XML 34 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash flows from operating activities  
Net loss$ (452,360)$ (496,488)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:  
Depreciation 504
Amortization of license agreement76,146 
Amortization of debt discount2,97012,599
Amortization of deferred financing costs77,54312,600
Common stock issued for services8,765198,000
Service performed applied against subscription receivable 20,000
Changes in assets and liabilities (net of dispositions and acquisitions)  
Inventory(148) 
Note receivable(10,000) 
Prepaid and other current assets(3,618)11,000
Accounts payable and accrued expenses38,489(10,366)
Accrued payable license agreement(20,000) 
Debt discount from convertible promissory notes74,503 
Subscription receivable3,500 
Deferred revenues (113)
Net cash (used in ) operating activities(204,210)(252,264)
Cash flows from investing activities  
Payments on license agreement(20,000)(25,600)
Net cash (used in ) investing activities(20,000)(25,600)
Cash flows from financing activities  
Proceeds from sale of common stock7,169229,097
Net proceeds from convertible promissory notes229,081 
Increase in additional paid-in-capital from issuance of common stock and convertible debt discount12,390 
Payments to related party advance(11,510) 
Net cash provided by financing activities237,130229,097
Net increase (decrease) in cash12,920(48,767)
Cash at beginning of period5,48566,069
Cash at end of period18,40517,302
Cash paid for:  
Interest  
Income taxes  
Secured convertible debenture issued in connection with securities purchase agreement $ 20,000