XML 61 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating expenses:    
Net loss $ (1,766,025) $ (1,909,575)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 2,543 2,163
Interest expense related to amortization and acceleration of debt discount (139)   
Change in fair value of financial instruments (80,352) 86,122
Stock-based compensation 508,265 157,551
Issuance of common stock for services    106,850
Bad debts expense 124,415 15,653
Cancellation of trade liabilities and unpaid interest (102,128) (239,250)
Changes in operating assets and liabilities:    
Accounts receivable (265,490) (10,246)
Costs and estimated earnings in excess of billings on uncompleted contracts 29,978 (25,946)
Inventory (48,011) 376,150
Prepaid expenses and other current assets (1,405) 27,778
Accounts payable and accrued expenses (33,069) 158,698
Accrued compensation and related costs    (66,422)
Accrued interest, related party 8,220 1,213
Accrued interest    (554)
Related party accounts payable and accrued expenses 83,753 (47,940)
Billings in excess of costs and estimated earnings on uncompleted contracts 69,789 (1,800)
Deferred revenue 201,117 (221,951)
Net cash used in operating activities (1,268,539) (1,591,506)
Cash flows used in investing activities    
Purchase of short-term investment    (39,110)
Purchase of equipment (549) (5,809)
Cash acquired from reverse merger    770
Net cash used in investing activities (549) (44,149)
Cash flows from financing activities:    
Expenditures on debt issuance costs (140,466)   
Principal payments on short-term notes payable    (41,247)
Proceeds from issuances of common stock 74,250 1,200,000
Proceeds from issuance of common stock and warrants in private offering 642,183   
Proceeds from issuance of convertible debentures 1,000,000   
Net cash provided by financing activities 1,575,967 1,158,753
Effect of exchange rate changes in cash (571)   
Net increase (decrease) in cash 306,308 (476,902)
Cash and cash equivalents - beginning of year 561,759 1,038,661
Cash and cash equivalents - end of year 868,067 561,759
Cash paid during the year/period for:    
Interest    2,520
Supplemental disclosure of non-cash financing activities:    
In connection with the private offering, $80,000 was paid for a prior liabilitywhich was included in accounts payable and accrued expenses. 67,782 10,000
Issuance of common stock for settlement of debt 67,782 10,000
Forgiveness of related party accrued compensation 73,888   
In connection with the reverse merger dated November 4, 2011, the Company acquired the following liabilities:    
Accounts payable and accrued expenses    105,834
Accrued interest, related party    11,006
Related party notes payable    $ 73,500