XML 43 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Operating activities:    
Net income (loss) $ (357,735) $ 797,119
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 57,000 61,633
Amortization of debt discount 50,452 0
Amortization of debt issuance costs 150,992 0
Stock compensation expense 88,595 2,111
Change in fair value of derivative instruments 18,286 0
Gain from the sale of product line (499,529) 0
Benefit from deferred income taxes 0 (277,489)
Change in assets and liabilities    
Accounts receivable (65,357) (271,455)
Notes receivable 8,892 67,597
Inventories (443,098) (37,832)
Marketable securities (12,570) 0
Prepaid expenses (47,979) (539,899)
Deposits and other assets 351,412 (70,035)
Accounts payable (160,980) (257,443)
Accrued expenses (22,479) 154,679
Income taxes 54,841 0
Net cash used in operating activities (829,257) (371,014)
Cash flows from investing activities:    
Purchase of property and equipment (60,991) (9,526)
Proceeds from the sale of product line 500,000 0
Net cash provided by (used in) investing activities 439,009 (9,526)
Cash flows from financing activities:    
Proceeds of notes payable 0 850,000
Payment of notes payable (766,807) (101,946)
Issuance of vendor notes 0 9,000
Payment of vendor notes (1,000) (190,526)
Proceeds from line of credit 4,547,857 2,612,208
Repayment of line of credit (4,695,508) (2,548,474)
Payment of financing costs 0 15,056
Debt discount for deriviative instruments 0 57,512
Deferred offering costs (767,507) 0
Cash acquired in merger 4,498,430 0
Member distribution 0 (170,445)
Distributions to shareholder (364,406) 0
Net cash provided by financing activities 2,451,059 532,385
Net increase in cash 2,060,811 151,845
Cash and cash equivalents, beginning of period 364,608 66,491
Cash and cash equivalents, end of period 2,425,419 218,336
Supplemental Disclosure of Cash Flow Information    
Cash paid for interest 206,341 78,268
Non-cash transactions    
Conversion of notes payable to common stock 250,000 0
Conversion of accounts payable to notes payable $ 0 $ 124,204