XML 41 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash flows from operating expenses:    
Net loss $ (1,456,624) $ (1,136,551)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 1,927 1,532
Interest income on short-term investment (105) (69)
Change in fair value of warrant liabilities (34,224) 49,111
Stock-based compensation 416,219   
Bad debts expense 53,111 15,653
Cancellation of trade liabilities and unpaid interest (31,447) (61,733)
Changes in operating assets and liabilities:    
Accounts receivable (244,908) (8,187)
Costs and estimated earnings in excess of billings on uncompleted contracts 58,347   
Inventory (9,820) (134,368)
Prepaid expenses and other current assets (1,405) 20,000
Accounts payable and accrued expenses 55,561 (154,482)
Accrued compensation and related costs    (140,310)
Accrued interest, related party 6,154   
Accrued interest    (554)
Related party accounts payable and accrued expenses 50,731 (22,254)
Billings in excess of costs and estimated earnings on uncompleted contracts 81,117 (1,800)
Deferred revenue 120,900 376,543
Net cash used in operating activities (934,466) (1,197,400)
Cash flows used in investing activities    
Purchase of short-term investment    (39,069)
Purchase of equipment (549) (5,809)
Net cash used in investing activities (549) (44,878)
Cash flows from financing activities:    
Principal payments on short-term notes payable    (41,247)
Proceeds from issuances of common stock    1,200,000
Proceeds from common stock to be issued 14,000   
Proceeds from issuance of common stock and warrants in private offering 642,183   
Net cash provided by financing activities 656,183 1,158,753
Effect of exchange rate changes on cash (634)   
Net decrease in cash (279,466) (83,525)
Cash and cash equivalents - beginning of period 561,759 1,038,661
Cash and cash equivalents - end of period 282,293 955,136
Cash paid during the period for:    
Interest      
Supplemental disclosure of non-cash financing activities:    
In connection with the private offering, $80,000 was paid for a prior liability which was included in accounts payable and accrued expenses.      
Issuance of common stock for settlement of debt 67,782   
Forgiveness of related party accrued compensation $ 73,888