XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Statement of Cash Flows [Abstract]    
Net loss $ (878,406) $ (102,572)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 2,842 0
Fair value of vested stock options 26,563 0
Common stock issued for services 10,250 0
Change in fair value of derivative liability 375,999 0
Accrued interest on convertible notes payble 19,135 0
Inputed interest in related party loan 2,500 0
Amortization of convertible notes debt discount 49,283 0
Changes in operating assets and liabilities:    
Accounts receivable 3,723 0
Inventories (24,715) (7,158)
Prepaid expenses and other current assets 0 (5,811)
Lease deposits 7,633 0
Accounts payable 43,958 61,389
Accrued liabilities 66,935 (959)
Accrued payroll taxes 12,713 0
Net cash used in operating activities (281,587) (55,111)
Cash flows from investing activities :    
Cash aquired 9,825 0
Net cash used in investing activities 9,825 0
Cash flows from financing activities    
Related party advances 104,397 0
Proceeds from notes payable, related party 0 93,000
Capital contributions 120,402 0
Proceeds from note payable 25,000 0
Net cash provided by financing activities 249,799 93,000
Net change in cash and equivalents (21,963) 37,889
Cash and equivalents - beginning balance 24,437 5,656
Cash and equivalents - ending balance 2,473 43,545
Interest 0 0
Cash paid for taxes 0 0
Notes payable exchanged for senior secured convertible notes $ 500,000 $ 0