XML 61 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash flows used in operating activities:    
Net loss $ (766,123) $ (742,478)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 9,371 21,239
Amortization of security purchase commitment fees 8,680 0
Change in derivative liability 0 0
Change in deferred tax asset, net 3,327 13,496
Equity based compensation for consulting and legal services 51,800 177,927
Equity based compensation for product exclusivity 6,667 5,333
Equity based employee and consultant bonuses 20,100 0
Equity based non-employee Board of Director' fees 15,000 0
Accretion of convertible debenture discounts 88,999 113,017
Equity based Chief Executive Officer compensation and bonuses 172,358 35,714
Amortization of prepaid equity based compensation to Chief Executive Officer 137,494 250,002
Stock issued for supplies and other expensed items 0 9,360
Loss on extinguishment of convertible debentures 93,825 79,565
Retirement of certain 2012 year end consultant bonuses (47,500)  
Gain on forgiveness of legal accrual 0 (95,054)
Changes in operating assets and liabilities:    
Change in accounts receivable, net 17,215 (45,903)
Change in accounts receivable - related parties (62,091) (7,753)
Change in inventory (56,562) 98,473
Change in prepaid expenses and other current assets 8,422 (44,061)
Change in other assets 4,054 (3,888)
Change in accounts payable and accrued liabilities 102,156 98,242
Change in customer deposits and unearned revenue 79,449 (46,139)
Change in other liabilities (7,976) 39,897
Change in other liabilities and accrued interest - related parties 0 12,027
Change in royalties payable - related parties 7,886 7,919
Net cash used in operating activities (113,449) (23,065)
Cash flows from investing activities:    
Purchase of fixed assets 0 (16,080)
Net cash used in investing activities 0 (16,080)
Cash flows from financing activities:    
Proceeds from borrowing on convertible debentures 176,750 133,224
Proceeds from short-term loans payable 3,000 37,000
Repayment against short-term loans 0 (3,214)
Proceeds from equity investment 0 5,000
Principal payment on convertible debentures (72,250) (95,724)
Principal payments on note payable (5,885) 0
Principal payments on note payable - related party (37,442) (30,095)
Net cash provided by financing activities 64,173 46,191
Net change in cash (49,276) 7,046
Cash, beginning of period 69,292 27,182
Cash, end of period 20,016 34,228
Supplemental disclosures of cash flow information:    
Cash paid for interest 1,547 58,111
Cash paid for income taxes 0 0
Supplemental disclosures of non-cash investing activities and future operating activities:    
Discounts on convertible debentures 72,053 37,500
Stock issued for non-employee Board of Director Fees 15,000 0
Stock and additional paid-in capital for assets purchased from Florida Dive Industries, Inc. 0 50,040
Conversion of convertible debentures to stock 152,079 64,990
Conversion of accrued payroll to stock 27,000 45,000
Conversion of accrued interest and fees on convertible debentures to stock 7,398 11,692
Conversion of accrued non-employee Board of Directors fees to stock 15,000 0
Conversion of short-term loan to stock 0 20,000
Security Purchase Commitment Fees Payable In Stock $ 125,000 $ 0