XML 53 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash Flows from Operating Activities    
Net Loss $ (1,582,251) $ (1,648,898)
Adjustments to Reconcile Net Loss to Net Cash used in Operations    
(Gain) loss on fair market valuation of derivatives 71,000 (1,000)
Depreciation and amortization 144 144
Common Stock issued for financing expenses 0 109,033
Common Stock issued for services 42,000 853,992
Common Stock issued for compensation 450,600 0
Loss on issuance of convertible debt and warrants 0 452,000
Accretion of debt discount 37,054 67,083
Changes in Assets and Liabilities    
Decrease in accounts receivable 0 225
Decrease in receivable from Technology Business Tax Certificate Transfer Program 2,209,715 0
(Increase) Decrease in inventories (100,924) 38,810
Decrease in prepaid expenses 346,587 504,406
(Increase) in note receivable (5,680) 0
(Increase) in deposits (4,666) 0
Increase (decrease) in accounts payable and accrued expenses (262,632) 256,232
Net Cash Provided (Used) in Operating Activities 1,200,947 (221,965)
Cash Flows from Investing Activities    
Acquisition of intangible assets (75,000) 0
Net Cash Used in Investing Activities (75,000) 0
Cash Flows from Financing Activities    
Proceeds from debt 130,000 260,000
Repayment of debt (1,171,522) (35,000)
Net Cash Provided (Used) by Financing Activities (1,041,522) 225,000
Net Increase (decrease) in Cash 84,425 3,035
Cash at beginning of period 8,846 2,517
Cash at end of period 93,271 5,552
Cash paid during the period for:    
Interest Expense 85,575 0
Income Taxes 3,499 0
Non-cash    
Issuance of G shares as Preferred dividend (8,838 and 2,977 shares) 441,900 148,850
Common stock issued 0 380,000
Convertible Preferred Stock
   
Non-cash    
Stock issued for services 0 556,500
Common Stock
   
Non-cash    
Stock issued for services 84,000 963,026
Prepaid Expense
   
Non-cash    
Stock issued for services 0 739,900
Business Acquisition
   
Non-cash    
Common stock issued $ 140,000 $ 0