XML 60 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ (717,967) $ (783,616)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 10,338 33,885
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs 102,655 26,175
Non-cash interest and note fees paid on conversion (43,266)   
Expenses related to employee stock based compensation   7,950
Expenses related to common stock warrants issued for consulting 99,987 119,094
Non-cash fair value of common stock issued as settlement of accounts payable    43,000
Non-cash fair value of common stock issued as compensation 37,500 45,000
Non-cash fair value of preferred stock issued as compensation    37,500
Non-cash fair value of common stock in exchange for warrants    62,070
Non-cash expenses related to fair value of common stock issued in warrant exchange 65,873 81,037
Net gain on settlement of accounts payable (17,515) 220,329
Net gain on disposition of assets 33,603   
(Increase) decrease in:    
Accounts receivable 1,787 336
Interest receivable (16,000) (16,000)
Loss on impairment 95,689   
Inventories 346 860
Prepaid expenses (5,656) 6,286
Security deposits    (2,000)
Increase (decrease) in:    
Accounts payable 169,990 (344,011)
Accrued expenses 535 (147,792)
Net Cash Used by Operating Activities before Discontinued Operations (182,101) (609,897)
Net Cash Provided by Discontinued Operations    182,518
Net Cash Used by Operating Activities (182,101) (427,379)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for capital equipment (5,475)   
Net Cash Used by Investing Activities (5,475)   
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of convertible promissory notes 190,000 205,000
Net Cash Provided by Financing Activities 190,000 205,000
Net Increase (Decrease) in Cash and Cash Equivalents 2,424 (223,379)
Net Cash of Deconsolidated Subsidiary      
Cash and Cash Equivalents, Beginning of Period 7,565 229,944
Cash and Cash Equivalents, End of Period 9,989 7,565
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid      
NON CASH INVESTING & FINANCING ACTIVITIES:    
Issuance of common stock for settlement of accounts payable    43,000
Common stock issued from stock to be issued for settlements $ 9,000