XML 46 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows used in operating activities:    
Net loss $ (2,013,349) $ (3,776,312)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 35,585 34,917
Change in deferred tax asset, net 38,231 60,462
Equity based compensation for consulting and legal services 502,912 45,572
Equity based compensation for product exclusivity 17,333 0
Equity based employee and consultant bonuses 10,050 126,000
Equity based non-employee Board of Directors' compensation 0 45,000
Equity based non-employee Board of Director(s) year end bonus 73,000 53,000
Accretion of convertible debenture discounts 175,568 326,383
Interest expense on conversion of debt to equity - related party 0 2,082,500
Equity based Chief Executive Officer compensation and bonuses 264,999 36,000
Amortization of prepaid equity based compensation to Chief Executive Officer 500,004 404,087
Stock issued for supplies and other expensed items 9,360 0
Loss on foreclosure of real estate 116,539 0
Loss on extinguishment of convertible debentures 106,421 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 (12,422) 21,419
Change in accounts receivable - related parties 340 (28,045)
Change in inventory 26,391 (96,223)
Change in prepaid expenses and other current assets (73,998) 64,191
Change in other assets 7,440 0
Change in accounts payable and accrued liabilities 89,549 124,737
Change in customer deposits and unearned revenue (41,486) 36,774
Change in other liabilities 57,507 (10,026)
Change in other liabilities and accrued interest - related parties 99,979 (20,307)
Change in royalties payable - related parties (20,222) 33,737
Net cash used in operating activities (125,323) (441,134)
Cash flows from investing activities:    
Sale of fixed assets 0 5,000
Purchase of fixed assets (34,768) (1,669)
Net cash (used in) provided by investing activities (34,768) 3,331
Cash flows from financing activities:    
Proceeds from borrowing on convertible debentures 379,724 440,000
Proceeds from loan payable 47,000 10,500
Proceeds from equity investment 5,000 5,000
Proceeds from notes payable 2,002 35,764
Principal payment on convertible debentures (142,724) (28,000)
Principal payments on note payable (7,752) (2,450)
Principal payments on note payable - related party (81,049) 0
Net cash provided by financing activities 202,201 460,814
Net change in cash 42,110 23,011
Cash, beginning of period 27,182 4,171
Cash, end of period 69,292 27,182
Supplemental disclosures of cash flow information:    
Cash paid for interest 47,100 95,894
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 150,129 358,162
Stock issued for prepaid equity based compensation 0 1,000,000
Stock and additional paid-in capital for assets purchased from Florida Dive Industries, Inc. 59,400 0
Conversion of convertible debentures to stock 194,583 39,488
Conversion of accrued payroll to stock 99,000 0
Conversion of accrued interest on convertible debentures to stock 7,178 0
Application of accounts receivable trade to accrued interest convertible debenture 6,298 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
Conversion of short-term loan from Board of Director to stock 20,000 500
Equity based compensation vesting to Chief Executive Officer 264,999 0
Equity based compensation vesting for exclusivity pursuant to agreement with Precision Paddleboards, Inc. 17,333 0
Equity based compensation vesting for employee and consultant incentive/retention bonuses 8,400 0
Conversion of note payable - current portion and related accrued interest to convertible debenture (excluding interest of $17,025) 0 39,724
Write off of real estate due to foreclosure and sale 1,075,165 0
Write off of mortgage due to foreclosure and sale of real estate 1,053,994 0
Real estate foreclosure difference between court judgement and sale amount recorded as estimated other liability 110,000 0
Issuance of stock for investment in business joint venture 0 24,740
Conversion of note payable- related party to convertible debenture $ 0 $ 17,016