XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash Flows from Operating Activities:    
Net loss $ (449,566) $ (1,331,341)
Adjustments to reconcile net loss to net cash used in operating activities -    
Loss on Sale of Property and Equipment 34,707 0
Depreciation and amortization 7,165 21,231
Amortization of patents and trademarks 1,526 1,526
Stock based compensation 202,400 651,075
Deferred rent (25,750) 0
Interest receivable (5,043) (4,988)
Accretion of debt discount 71,358 75,515
Change in fair value of warrants and embedded conversion option (244,500) 0
Change in assets and liabilities -    
Prepaid expenses and other current assets (6,269) (18,204)
Inventories 129,653 (64,309)
Other assets 32,375 0
Accounts payable, accrued expenses, accrued dividends, accrued compensation, accrued consulting and director fees, and other current liabilities 165,450 93,570
Net Cash Used in Operating Activities (86,494) (575,925)
Cash Flows from Investing Activities:    
Patent costs 0 (7,400)
Net Cash Used in Investing Activities 0 (7,400)
Cash Flows from Financing Activities:    
Proceeds from sale of common stock 30,000 100,000
Proceeds from exercise of warrants 0 42,922
Proceeds from convertible promissory note 126,000 100,000
Proceeds from officers and directors convertible loans 0 225,000
Repayment of notes payable (141,323) (1,497)
Net Cash Provided by Financing Activities 14,677 466,425
Net (decrease) increase in cash (71,817) (116,900)
Cash at beginning of year 118,228 166,758
Cash at end of year 46,411 49,858
Supplemental Disclosure of Cash Flow Information:    
Cash paid during the year for interest 8,500 4,555
Non-Cash Investing and Financing Activities:    
Common stock issued in satisfaction of liabilities 106,137 121,842
Reclassification of equity instrument to derivative liabilities 5,200 0
Debt discount for conversion and warrant rights $ 0 $ 103,132