XML 66 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (358,331) $ (717,967)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 9,184 10,338
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs (45,798) 102,655
Non-cash interest and note fees paid on conversion    (43,266)
Non-cash gain on exchange of equity investment 86,944   
Expenses related to common stock warrants issued for consulting    99,987
Non-cash fair value of Common Stock issued as settlement of accounts payable      
Non-cash fair value of common stock issued as compensation 39,000 37,500
Non-cash fair value of Common Stock in exchange for warrants      
Non-cash fair value of common stock issued in connection with notes payable    65,873
Net gain on settlement of accounts payable 16,850 17,515
Net gain on acquisition of IP (13,200)   
Net gain on disposition of assets    (33,603)
(Increase) Decrease in:    
Accounts receivable 1,417 1,787
Interest receivable (13,706) (16,000)
Loss on impairment 13,706 95,689
Inventories 586 346
Prepaid expenses (7,439) (5,656)
Security deposits      
Increase (decrease) in:    
Accounts payable 118,522 169,990
Accrued expenses 2,733 535
Net Cash Used by Operating Activities before Discontinued Operations (149,532) (182,101)
Net Cash Provided by Discontinued Operations      
Net Cash Used by Operating Activities (149,532) (182,101)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds from note receivable, related party 80,000   
Cash paid for capital equipment    (5,475)
Net Cash Provided (Used) by Investing Activities 80,000 (5,475)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from issuance of convertible promissory notes 64,000 190,000
Net Cash Provided by Financing Activities 64,000 190,000
Net Increase (Decrease) in Cash and Cash Equivalents (5,532) 2,424
Cash and Cash Equivalents, Beginning of Period 9,989 7,565
Cash and Cash Equivalents, End of Period 4,457 9,989
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid      
Supplemental Disclosure of Non-Cash Activities:    
Common Stock issued from stock to be issued for settlements $ 9,000 $ 9,000