XML 33 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (201,441) $ (570,076)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 6,380 19,683
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs 30,160 51,294
Non-cash gain on exchange of equity investment (40,953)   
Non-cash expenses related to common stock warrants issued for consulting    99,994
Non-cash fair value of common stock issued as compensation 30,000 93,500
Interest receivable (11,085) (12,000)
Loss on impairment 11,085   
Non-cash fair value of common stock issued with notes payable    64,726
Net Gain on settlement of accounts payable 16,850 18,960
(Increase) Decrease in:    
Accounts receivable 1,997 (1,708)
Inventories 488 320
Prepaid expenses (8,845) (13,031)
Increase (decrease) in:    
Accounts payable (7,124) 82,942
Accrued interest and expenses 49,966 7,811
Net Cash Used by Operating Activities (122,522) (157,855)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for capital equipment    (5,475)
Payments received on note receivable 50,000   
Net Cash (Used) provided by Investing Activities 50,000 (5,475)
CASH FLOWS FROM FINANCING ACTIVITIES    
Cash provided by Notes Payable 64,000 175,000
Net Cash provided from financing activities 64,000 175,000
Net Increase (Decrease) in Cash and Cash Equivalents (8,522) 11,670
Cash and Cash Equivalents, Beginning of Period 9,989 7,565
Cash and Cash Equivalents, End of Period 1,467 19,235
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash    576
Income tax paid      
NON CASH INVESTING & FINANCING ACTIVITIES:    
Shares issued for accounts payable $ 9,000 $ 68,000