XML 45 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (40,917) $ (189,117)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 2,127 7,782
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs 7,200 44,015
Non-cash gain on exchange of equity investment (30,046)   
Non-cash expenses related to common stock warrants issued for consulting    51,189
Non-cash fair value of common stock issued with notes payable    25,236
Net Gain on settlement of accounts payable    17,515
Decrease in:    
Accounts receivable (959) 18
Interest receivable (4,000) (4,000)
Loss on impairment 4,000   
Inventories 81 198
Prepaid expenses 7,514 6,389
Increase (decrease) in:    
Accounts payable 2,860 2,629
Accrued expenses (6,705) (8,221)
Net Cash Provided (Used) by Operating Activities (41,998) (46,367)
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    
Cash provided by Notes Payable 37,000 45,000
Net Cash provided from financing activities 37,000 45,000
Net Increase (Decrease) in Cash and Cash Equivalents (4,998) (6,842)
Cash and Cash Equivalents, Beginning of Period 9,989 7,565
Cash and Cash Equivalents, End of Period 4,991 723
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid      
NON CASH INVESTING & FINANCING ACTIVITIES:    
Shares issued for accounts payable    51,189
Fair value of warrants issued as compensation    $ 65,859