XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Statement of Cash Flows [Abstract]    
Net loss $ (4,759,186) $ (3,508,231)
Provision for doubtful accounts 24,236 30,000
Write-off of other current assets    100,000
Depreciation and amortization 250,717 186,497
Stock-based compensation 818,585 674,993
Amortization of deferred debt discount 647,133 308,108
Impairment of intangible assets 264,447   
Accounts receivable 52,358 (223,233)
Inventories - finished goods 66,864 (76,754)
Prepaid expenses and other current assets 4,534 (26,039)
Accounts payable - trade 1,492,462 (232,858)
Accounts payable - related parties 22,001 673,069
Accrued expenses and other current liabilities 283,946 (72,068)
Net Cash Used in Operating Activities (831,903) (2,166,516)
Acquisition of Hocks.com assets    (200,000)
Employee advances 136,990 (57,289)
Proceeds from the return of property and equipment    15,732
Acquisition of property and equipment    (668,893)
Net Cash Provided by (Used in) Investing Activities 136,990 (910,450)
Principal payments on equipment leases payable (43,518)   
Proceeds from issuance of common stock 425,004 1,482,241
Proceeds from shares issuable 50,000 490,000
Cash overdraft (71,155)   
Proceeds from exercise of common stock options 26,662 40,000
Repurchases of treasury stock    (3,419,715)
Proceeds from notes payable and other advances - from stockholders 605,000 3,300,000
Repayment of notes payable and other advances - from stockholders (293,812)   
Net Cash Provided by Financing Activities 698,181 1,892,526
Net increase (decrease) in Cash 3,268 (1,184,440)
Cash - Beginning of Period 40 1,397,583
Cash - End of Period 3,308 213,143
Interest 24,148 9,594
Taxes      
Conversion of convertible notes into common stock    225,000
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   
Cashless exercise of warrants into common stock 1,466 14
Accrued dividends 195,813 183,000
Deferred debt discount – notes payable    1,131,303
Reclassification of accounts payable - trade to equipment lease payable 257,583   
Deemed dividend - redeemable series C preferred stock 433,606   
Current assets - inventory    200,000
Customer relationships    693,335
Net fair value of assets acquired/total purchase price    $ 893,335