XML 19 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
CASH FLOWS FROM OPERATING ACTIVITIES - CONTINUING OPERATIONS    
Net loss $ (12,913,365) $ (2,867,464)
Adjustments to reconcile net loss to net cash flows from operating activities - continuing operations:    
Effect of merger and recapitalization pursuant to execution of Security Exchange Agreement (255,753)  
Depreciation 54,845  
Allowance for doubtful accounts 1,500  
Amortization of debt discount 28,719  
Stock based debt settlement 7,600,000  
Stock based compensation 190,513  
Warrants issued for services 22,630  
Non-cash financing costs 25,980  
Loan guaranty costs 38,159  
Changes in assets and liabilities    
Accounts receivable (16,409)  
Inventory 29,996  
Other current assets (346,822)  
Accounts payable 188,876  
Accrued interest 33,994  
Accrued expenses and other current liabilities 350,541  
Net cash flows used in operating activities (4,966,596)  
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (28,766)  
Patent costs, net of abandoned costs (8,870)  
Net cash flows used in investing activities (37,636)  
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes and loans payable 2,484,160  
Proceeds from sale of common stock 1,000,000  
Proceeds from sale of membership units, net of expenses 707,000  
Proceeds bank line of credit 300,000  
Proceeds from notes and loans payable-related parties 300,000  
Proceeds from exercise of options 17,250  
Repayment of notes payable-related party (100,696)  
Net cash flows provided by financing activities 4,707,714  
Increase (decrease) in cash (296,518)  
Cash, beginning of period 422,939  
Cash, end of period 126,421 422,939
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash paid for interest 696  
Cash paid for income taxes     
SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:    
Warrants issued for financing 148,668  
Warrants issued for services 190,280  
Conversion of notes payable and accrued interest into common stock 849,137  
Restated
   
CASH FLOWS FROM OPERATING ACTIVITIES - CONTINUING OPERATIONS    
Net loss   (2,867,464)
Adjustments to reconcile net loss to net cash flows from operating activities - continuing operations:    
Effect of merger and recapitalization pursuant to execution of Security Exchange Agreement     
Depreciation   22,783
Allowance for doubtful accounts     
Amortization of debt discount     
Stock based debt settlement     
Stock based compensation   177,601
Warrants issued for services     
Non-cash financing costs     
Loan guaranty costs     
Changes in assets and liabilities    
Accounts receivable   (6,008)
Inventory   (454,683)
Other current assets   152,916
Accounts payable   95,034
Accrued interest     
Accrued expenses and other current liabilities   36,033
Net cash flows used in operating activities   (2,843,787)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment   (27,348)
Patent costs, net of abandoned costs     
Net cash flows used in investing activities   (27,348)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from notes and loans payable     
Proceeds from sale of common stock     
Proceeds from sale of membership units, net of expenses   3,170,645
Proceeds bank line of credit     
Proceeds from notes and loans payable-related parties     
Proceeds from exercise of options     
Repayment of notes payable-related party     
Net cash flows provided by financing activities   3,170,645
Increase (decrease) in cash   299,510
Cash, beginning of period   123,429
Cash, end of period   422,939
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Cash paid for interest     
Cash paid for income taxes     
SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:    
Warrants issued for financing     
Warrants issued for services     
Conversion of notes payable and accrued interest into common stock