XML 32 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Cash Flows from Operating Activities:    
Net Loss $ (1,210,299) $ (69,366)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bargain purchase gain (1,652,523)  
Stock compensation expense 54,051  
Interest related to beneficial conversion feature 274,053  
Amortization of debt issuance costs 588,328  
Interest on convertible debt converted to Common Stock 9,304  
Debt discount on Note Payable 2,392  
Interest on Advances to AMS Inc (57,326)  
Depreciation 117,776  
Amortization of intangibles 156,472  
Changes in operating assets and liabilities, net of effects of acquisition    
Accounts receivable 84,683  
Inventories (267,121)  
Prepaid expenses & other current assets (5,475)  
Accounts payable 333,637 70,037
Accrued expenses 658,931  
Deferred rent (392,678)  
Deferred revenue and customer deposits 20,867  
Net cash used in operating activities (1,284,928) 671
Cash Flows from Investing Activities:    
Advances to AMS Inc (750,000) (900,000)
Purchase of manufacturing equipment (1,378,695)  
Cash received from acquisition 180,436  
Net cash used in investing activities (1,948,259) (900,000)
Cash Flows from Financing Activities:    
Restricted Cash (200,000)  
Issuance of convertible debt, net of issuance costs 2,408,941  
Issuance of common stock, net of issuance costs 693,500 1,053,928
Principal payment on advances to shareholders (55,500) (10,000)
Proceeds from Note, net of fees 1,363,417  
Net cash provided by financing activities 4,210,358 1,043,928
Net increase in cash 977,171 144,599
Cash and cash equivalents, beginning of year 146,347 1,748
Cash and cash equivalents, end of year 1,123,518 146,347
Non-Cash investing and Financing Activities    
Conversion of common stock into preferred stock 750,000  
Issuance of common stock for finders' fees/BOD shares 214,319  
Preferred Stock
   
Non-Cash investing and Financing Activities    
Conversion of convertible debt 2,000,000  
Common Stock
   
Non-Cash investing and Financing Activities    
Conversion of convertible debt $ 884,307