XML 30 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
Net loss $ (1,288,096) $ (8,609,792)
Depreciation and amortization 27,509 56,428
Accretion expense   35,865
Gain on sale - leaseback   (20,268)
Non cash compensation expense 19,897 40,349
Issuance of warrants for settlement   58,410
Change in valuation of derivative 133,605 7,871,711
Loan fees 5,000  
Change in trade accounts receivable (30,314) (329,430)
Change in inventories 186,593 (267,586)
Change in prepaid deposits (39,028) 430,464
Change in other current assets (32,494) (91,822)
Change in accounts payable 530,976 (189,398)
Change in related party payable 66,118 63,000
Change in accrued liabilities 516,341 425,133
Change in deferred revenue (68,765) 491,593
Net cash provided (used) in operating activities 27,342 (35,343)
Proceeds from notes payable 25,000  
Checks written in excess of bank balance (118,130) 33,803
Proceeds from noncontrolling interest loans 15,000  
Proceeds from short-term advances 1,000 387,290
Payments on short-term advances (99,000) (384,688)
Net cash provided (used) by financing activities (176,130) 36,405
Net increase (decrease) in cash and cash equivalents (148,788) 1,062
Cash and cash equivalents at beginning of year 173,780 4,767
Cash and cash equivalents at end of year 24,992 5,829
Cash paid during the period for interest   202,718
Accounts payable settled on behalf of the Company for issuance of short term advances   $ 117,960