XML 25 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash flows from operating activities:    
Net loss $ (1,452,872) $ (950,253)
Depreciation 323 3,131
Amortization of intangibles 108 13,987
Amortization of debt discounts to interest expense 32,768 267,569
Amortization of debt issue costs to interest expense 3,583 8,380
Issuance of note for legal services    25,000
Exchange of options and warrants for common stock    107,486
Grant of warrants for services    5,571
Grant of options for services    10,135
Common stock granted for services    163,400
Loss on conversion of debt into common stock 984,611   
Loss on issuance of stock 60,000   
Amortization of stock-based prepaids 25,083 132,750
Accretion of put premium into interest expense 80,658   
Change in fair value of embedded conversion option liability (6,429) (27,543)
Segregated cash for customer deposit (47,188) 887
Accounts receivable    1,832
Other receivable 50,000   
Prepaid expenses 40,749 (52,621)
Other assets 1,083   
Accounts payable 502 79,700
Accounts payable to related parties (802) (5,684)
Accrued expenses 39,709 42,568
Deposits received from customers for layaway sales (2,994) 23,783
Net cash used in operating activities (191,108) (149,922)
Acquisition of fixed assets    (901)
Cash acquired in acquisition    2,447
Cash paid in acquisition    (6,000)
Net cash used in investing activities    (4,454)
Proceeds from related party loans    65,000
Proceeds from loans 207,085 112,500
Repayment of loans    (7,000)
Repayment of related party loans    (25,000)
Sale of common stock    40,000
Net cash provided by financing activities 207,085 185,500
Net increase (decrease) in cash 15,977 31,124
Cash at beginning of period 22,823 29,458
Cash at end of period 38,800 60,582
Supplemental disclosure of cash flow information:    
Cash paid for interest    2,205
Cash paid for taxes      
Non-cash investing and financing activities:    
Acquisition of Centralized Strategic Placements, Inc.    242,400
Debt discounts for beneficial conversion features values 15,689 146,684
Common stock issued for legal services    37,800
Debt discounts for loan fees 2,500 6,000
Conversion of loan fees to common stock    2,500
Capitalization of accrued interest to convertible note payable    6,000
Conversion of related party payroll into Series E preferred stock    30,000
Conversion of liabilities to a related party into notes payable 82,010   
Embedded conversion option liability    24,815
Issuance of Series G preferred stock for services 1,000   
Conversion of Series E preferred stock into common stock $ (712)