XML 41 R5.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 $ (1,147,408) $ (240,261)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of prepaid management services and guarantees 67,938   
Amortization of debt discount 368,932   
Stock-based compensation 94,049   
Stock issued for services 5,164   
Depreciation and amortization 29,124   
Changes in operating assets and liabilities:    
Prepaid expenses 2,009 2,429
Inventory (42,005)   
Related party receivable (2,000)   
Accounts payable (261,131)   
Related party payable (8,659) (5,670)
Accrued expenses 164,748 (3,471)
Deferred rent 1,050   
Net cash used in operating activities (728,189) (246,973)
Cash flows from investing activities    
Purchase of property and equipment (1,043,126) (11,357)
Net cash used in investing activities (1,043,126) (11,357)
Cash flows from financing activities    
Proceeds from exercise of a stock option 995   
Proceeds from issuance of notes payable and common stock    277,920
Contribution of to subsidiary by non-controlling interest 225,980   
Advances from related party 135,000   
Advances repaid to related party (135,000)   
Sale of common stock 843,512   
Proceeds from issuance of promissory note and warrant 200,000   
Net cash provided by financing activities 1,270,487 277,920
Net (decrease) increase in cash (500,828) 19,590
Cash, beginning 962,331 27,533
Cash, ending 461,503 47,123
Supplemental disclosure of non-cash investing and financing activities:    
Convertible notes and interest converted to common shares 830,984   
Property and equipment recorded in exchange for accounts payable $ 100,000