XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (139,694) $ (407,259)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 4,253 13,733
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs 30,160 48,987
Non-cash gain on exchange of equity investment (40,953)  
Non-cash expenses related to common stock warrants issued for consulting    74,122
Non-cash fair value of common stock issued as compensation 30,000 27,000
Non-cash fair value of common stock issued with notes payable    72,753
Net Gain on settlement of accounts payable (16,850) (18,690)
(Increase) Decrease in:    
Accounts receivable 1,736 1,858
Escrow Receivable    (5,375)
Interest receivable (8,000) (8,000)
Loss on impairment 8,000   
Inventories 258 219
Prepaid expenses 15,028 12,777
Increase (decrease) in:    
Accounts payable 9,264 61,324
Accrued interest and expenses 15,229 (14,388)
Net Cash Used by Operating Activities (91,569) (140,939)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for capital equipment    (5,475)
Payments received on note receivable 20,000   
Net Cash (Used) provided by Investing Activities 20,000 (5,475)
CASH FLOWS FROM FINANCING ACTIVITIES    
Cash provided by Notes Payable 64,000 140,000
Net Cash provided from financing activities 64,000 140,000
Net Increase (Decrease) in Cash and Cash Equivalents (7,569) (6,414)
Cash and Cash Equivalents, Beginning of Period 9,989 7,565
Cash and Cash Equivalents, End of Period 2,420 1,150
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid      
NON CASH INVESTING & FINANCING ACTIVITIES:    
Shares issued for accounts payable 9,000   
Fair value of warrants issued as compensation