XML 49 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) - attributable to common stockholders $ (2,526,321) $ (48,763)
Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities:    
Stock based compensation 1,190,081 227,867
Non-cash interest expense, including amortization of beneficial conversion value, warrant related debt discounts and intrinsic value of convertible debt and amortization of debt discount and amortization of debt offering costs 73,333 334,747
Earnings in equity investment (59,623) (41,472)
Bad debt expense 65,763 82,192
Inventory reserve 10,000 75,995
Gain on sale of technology rights 0 (143,636)
Loss on disposal of assets 0 1,563
Net income - noncontrolling interest in discontinued operations 0 67,872
Depreciation 579,861 520,959
(Increase) decrease in assets:    
Trade accounts receivable (1,337,048) 107,902
Inventory (1,290,794) 96,535
Prepaid expenses and other current assets 285,690 (335,302)
Deposits and other assets 80,856 (29,001)
Increase (decrease) in liabilities:    
Accounts payable 382,852 356,347
Accrued expenses (47,919) (391,289)
Accrued compensation 59,964 (272,341)
Unearned revenue 300,786 725
NET CASH PROVIDED BY (USED IN) CONTINUING OPERATING ACTIVITIES (1,803,659) 860,705
NET CASH PROVIDED BY DISCONTINUED OPERATING ACTIVITIES 0 22,141
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds from Notes receivable 46,808 63,506
Proceeds from sales of technology rights 0 425,000
Purchase of property and equipment (685,269) (422,970)
NET CASH PROVIDED BY (USED IN) CONTINUING INVESTING ACTIVITIES (718,804) 21,472
NET CASH PROVIDED BY DISCONTINUED INVESTING ACTIVITIES 0 195,278
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payments to demand notes payable, net of proceeds (1,069,452) (20,879)
Payments to notes and loans payable, net of proceeds (4,000,000) (481,326)
Proceeds from (payments to) convertible notes payable, related party (35,000) 35,000
Payments on notes and loans payable, related party (3,000,000) (300,000)
Proceeds from sales of common stock, and exercise of warrants and options, net of offering costs 13,532,285 50,000
NET CASH PROVIDED BY (USED IN) CONTINUING FINANCING ACTIVITIES 5,427,833 (717,205)
NET CASH (USED IN) DISCONTINUED FINANCING ACTIVITIES 0 (648,218)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (42,305) 68,779
Cash and cash equivalents at beginning of year 176,775 373,823
Cash and cash equivalents at end of period 3,039,840 176,775
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 2,863,065 (197,048)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Income taxes paid 72,630 39,264
Interest paid 597,814 917,216
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Amortization of debt offering costs 73,333 334,747
Royalties paid in common stock 6,638 0
Conversion of accrued liabilities to common stock 5,054 0
Conversion of preferred stock to common stock 51 0
Common stock issued for consulting services and compensation and accrued liabilities payable in common stock 957,295 61,500
Technology rights
   
Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities:    
Amortization 26,510 245,144
Patents, net
   
Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities:    
Amortization 664 333
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in intangible assets 0 (6,646)
Website development
   
Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities:    
Amortization 13,718 4,328
Other intangible assets
   
CASH FLOWS FROM INVESTING ACTIVITIES:    
Investment in intangible assets (80,343) (37,418)
Trademarks And Tradenames V Infinity
   
Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities:    
Impairment 278,428 0
Amortization $ 109,540 $ 0