XML 24 R7.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Condensed Consolidated Statements of Cash Flows (USD $)
6 Months Ended 52 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Jun. 30, 2011
Net loss $ (1,645,271) $ (171,519) $ (3,948,561)
Adjustments to reconcile net loss to net cash used by operating activities:      
Depreciation, amortization, and impairment charges 3,743 2,834 16,846
Amortization of discount 3,157   332,619
Stock based compensation 284,454   340,704
Warrants issued for services 612,150   612,150
Changes in operating assets and liabilities:      
Accounts receivable and other assets (126,253) 1,986 (131,603)
Stock subscription receivable   (25,000)  
Inventory (130,000)   (130,000)
Deferred revenue 130,000   130,000
Accounts payable and accrued liabilities 9,846 22,970 (66,804)
Cash Used in Operating Activities (858,174) (168,729) (2,844,649)
Cash Flows From Investing Activities      
Purchase of fixed assets (11,192)   (36,328)
Cash acquired in business acquisition     872
Cash Used in Investing Activities (11,192)   (35,456)
Cash Flows from Financing Activities      
Proceeds from issuance of common stock 1,500,000 215,000 3,530,000
Proceeds from notes payable     300,000
Payment of line of credit     (50,000)
Payment of note payable     (90,217)
Payment of stock issuance costs (150,000) (21,500) (313,398)
Cash Provided by Financing Activities 1,350,000 193,500 3,376,385
Net Increase in Cash and Cash Equivalents 480,634 24,771 496,280
Cash and Cash Equivalents, at Beginning of Period 15,646 20,457  
Cash and Cash Equivalents, at End of Period 496,280 45,228 496,280
Supplemental Disclosure of Cash Flow Information      
Cash paid during the period for interest     24,221
Cash paid during the period for income taxes 0 0 0
Supplemental Schedule of Non-Cash Investing and Financing Transactions      
Common stock issued for convertible debt     189,261
Common stock issued for services     56,250
Purchase of treasury stock with long-term related party payable 170,758   170,758
Warrants issued in connection with debt 299,984   299,984
Common stock issued in connection with debt forgiveness and services rendered     $ 250,000