XML 55 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash Flows from Operating Activities:    
Net loss $ (2,759,585) $ (3,435,148)
Adjustments to reconcile net loss to net cash used in operating activities -    
Loss on Sale of Property and Equipment 52,997 83,313
Depreciation and amortization 6,104 6,104
Amortization of patents and trademarks 34,707   
Financing cost, warrant extension   85,700
Interest expense - amortization of deferred financing cost 125,428 2,375
Interest expense - Penalty interest 9,000   
Stock based compensation 505,600 1,175,225
Loss on conversion of convertible notes to notes payable 85,000   
Deferred rent (25,750) 32,800
Interest receivable (20,287) (20,232)
Accretion of debt discount 796,040 462,843
Change in fair value of warrants and embedded conversion option (998,300) (362,800)
Change in assets and liabilities -    
Prepaid expenses and other current assets 2,196 25,023
Inventories 145,375 (25,278)
Other assets 34,705 (9,405)
Customer Deposits 149,588 130,000
Accounts payable, accrued expenses, accrued dividends, accrued compensation, accrued consulting and director fees, and other current liabilities 882,779 202,618
Net Cash Used in Operating Activities (974,403) (1,646,860)
Cash Flows from Investing Activities:    
Patent costs    (7,400)
Net Cash Used in Investing Activities    (7,400)
Cash Flows from Financing Activities:    
Proceeds from sale of common stock 412,270 442,000
Proceeds from exercise of warrants    236,420
Proceeds from convertible promissory note 768,500 425,000
Cash paid for Loan costs (130,024) (14,250)
Proceeds from officers and directors convertible loans 105,000 225,000
Repayment of officers and directors loans (104,000) (40,000)
Proceeds from notes payable 75,000 337,092
Repayment of notes payable (207,000) (5,532)
Net Cash Provided by Financing Activities 919,746 1,605,730
Net ( decrease ) increase in cash (54,657) (48,530)
Cash at beginning of year 118,228 166,758
Cash at end of year 63,571 118,228
Supplemental Disclosure of Cash Flow Information:    
Cash paid during the year for interest 28,837 32,939
Non-Cash Investing Activities:    
Purchase of Equipment through long term financing      
Compensation satisfied by issuance of common stock      
Common stock issued in satisfaction of liabilities 851,552 150,537
Common stock issued in connection with debt 175,000   
Common stock issued for the settlement of a customer deposit 130,000   
Reclassification of equity instrument to derivative liabilities (80,100) 685,600
Conversion of convertible notes payable to notes payable 185,000   
Conversion of notes payable and interest to convertible notes payable 207,770   
Warrants granted in connection with debt    $ 103,132