XML 50 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
1 Months Ended 12 Months Ended
Dec. 31, 2011
Nov. 30, 2011
Nov. 30, 2010
Cash flows from operating activities:      
Net income (loss) $ 236,030 $ (313,497) $ (143,275)
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Bad debt expense    34,806  
Depreciation expense 297 3,040 1,663
Stock-based compensation    4,500   
Gain on extinguishment of debt (247,406)      
Changes in operating assets and liabilities:      
Accounts receivable (60,129) 29,338 43,744
Related party receivables and payables 624 (6,227)  
Inventory 68,428 (41,208) 49,719
Prepaid expenses and other current assets (4,169) (605) (8)
Accounts payable and accrued liabilities 14,745 169,751 (33,749)
Net cash provided by (used in) operating activities 8,420 (120,102) (81,906)
Cash flows from investing activities:      
Purchase of fixed assets    (7,850) (13,305)
Advances to related party    (9,332)  
Net cash used in investing activities    (17,182) (13,305)
Cash flows from financing activities:      
Advances from related party    38,800  
Proceeds from notes payable       208,323
Payments on notes payable    (61,074)   
Net cash provided by (used in) financing activities    (22,274) 208,323
Net change in cash and cash equivalents 8,420 (159,558) 113,112
Cash and cash equivalents, at beginning of period 83,086 242,644 129,532
Cash and cash equivalents, at end of period 91,506 83,086 242,644
Supplemental cash flow information:      
Interest paid 138 69,967 128,738
Income taxes paid         
Supplemental noncash investing and financing activities:      
Exchange of debt for common stock 81,250      
Issuance of common stock for services    4,500   
Noncash consideration paid for acquisition    $ 17,195