XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Statement of Cash Flows [Abstract]    
Net loss $ (1,550,312) $ (1,071,279)
Adjustments to reconcile net loss to net cash used in operating activities:    
Provision for doubtful accounts 10,521 30,000
Depreciation and amortization 111,851 71,009
Stock-based compensation 259,409 211,714
Amortization of deferred debt discount 215,711 86,775
Changes in operating assets and liabilities:    
Accounts receivable 21,542 (132,814)
Inventories - finished goods 106,206 65,757
Prepaid expenses and other current assets 17,386 2,445
Accounts payable – trade 550,400 479,359
Accounts payable – related parties (4,902) 33,850
Accrued expenses and other current liabilities 84,793 (124,464)
Net cash used in operating activities (177,395) (347,648)
Cash flow from investing activities    
Acquisition of Hocks.com assets    (200,000)
Employee advances (81,043) (6,142)
Proceeds from the return of property and equipment    15,732
Acquisition of property and equipment    (30,997)
Net cash used in investing activities (81,043) (221,407)
Cash flows from financing activities    
Principal payments on capital leases (22,131)   
Proceeds received for shares issuable 125,000   
Cash overdraft (155,656)   
Proceeds from notes payable and other advances – from stockholders 375,000   
Repayment of notes payable and other advances – from stockholders (63,812)   
Net cash provided by financing activities 258,401   
Net decrease in cash (37) (569,055)
Cash - beginning of period 40 1,397,583
Cash - end of period 3 828,528
Cash paid for:    
Interest 21,491 9,117
Taxes      
Non-cash investing and financing activities    
Conversion of convertible notes into common stock    200,000
Exchange of common stock to acquire assets of Hocks.com    693,335
Issuance of series B preferred stock for settlement of accrued dividends 244,001 33,992
Cashless exercise of options into common stock 93   
Accrued dividends 65,271 61,000
Reclassification of accounts payable – trade to capital lease payable 257,583   
Deemed dividend – redeemable series C preferred stock 92,916   
Purchase price allocation:    
Current assets – Inventory    200,000
Customer relationships    693,335
Net fair value of assets acquired/Total purchase price    $ 893,335