XML 47 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,606,807) $ (1,647,586)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair market value of Series A warrants due to re-pricing 535,367  
Noncash interest expense on short-term notes 28,364 13,646
Noncash interest expense on notes payable 91,284 125,815
Noncash interest expense on warrants related to convertible notes 12,893 18,255
Noncash interest expense-beneficial conversion feature (see note 9) 136,074 103,472
Non-controlling interest (1,054) (1,328)
Stock-based compensation expense 192,780 20,896
Issuance of stock in lieu of cash payment (see note 6)   311,479
Issuance of convertible notes in lieu of rent 6,597 69,582
Bad debt expense   19,739
Depreciation and amortization 40,163 58,855
Gain on foreign currency transactions      
Changes in operating assets and liabilities:    
Accounts receivable-decrease (increase) (9,615) (5,407)
Inventory-decrease (increase) (21,688) 36,387
Other current assets-decrease (increase) (1,743) 92,882
Other long-term assets-decrease (increase) (2,967) 7,659
Accounts payable-increase (decrease) (136,979) 237,430
Deferred revenues 6,000  
Deferred compensation-increase (decrease) 202 13,472
Other current liabilities-increase (decrease) 16,777 (45,709)
Due to affiliates-increase (decrease) (14,487) (6,376)
Net cash used in operating activities (1,728,839) (576,837)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (10,962)  
Liquidation of inactive affiliates (7,566)  
Net cash flows used in investing activities (18,528)  
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of convertible notes   75,000
Proceeds from issuance of short-term notes payable 143,385 439,033
Cancellation of intercompany short-term notes due to merger (325,000)  
Repayment of short-term notes payable (20,731)  
Proceeds from issuance of equity 2,000,000 10,000
Issuance of noncash warrants other than convertible notes related 32,565 99
Net cash provided by financing activities 1,830,219 524,132
Effect of exchange rates on changes in cash 141 (5,397)
Net increase (decrease) in cash and cash equivalents 82,993 (58,102)
Cash and cash equivalents, beginning of period 86,685 144,787
Cash and cash equivalents, end of period 169,678 86,685
SUPPLEMENTAL DISCLOSURES:    
Cash paid for interest 3,377 1,463
Debt and accrued interest converted to equity $ 2,036,450