XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash Flows from Operating Activities:    
Net Loss $ (534,887) $ (181,279)
Adjustments to Reconcile Net Loss to Net Cash Used in Operations:    
Depreciation & Amortization 2,882 4,800
Common Stock Issued in Payment of Services 57,266   
Stock Option Compensation Expense 450,000  
Change in Operating Assets and Liabilities:    
Accounts Receivable (91,639) 74,401
Inventory 113,296 (27,676)
Prepaid Expenses    5,400
Accounts Payable and Accrued Expenses (104,226) (47,059)
Deferred Compensation 36,670 16,737
Accrued and Withheld Payroll Taxes 8,433   
Accrued Interest 10,980 13,213
Deferred Revenue (89,474) (10,581)
Net Cash Used in Operating Activities (137,699) (152,044)
Cash Flows from Financing Activities:    
Proceeds from issuable common stock 35,000 187,000
Principal payments on notes payable (7,446) (6,916)
Loans from Shareholders 16,861 9,361
Net Cash Provided by Financing Activities 44,415 189,445
(Decrease) Increase in Cash (93,284) 37,401
Cash at Beginning of Period 107,181 29,041
Cash at End of Period 13,897 66,442
Non Cash Investing and Financing Activities:    
Common stock issued 35,000 187,000
Notes payable paid down with common stock 7,500 15,000
Accounts payables paid with common stock    28,500
Cash Paid For:    
Interest    247
Income Taxes