XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (184,376) $ (40,916)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 2,126 2,127
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs 49,211 7,200
Non-cash gain on exchange of equity investment    (30,045)
Interest receivable (1,972) (4,000)
Loss on impairment 1,972 4,000
Non-cash fair value of common stock issued & to be issued with notes payable 21,760   
(Increase) Decrease in:    
Accounts receivable 504 (959)
Inventories 242 81
Prepaid expenses 14,406 7,514
Increase (decrease) in:    
Accounts payable 21,016 2,860
Accrued interest and expenses 25,201 10,140
Net Cash Used by Operating Activities (49,911) (41,998)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments received on note receivable 30,000   
Net Cash (Used) provided by Investing Activities 30,000   
CASH FLOWS FROM FINANCING ACTIVITIES    
Cash provided by Notes Payable 136,000 37,000
Net Cash provided from financing activities 136,000 37,000
Net Increase (Decrease) in Cash and Cash Equivalents 116,089 (4,998)
Cash and Cash Equivalents, Beginning of Period 4,457 9,989
Cash and Cash Equivalents, End of Period 120,546 4,991
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid      
NON CASH INVESTING & FINANCING ACTIVITIES:    
Shares issued for accounts payable $ 21,760