XML 31 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities    
Net income (loss) $ (1,906,308) $ (652,107)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation expense 3,753 2,678
Stock-based compensation 932,451 354,026
Amortization of debt discount 174,120 1,830
Non cash legal fees   6,500
Loss on extinguishment of debt-   5,000
Gain (loss) on derivative liability 157,254 (15,613)
Changes in operating assets and liabilities:    
Accounts receivable 5,184 60,168
Related party receivables 2,648 1,690
Inventory 17,649 (19,982)
Prepaid expenses and other current assets 1,700 (2,624)
Accounts payable and accrued liabilities 405,690 81,557
Net cash used in operating activities (205,859) (176,877)
Cash flows from investing activities    
Cash paid for purchase of vehicles 19,900  
Net cash used in investing activities (19,900)  
Cash flows from financing activities    
Proceeds from convertible notes payable 199,320 90,000
Net cash provided by (used in) financing activities 199,320 90,000
Net change in cash and cash equivalents (26,439) (86,877)
Cash and cash equivalents, at beginning of period 38,388 91,506
Cash and cash equivalents, at end of period 11,949 4,629
Supplemental cash flow information    
Interest paid 10,709  
Income taxes paid      
Supplemental noncash investing and financing activities    
Increase in common stock payable   315,026
Extinguishment of debt for common stock   47,481
Issuance of common stock for conversions of notes payable and accrued interest 230,250  
Reclassification of accounts payable to notes payable 334,661  
Debt discount on convertible notes 182,796 21,500
Reclassification of derivative liability to additional paid in capital 302,044  
Reclassification of stock payable to common stock and additional paid-in capital $ 199,193