XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Statement of Cash Flows [Abstract]    
Net loss $ (1,182,962) $ (121,686)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 2,843 0
Amortization of intangible assets 27,249 0
Amortization of convertible notes debt discount 495,038 0
Common stock issued for services 179,125 0
Loss on extinguishment of debt 2,750 0
Change in fair value of derivative liability 169,753 0
Inputed interest in related party loan 0 2,500
Changes in operating assets and liabilities:    
Accounts receivable 10,580 (156)
Prepaid expenses and other current assets (10,952) (5,000)
Inventories 20,903 (71,639)
Accounts payable (76,977) (38,360)
Accured interest on notes payable 26,182 0
Deferred revenue (13,137) 0
Accrued liabilities 31,391 (1,391)
Net cash used in operating activities (318,214) (235,732)
Cash flows from investing activities :    
Purchase of property and equipment 0 (1,753)
Net cash used in investing activities 0 (1,753)
Cash flows from financing activities    
Payment on notes payable (196,508) 0
Proceeds from convertible notes payable 156,000 0
Proceeds from options exercised 9,000 0
Proceeds from notes payable, related party 25,000 0
Proceeds from the issuance of common stock 534,760 0
Related party advances 0 98,897
Capital contributions 0 120,402
Net cash provided by financing activities 528,252 219,299
Net change in cash and equivalents 210,038 (18,186)
Cash and equivalents - beginning balance 36,602 24,437
Cash and equivalents - ending balance 246,640 6,251
Interest 4,865 0
Cash paid for taxes 0 0
Supplemental disclosure of non-cash investing and financing transactions:    
Common stock issued for services rendered 179,125 0
Six percent senior secured convertible notes converted into common stock, principal 485,275 0
Ten percent convertible note converted into common stock 156,000 0
Preferred stock cancelled 300 0
Common stock issued for cashless exercise of options $ 368 $ 0