XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash Flows from Operating Activities    
Net Loss $ (5,198,619) $ (4,456,087)
Adjustments to Reconcile Net Loss to Net Cash Used In Operations    
(Gain) on fair market valuation of derivatives (64,000) (588,000)
Depreciation and amortization 1,158 432
Common Stock issued for financing expenses 16,026 150,226
Preferred Stock issued for financing expenses 0 96,000
Common Stock issued for services 269,600 136,700
Common stock issued for compensation 450,600 0
Amortization of Prepaid expenses paid for in stock 0 2,087,035
Gain on extinguishment of debt (46,978) 0
Loss on issuance of convertible debt and warrants 0 736,000
Accretion of debt discount 247,403 180,042
Warrants issued for compensation 73,800 0
Change in inventory and receivables reserve 0 2,700
Changes in Assets and Liabilities    
(Increase) in accounts receivable (844,321) (362)
Decrease in receivable from Technology Business Tax Certificate Transfer Program 2,209,715 0
(Increase) Decrease in inventories (316,735) 76,135
(Increase) in deferred cost of goods sold (607,806) 0
Decrease in prepaid expenses 239,837 150,213
(Increase) of intangible assets (41,000) 0
(Increase) in deposits (421,866) 0
Increase in accounts payable and accrued expenses 1,701,020 519,409
Increase in deferred Revenue 1,358,186 0
(Decrease) in customer deposits (39,970) 0
Net Cash Used In Operating Activities (1,013,950) (909,557)
Cash Flows from Investing Activities    
Acquisition of business (100,000) 0
Net Cash Used in Investing Activities (100,000) 0
Cash Flows from Financing Activities    
Proceeds from debt 3,331,688 810,000
Proceeds from Preferred stock 0 135,000
Repayment of debt (1,251,522) (35,000)
Net Cash Provided by Financing Activities 2,080,166 910,000
Net Increase in Cash 966,216 443
Cash at beginning of period 8,846 2,517
Cash at end of period 975,062 2,960
Cash paid during the period for:    
Interest Expense 85,575 0
Income Taxes 5,499 0
Non-cash    
Issuance of G shares as Preferred dividend (22,376 and 14,789 shares) 1,118,800 739,450
Common stock issued for accrued expenses (2,125,000 shares) 0 380,000
Convertible Preferred Stock
   
Non-cash    
Stock issued for services 0 1,045,250
Common Stock
   
Non-cash    
Stock issued for services 0 1,902,451
Prepaid Expense
   
Non-cash    
Stock issued for services 130,809 217,000
Business Acquisition
   
Non-cash    
Stock issued for services $ 140,000 $ 0