XML 53 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Statement of Cash Flows [Abstract]    
Net loss $ (2,799,929) $ (878,406)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 7,585 2,842
Fair value of warrants issued 250,000   
Fair value of vested stock options and amortization    26,563
Amortization of intangible assets 55,998   
Amortization of convertible notes debt discount 737,491 49,283
Common stock issued for services 827,476 10,250
Accrued interest on convertible notes payable 49,501 19,135
Change in fair value of derivative liability 169,753 375,999
Loss on extinguishment of debt 2,750   
Inputed interest in related party loan    2,500
Changes in operating assets and liabilities:    
Accounts receivable (82,047) 3,723
Inventories 60,173 (24,715)
Prepaid expenses and other current assets (26,624)   
Other assets (7,414) 7,633
Accounts payable (80,921) 43,958
Accrued liabilities 43,345 66,935
Delinquent payroll taxes expenses    12,713
Deferred revenue (14,994)   
Net cash used in operating activities (807,857) (281,587)
Investing Activities    
Cash paid to acquire Rocky Mountain Hydroponics (550,000)   
Cash acquired upon acquisition of Rocky Mountain Hydroponics (1,398) 9,825
Cash paid for store improvements (2,357)   
Net cash provided (used) from investing activities (553,755) 9,825
Financing Activities    
Proceeds from the issuance of common stock 623,260   
Proceeds from the issuance of ten percent convertible note 156,000   
Proceeds from options exercised 9,000   
Proceeds from notes payable 830,000 25,000
Proceeds from notes payable, related party 25,000   
Payments of notes payable and accrued interest (196,508)   
Proceeds from credit line 39,177   
Advances from related party    104,397
Capital contributions    120,402
Net cash provided by financing activities 1,485,929 249,799
Net increase (decrease) in cash 124,317 (21,963)
Cash, beginning of period 36,602 24,437
Cash, end of period 160,919 2,474
Cash paid for interest 4,865   
Cash paid for taxes      
NON-CASH TRANSACTIONS    
Common stock issued for services rendered 827,476   
Fair value of five thousand warrants 250,000   
Common stock issued to acquire Rocky Mountain Hydroponics/Evergreen Garden Center 275,000   
Twelve percent Senior Secured Convertible Notes issued to acquire Rocky Mountain Hydroponics/Evergreen Garden Center 800,000   
Six percent Senior secured convertible notes converted into common stock, principal and interest 1,168,488 500,000
Notes payable for Greners acquisition converted into common stock, principal and interest 156,000   
Common stock issued for cashless exercise of options $ 368