XML 40 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash Flows From Operating Activities:    
Net loss $ (228,478) $ (35,919)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation 128,574 40,556
Bad debt 38,311   
Stock-based compensation 14,500 335,845
Stock-based compensation - related parties 10,000   
Amortization of debt issue costs and debt discount 67,485   
Change in fair value of derivative liability (15,945)   
Gain on debt forgiveness (69,298)   
(Increase) decrease in:    
Accounts receivable (317,233) (228,455)
Inventory (51,076) 67,568
Prepaids 8,346 (4,985)
Deposits 995 (35,704)
Increase (decrease) in:    
Accounts payable and accrued liabilities 217,745 100,073
Deferred rent 14,852 8,733
Accrued interest payable - related party 2,929 (2,897)
Net Cash Provided by (Used in) Operating Activities (178,293) 244,815
Cash Flows From Investing Activities:    
Purchase of property and equipment (135,587) (128,766)
Net Cash Used in Investing Activities (135,587) (128,766)
Cash Flows From Financing Activities:    
Cash overdraft (71,380)   
Proceeds from issuance of debt 540,000   
Debt issue costs (52,500)   
Repayment of debt (83,138) (71,780)
Net Cash Provided by (Used in) Financing Activities 332,982 (71,780)
Net increase in cash 19,102 44,269
Cash at beginning of period 88,874 204,336
Cash at end of period 107,976 248,605
Supplemental disclosures of cash flow information:    
Cash paid for interest 12,062 2,480
Cash paid for taxes      
Supplemental disclosures of non-cash financing activities:    
Conversion of accounts payable to notes 122,176   
Debt discount recorded on convertible debt accounted for as a derivative liability 224,153   
Issuance of common stock for debt issue costs 100,000   
Gain on debt forgiveness - related party $ 100,990