XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash Flows from Operating Activities:    
Net (Loss) Income $ (1,848,386) $ 10,849
Adjustments to Reconcile Net (Loss) Income to Net Cash (Used in) Provided by Operating Activities:    
Stock Compensation Expense 97,249 8,790
Discount on Convertible Debt 23,951 0
Amortization of Debt Issuance Costs 1,214 1,214
Change in Fair Value of Warrant Liability (22,933) 56,131
Debt Discount on Note Payable 2,870 2,870
Depreciation 101,983 54,890
Amortization of Intangibles 64,392 64,392
Changes in Operating Assets and Liabilities, Net of Effects of Acquisition    
Accounts Receivable 44,515 (223,719)
Inventories (13,476) (1,644)
Prepaid Expenses and Other Current Assets 30,508 (69,382)
Accounts Payable 644,386 425,656
Accrued Expenses (93,945) (226,189)
Deferred Revenue and Customer Deposits 109,712 24,219
Net Cash (Used in) Provided by Operating Activities (857,960) 128,077
Cash Flows from Investing Activities:    
Purchase of Manufacturing Equipment (13,000) (505,793)
Net Cash Used in Investing Activities (13,000) (505,793)
Cash Flows from Financing Activities:    
Issuance of Convertible Debt, Net of Issuance Costs 999,999 0
Borrowings on Note Payable 0 257,881
Repayments on Note Payable (70,208) 0
Reduction of Payable to Stockholders 0 (2,017)
Net Cash Provided by Financing Activities 929,791 255,864
Net Increase (Decrease) in Cash and Cash Equivalents 58,829 (121,852)
Cash and Cash Equivalents, Beginning of Period 149,703 1,123,518
Cash and Cash Equivalents, End of Period 208,532 1,001,666
Non-Cash Investing and Financing Activities:    
Non-Cash Interest Expense 28,035 0
Issuance of common stock $ 50,000 $ 0