XML 37 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Statement of Cash Flows    
Net loss $ (1,420,794)us-gaap_ProfitLoss $ (1,125,233)us-gaap_ProfitLoss
Common stock issued for services 20,667us-gaap_StockIssuedDuringPeriodValueIssuedForServices 36,200us-gaap_StockIssuedDuringPeriodValueIssuedForServices
Common stock issued for compensation 120,000us-gaap_ShareBasedCompensation 120,000us-gaap_ShareBasedCompensation
Original issue discount 4,500us-gaap_CommonStockIncludingAdditionalPaidInCapitalNetOfDiscount (4,500)us-gaap_CommonStockIncludingAdditionalPaidInCapitalNetOfDiscount
Stock issued for interest   10,415us-gaap_PaidInKindInterest
Loss on change in derivative liability (149,550)us-gaap_DerivativeGainLossOnDerivativeNet 139,773us-gaap_DerivativeGainLossOnDerivativeNet
(Gain) loss on settlement of debt   45,339us-gaap_GainsLossesOnRestructuringOfDebt
Fair value of shares issued in connection with notes payable 10,000us-gaap_StockIssuedDuringPeriodValueOther 0us-gaap_StockIssuedDuringPeriodValueOther
Interest on debt restructuring   22,970us-gaap_InterestAndDebtExpense
Amortization of debt discount 704,762us-gaap_AmortizationOfDebtDiscountPremium 168,122us-gaap_AmortizationOfDebtDiscountPremium
Increase (Decrease) in Inventories (19,765)us-gaap_IncreaseDecreaseInInventories  
Increase (Decrease) in Deposits   2,700us-gaap_IncreaseDecreaseInDeposits
Accounts payable and accrued expenses-related parties 25,858us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties  
Accounts payable and accrued expenses 98,380us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 323,599us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash used in operating activities (600,709)us-gaap_NetCashProvidedByUsedInOperatingActivities (260,615)us-gaap_NetCashProvidedByUsedInOperatingActivities
Proceeds from sale of common stock   20,848us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from loans payable 49,980us-gaap_ProceedsFromLoans 6,000us-gaap_ProceedsFromLoans
Principal repayments of loan payable (37,250)us-gaap_RepaymentsOfDebt 0us-gaap_RepaymentsOfDebt
Proceeds from convertible notes payable 663,500us-gaap_ProceedsFromConvertibleDebt 275,500us-gaap_ProceedsFromConvertibleDebt
Principal repayments of convertible notes payable (74,830)us-gaap_RepaymentsOfConvertibleDebt (30,000)us-gaap_RepaymentsOfConvertibleDebt
NET CASH PROVIDED BY FINANCING ACTIVITIES 601,400us-gaap_NetCashProvidedByUsedInFinancingActivities 272,348us-gaap_NetCashProvidedByUsedInFinancingActivities
NET INCREASE (DECREASE) IN CASH 691us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 11,733us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH - BEGINNING OF PERIOD 41us-gaap_CashAndCashEquivalentsAtCarryingValue 349us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH - END OF PERIOD 732us-gaap_CashAndCashEquivalentsAtCarryingValue 12,082us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for interest 13,552us-gaap_InterestPaid  
Common stock issued as a result of convertible debt conversions 402,342us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities 155,110us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
Embedded conversion features 961,736us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature 306,145us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature
Common stock issued for accrued interest   3,900fil_CommonStockIssuedForAccruedInterest
Common stock issued as a result of debt conversion   3,965fil_CommonStockIssuedAsAResultOfDebtConversion
Common stock dividends payable for Series B Preferred Stock 349,383fil_Deemeddividendrelatedtopreferredstockvalue 351,333fil_Deemeddividendrelatedtopreferredstockvalue
Reclassification of liability contracts to equity $ 354,324fil_ReclassificationOfLiabilityContractsToEquity $ 0fil_ReclassificationOfLiabilityContractsToEquity