XML 41 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statement of Cash Flows (USD $)
6 Months Ended 59 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
Operating activities:      
Net loss $ (801,933) $ (1,980,854) $ (17,471,596)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 24,719 10,456 75,429
Warrants issued in connection with convertible notes payable 0 0 49,245
Amortization of convertible loan discount 83,396 0 404,858
Common stock issued for services 81,713 1,503,987 11,612,314
Stock option compensation 0 0 307,512
Warrants issued for services 0 46,735 337,359
Change in value of derivatives (3,536) 0 15,661
Equipment write-down 0 0 5,399
Patent write-down 21,758 0 35,258
Effect of changes in:      
Inventory (32,957) 0 (86,013)
Prepaid expenses and other current assets 1,175 2,570 (2,162)
Advances to related parties (25,560) 0 (25,560)
Deposits 0 0 (9,500)
Bank overdraft, net 0 10,280 0
Accounts payable and accrued expenses 72,408 32,513 269,802
Accrued payroll 302,029 (3,635) 730,266
Advances 0 67,896 36,533
Deferred revenue 100,000 (33,811) 116,951
Net cash used in operating activities (176,788) (343,863) (3,598,244)
Investing activities:      
Purchase of property and equipment (9,343) 0 (108,535)
Payments for systems 0 (132,898) (152,721)
Payments for patents (16,878) 0 (151,490)
Net cash used in investing activities (26,221) (132,898) (412,746)
Financing activities:      
Proceeds from (payments on) bank loan borrowings (103,839) (25,990) 382,271
Proceeds from sales of preferred stock 0 0 725,000
Proceeds from convertible notes payable 132,500 0 518,712
Payments on convertible notes payable (47,500) 0 (102,500)
Proceeds from sale of common stock 35,000 324,641 2,139,688
Payments on related-party short-term loans (15,750) 0 (15,750)
Proceeds from related-party short-term loans 0 0 15,750
Proceeds from short-term loans 100,000 187,025 284,000
Advances 100,000 0 100,000
Payments of short-term loans 0 (9,000) (24,000)
Net cash provided by financing activities 200,411 476,676 4,023,171
Net increase in cash (2,598) (85) 12,181
Cash, beginning of period 14,779 270 0
Cash, end of period 12,181 185 12,181
Supplemental disclosures of cash flow information:      
Cash paid for interest 39,056 16,248 232,648
Cash paid for income taxes 1,600 1,600 8,328
Supplemental disclosure of non-cash investing and financing activities:      
Warrants issued in connection with preferred stock 0 0 155,714
Beneficial conversion feature on preferred stock 0 0 11,111
Conversion of preferred to common shares in reverse merger 0 0 625,000
Proceeds from sales of preferred shares used to purchase shares of Bio 0 0 400,000
Conversion of note payable to common stock 0 0 278,922
Conversion of short-term loan to common stock 0 0 100,000
Accrued dividends issued to preferred stockholders 3,000 3,000 16,733
Conversion of convertible notes payable and accrued interest to common stock $ 76,044 $ 0 $ 297,690