XML 37 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,397,479) $ (254,085)
Adjustments to reconcile net loss to net cash used in operating activities    
Stock compensation expense 107,875 71,875
Derivative loss 1,844,474   
Amortization of debt discount 59,774   
Changes in operating assets and liabilities    
Accounts receivable 5,042 (6,599)
Inventory 7,085 1,475
Accounts payable 86,644 81,002
Accounts payable - related party 79,552   
Accrued expenses 13,032   
Deferred revenue    38,250
Net cash used in operating activities (194,001) (68,082)
CASH FLOWS FROM INVESTING ACTIVITIES    
Increase in intangible asset (4,202) (11,400)
Deposits (13,500)  
Net cash used in investing activities (17,702) (11,400)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from (payments of) the line of credit, net (14,779) (4,132)
Proceeds from short-term debt - related parties 160,000 150,000
Payments of short-term debt - related parties (16,500) (9,000)
Proceeds from sale of common stock    41,250
Proceeds from convertible debt 90,000   
Payment of deferred offering costs (11,869)  
Net cash provided by financing activities 206,852 178,118
NET INCREASE (DECREASE) IN CASH (4,851) 98,636
CASH AT BEGINNING OF YEAR 10,269 13,476
CASH AT END OF PERIOD 5,418 112,112
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest paid 2,651   
Income taxes paid      
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES    
Debt discount resulting from derivative liability 341,897   
Acquisition expenses paid out of convertible debt proceeds $ 275,000