XML 18 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:    
Net income (loss) $ (3,946,151) $ (3,418,838)
Adjustments to reconcile    
Depreciation and amortization 18,492 35,473
Gain on disposal of asset    (3,570)
Gain on forgiveness of debt (4,900)   
Stock issued for debt forgiveness (5,100)  
Stock and stock options issued for services 515,699 851,077
Amortization of note discount 1,071,865 152,187
Change in valuation reserve on other current assets    (64,313)
Change in allowance for doubtful accounts 10,006 638
Change in allowance for inventory obsolesence (16,853) (85,768)
Change in allowance for product returns (477) (133,880)
Changes in assets and liabilities:    
Accounts receivable (4,598) 2,075
Inventory 58,030 265,585
Other current assets (8,752) 163,159
Accounts payable and accrued expenses 1,044,521 170,000
Accrued interest 22,446 (42,241)
Net cash (used) by operating activities (1,245,772) (2,108,416)
Cash flows from investing activities:    
Proceeds from sale of equipment    3,570
Capital expenditures    (38,778)
Net cash (used) by investing activities    (35,208)
Cash flow from financing activities:    
Issuance of common stock, net of fees and penalties 1,178,005 240,000
Issuance of senior secured convertible notes    1,569,402
Proceeds from loan 77,750 100,000
Proceeds from bridge loan financing    230,000
Repayment of loan (25,000)   
Net cash provided from financing activities 1,230,755 2,139,402
NET INCREASE (DECREASE) IN CASH (15,017) (4,222)
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD 41,067 45,289
CASH AND CASH EQUIVALENTS, END OF THE PERIOD 26,050 41,067
Supplemental Cash Flow Information    
Accrued interest paid by issuance of senior notes 12,211 157,448
Accrued interest paid by issuance of common stock 26,474   
Senior notes paid by issuance of common stock 2,356,339   
Deferred offering costs paid by issuance of common stock 92,119   
Shares issued for certain liabilities 7,500   
Forgiveness of certain liabilities 2,500   
Discount on senior secured convertible note payable recorded to additional paid in capital    758,646
Loan fees incurred from the issuance of convertible notes    (539,951)
Bridge notes paid by issuance of senior notes    230,000
Interest paid in cash