XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
OPERATING ACTIVITIES :    
Net loss $ (2,222,644) $ (2,553,280)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of intangible assets 355,385 356,687
Depreciation 185,536 225,691
Share-based compensation for stock and options issued to employees 10,933 16,494
Share-based compensation for options issued to non-employees 45,910 21,745
Equity in earnings (loss) of unconsolidated subsidiary 0 0
Amortization of debt discount on convertible note 134,052 53,029
Amortization of deferred financing costs 55,841 20,151
Cancellation of warrants issued for services (48,776) 0
Common stock issued for services 158,250 130,000
Common stock issued for wages 20,000 0
Common stock issued for interest due on convertible note 101,917 44,200
Gain on sale of equipment (3,627) 0
Change in operating assets and liabilities:    
Accounts receivable (104,529) (6,621)
Other receivable 0 26,410
Inventory 39,659 152,243
Prepaid expenses and deferred charges 63,452 9,232
Notes receivable and accrued interest 538,566 (31,997)
Accounts payable (637,401) 353,346
Accrued liabilities (29,638) 26,114
Accrued interest (7,158) 23,027
Deferred revenue 91,173 195,837
Total 969,545 1,615,588
Net Cash Used in Operating Activities (1,253,099) (937,692)
INVESTING ACTIVITIES :    
Purchase of equipment (32,030) (64,349)
Proceeds from sale of equipment 4,937 0
Proceeds from sale of intangible asset 0 220,000
Net Cash (Used in) Provided by Investing Activities (27,093) 155,651
FINANCING ACTIVITIES :    
Proceeds from sale of common stock and warrants, net 1,391,446 0
Proceeds from sale of preferred stock, net 0 275,761
Proceeds from redemption of preferred stock, net 1,864 0
Proceeds from issuance of convertible notes and warrants, net 0 467,290
Repayment of principle due on convertible note (81,666) 0
Offering cost adjustment - preferred stock sale in 2011 0 28,927
Net Cash Provided by Financing Activities 1,311,644 771,978
Net Increase (Decrease) in Cash 31,452 (10,063)
Cash, beginning of period 21,549 46,620
Cash, end of period 53,001 36,557
SUPPLEMENTAL CASH FLOW DISCLOSURE:    
Cash paid for interest 33,544 3,747
Non-cash investing and financing activities:    
Issuance of common stock for promissory note 0 245,818
Issuance of common stock for principle due on convertible note 566,414 39,133
Issuance of 469,094 shares of common stock pursuant to cashless exercise of warrants to purchase 479,459 shares of common stock 0  
Redemption of 65 shares of Series A preferred stock by offset of promissory notes receivable ($969,000) and accrued interest thereon. $ 0