XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (602,229) $ (201,441)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 7,248 6,380
Loss on deferred financing costs 120,019 30,160
Non-cash gain on exchange of equity investment (26,660) (40,953)
Non-cash fair value of common stock issued as compensation 21,000 30,000
Interest receivable (4,175) (11,085)
Loss on impairment 4,175 11,085
Non-cash fair value of common stock issued with notes payable 63,760   
Loss on issuance of common stock in exchange for interest settlement on notes payable 62,150 16,850
(Increase) Decrease in:    
Accounts receivable 917 1,997
Inventories 1,532 488
Prepaid expenses (3,253) (8,845)
Increase (decrease) in:    
Accounts payable 121,661 (7,124)
Accrued interest and expenses 6,943 49,966
Net Cash Used by Operating Activities (226,912) (122,522)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments received on note receivable 90,000 50,000
Net Cash (Used) provided by Investing Activities 90,000 50,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Cash provided by Notes Payable 386,000 64,000
Net Cash provided from financing activities 386,000 64,000
Net Increase (Decrease) in Cash and Cash Equivalents 249,088 (8,522)
Cash and Cash Equivalents, Beginning of Period 4,457 9,989
Cash and Cash Equivalents, End of Period 253,545 1,467
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash      
Income tax paid      
NON CASH INVESTING & FINANCING ACTIVITIES    
Shares issued for accounts payable    $ 9,000