XML 45 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Operating Activities    
Net (loss) income $ (174,883) $ 1,731,761
Cash used by operating activities    
Allowance for doubtful accounts    (27,409)
Depreciation 3,830 12,694
Stock for services    232,900
Gain on extinguishment of accounts payable 51,273 (3,001,297)
Accretion of convertible notes beneficial conversion feature 35,149 107,146
Decrease in deferred financing fees    125,000
Decrease in stock receivable    7,343
Fair value of derivative (113,026)  
Expenses paid by related parties 15,000   
Changes in assets    
Decrease in receivables 3,252 199,787
Decrease in inventories    14,714
Decrease in prepaid expenses 22,000 132,245
Increase in other assets (1,655) (6,110)
Changes in liabilities    
Increase in deferred revenue    18,746
Increase in accounts payable and accrued liabilities 18,145 233,188
Cash used by operating activities (140,915) (219,292)
Investing Activities    
Cash used (provided) by investing activities      
Cash used by investing activities      
Financing Activities    
Proceeds from sale of stock, net of offering costs 37,807 132,500
Proceeds from convertible notes 87,500 97,500
Proceeds from loans 15,000   
Payments for loans and capital leases    (2,720)
Cash provided by financing activities 140,307 227,280
(Decrease) increase in cash (608) 7,988
Cash at beginning of year 1,371 11,404
Cash at end of period 763 19,392
SUPPLEMENTAL CASH FLOW    
Cash paid for interest      
Cash paid for income taxes      
SUPPLEMENTAL DISCLOSURE OF NON CASH INVESTING AND FINANCING TRANSACTIONS    
Stock issued for settlement of debt    805,520
Issuance of prepaid stock    164,500
Debt converted to stock    155,000
Stock issued for accrued expenses    435,878
Stock in escrow 47,218 (50,125)
Stock receivable    28,576
Disposal of fixed asset    10,550
Beneficial conversion feature (66,321) 203,741
Assignment of related party debt    15,000
Stock for conversion of debt 71,500   
Convertible note for expenses paid by related party $ 15,000