XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (444,488) $ (139,694)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 4,253 4,253
Interest expense related to amortization of non-cash discount, non-cash beneficial conversion feature and deferred financing costs 108,683 30,160
Non-cash gain on exchange of equity investment    (40,953)
Interest receivable (3,367) (8,000)
Loss on impairment (3,367) 8,000
Non-cash fair value of common stock issued & to be issued with notes payable 21,760   
Non-cash loss on issuance of common stock in exchange for interest settlement on notes payable 62,150   
(Increase) Decrease in:    
Accounts receivable 655 (1,736)
Inventories 877 258
Prepaid expenses 22,312 15,028
Increase (decrease) in:    
Accounts payable 92,520 9,264
Accrued interest and expenses (2,775) 15,229
Net Cash Used by Operating Activities (134,053) (91,569)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments received on note receivable 60,000 20,000
Net Cash (Used) provided by Investing Activities 60,000 20,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Cash provided by Notes Payable 136,000 64,000
Net Cash provided from financing activities 136,000 64,000
Net Increase (Decrease) in Cash and Cash Equivalents 61,947 (7,569)
Cash and Cash Equivalents, Beginning of Period 4,457 9,989
Cash and Cash Equivalents, End of Period 66,404 2,420
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid