
(Increase) decrease in assets    
Accounts receivable (22,936)  
Inventory (100,173) (19,454)
Prepaid expenses 7,896 420,395
Deposit   (37,197)
Increase (decrease) in liabilities    
Accounts payable and accrued expenses 256,551 (230,516)
Net cash used in operating activities (1,932,368) (2,008,642)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment   (10,573)
Purchase of patents and trademarks   (21,954)
Net cash used in investing activities   (32,527)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of preferred stock   1,000,000
Proceeds from issuance of common stock   235,000
Proceeds from exercise of stock options   17,919
Proceeds from exercise of warrants   10,000
Proceeds from issuance of notes payable 650,000  
Net cash provided by financing activities 650,000 1,262,919
NET DECREASE IN CASH AND CASH EQUIVALENTS (1,282,368) (778,250)
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR 1,285,973 2,994,350
CASH AND CASH EQUIVALENTS - END OF PERIOD 3,606 2,216,100
Cash paid during the year for:    
Interest   13,895
Income taxes      
Fair value of stock issued for conversion of notes payable and accrued interest 506,588 668,125
Fair value of stock issued for conversion of preferred stock to common stock   366,667
Accretion of discount on preferred stock as deemed dividend distribution   1,000,000
Fair value of beneficial conversion feature   1,500,000
Fair value of warrants issued as debt discount $ 151,005