XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Cash flows from operating activities:    
Net loss $ (2,281,212) $ (5,567,477)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation & amortization 258,585 258,459
Loss on extinguishment of debt 107,351 1,628,166
Amortization of debt discount & deferred financing costs 68,944 230,273
Warrants issued for services 10,398 54,913
Stock based compensation 90,879 107,486
Common stock issued for services 140,000 1,036,892
Change in allowance for doubtful accounts 22,000 0
Loss on disposal of property and equipment 0 4,249
Change in fair value of derivative liabilities (371,187) (933,541)
Changes in assets & liabilities:    
Accounts receivable (187,147) (386,768)
Inventories 191,146 (492,378)
Prepaid expenses and other assets (185,969) (37,920)
Accounts payable (385,753) 1,315,471
Accrued liabilities (144,984) 74,910
Due to related parties 44,848 (123,150)
Interest payable 19,319 5,880
Net cash (used in) continuing operating activities (2,602,782) (2,824,535)
Net loss from discontinued operations 0 (50,000)
Adjustments to reconcile net loss to net cash (used in) discontinued operating activities:    
Write-off of escrow from sale of discontinued operations 0 50,000
Net cash provided by discontinued operating activities 0 0
Net cash (used in) operating activities (2,602,782) (2,824,535)
Cash flows from investing activities:    
Purchase of property and equipment 0 (16,945)
Net cash (used in) investing activities 0 (16,945)
Cash flows from financing activities    
Proceeds from notes payable 765,000 400,000
Receipt of escrow from sale of discontinued operations 0 200,000
Net proceeds from sale of common stock 425,000 974,998
Net proceeds from sale of preferred stock and warrants 1,068,401 0
Proceeds from exercise of warrants 500,000 0
Principal payments on notes payable (164,696) (55,619)
Net cash provided by financing activities 2,593,705 1,519,379
Net decrease in cash for the period (9,077) (1,322,101)
Cash - beginning of period 13,024 1,547,924
Cash - end of period 3,947 225,823
Cash paid during the period for:    
Interest paid 69,250 127,498
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Deemed dividend on Conversion of Series K Preferred and warrants 1,967,699 0
Settlement of accounts payable for common shares and warrants 100,000 163,781
Settlement of long-term debt for common stock 4,129,172 212,500
Conversion of debt obligations 0 100,000
Forgivenness of earn-out and reduction of intangibles 325,000 0
Fair value of shares issuable for future services 5,000 0
Issuance of warrants in connection with common stock and debt offering 0 1,815,818
Classification of derivative payable to additional paid-in capital upon exercise of warrants $ 0 $ 14,560