XML 27 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Statement of Cash Flows [Abstract]    
Net loss $ (386,873) $ (876,168)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 103,059 0
Depreciation 2,843 1,376
Options issued for services 23,595 137,980
Stock issued for services 18,667 0
Merger related expenses 0 414,884
Changes in operating assets and liabilities:    
Inventories 31,364 (32,322)
Prepaid expenses and other current assets 15,000 724
Lease deposits 0 (8,469)
Accounts payable (87,254) 24,321
Accrued liabilities 7,233 440
Accrued interest payable 14,868 0
Net cash used in operating activities (257,498) (337,234)
Cash flows from investing activities :    
Purchase of property and equipment 0 (29,732)
Cash paid for reverse merger 0 (414,884)
Net cash used in investing activities 0 (444,616)
Cash flows from financing activities    
Proceeds from issuance of common stock 125,000 986,332
Principal payments on related party notes payable (16,000) (20,000)
Net proceeds from issuance of note payable 158,000 0
Principal payments on notes payable 0 (8,362)
Net cash provided by financing activities 267,000 957,970
Net change in cash and equivalents 9,502 176,120
Cash and equivalents - beginning balance 323 15,042
Cash and equivalents - ending balance 9,825 191,162
Interest 0 5,814
Cash paid for taxes 0 0
Notes payable exchanged for senior secured convertible notes 670,129 0
Derivative liability created on issuance of convertible notes and warrants created 331,463 0
Common stock issued to settle accounts payable $ 35,000 $ 0