XML 40 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash flows from operating activities:    
Net loss $ (742,478) $ (2,733,067)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 21,239 17,477
Change in deferred tax asset, net 13,496 (2,943)
Equity based compensation for consulting and legal services 177,927 20,252
Equity based compensation for product exclusivity 5,333 0
Accretion of convertible debenture discounts 113,017 165,666
Conversion of debt to equity, interest expense - related party 0 2,082,500
Stock payable to chief executive officer for compensation 35,714 0
Amortization of prepaid equity based compensation expense 250,002 154,086
Stock issued for supplies and other expensed items 9,360 0
Loss on extinguishment of convertible debentures 79,565 0
Gain on forgiveness of legal accrual (95,054) 0
Gain on sale of fixed asset 0 (5,000)
Changes in operating assets and liabilities:    
Change in accounts receivable, net (45,903) (31,776)
Change in accounts receivable - related parties (7,753) (32,896)
Change in inventory 98,473 28,985
Change in prepaid expenses and other current assets (44,061) (26,996)
Change in other assets (3,888) 0
Change in accounts payable and accrued liabilities 98,242 56,215
Change in customer deposits and unearned revenue (46,139) (8,685)
Change in other liabilities 39,897 (10,418)
Change in other liabilities and accrued interest - related parties 12,027 749
Change in royalties payable - related parties 7,919 18,381
Net cash used in operating activities (23,065) (307,470)
Cash flows from investing activities:    
Sale of fixed assets 0 5,000
Purchase of fixed assets (16,080) 0
Net cash (used in) provided by investing activities (16,080) 5,000
Cash flows from financing activities:    
Proceeds from borrowing on convertible debentures 133,224 392,500
Proceeds from short-term loans 37,000 500
Principal payments on short-term loans (3,214)  
Proceeds from equity investment 5,000 0
Proceeds from borrowings on notes payable 0 35,764
Principal payment on convertible debentures (95,724) 0
Principal payments on note payable - related party (30,095) 0
Principal payments on notes payable 0 (1,950)
Net cash provided by financing activities 46,191 426,814
Net change in cash 7,046 124,344
Cash, beginning of period 27,182 4,171
Cash, end of period 34,228 128,515
Supplemental disclosures of cash flow information:    
Cash paid for interest 58,111 54,154
Cash paid for income taxes 0 0
Supplemental disclosures of non-cash investing activities and future operating activities:    
Convertible debenture issued for prepaid inventory 0 76,000
Discounts on convertible debentures 37,500 468,500
Stock and additional paid-in capital for assets purchased from Florida Dive Industries, Inc. 50,040 0
Conversion of convertible debentures to stock 64,990 2,900
Conversion of accrued payroll to stock 45,000 0
Conversion of accrued interest on convertible debentures to stock 11,692 0
Preferred stock issued for conversion of note-payable related party 0 42,500
Stock issued for prepaid inventory 0 38,000
Write-off of fully depreciated asset sold 0 20,938
Issuance of stock in consideration of personal guarantees - related party 0 1,000,000
Conversion of short-term loan to stock 20,000 500
Equity based compensation vesting to Chief Executive Officer 35,714 0
Equity based compensation vesting for exclusivity pursuant to agreement with Precision Paddleboards, Inc. $ 5,333 $ 0