XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash flows from operating activities:    
Net loss $ (850,625) $ (398,227)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation & Amortization 5,762 9,600
Common Stock Issued in Payment of Services 124,157   
Stock Option Compensation Expense 450,000   
Change in operating assets and liabilities:    
Accounts receivable 28,727 (28,106)
Inventory 122,871 11,525
Prepaid expenses    90,166
Accounts payable (108,699) (14,651)
Accrued expenses 48,456 43,598
Accrued interest 38,073 26,426
Payroll taxes payable 4,217   
Deferred revenue (75,224) (37,554)
Net cash used in operating activities (212,285) (297,223)
Purchases of equipment (4,589) (1,198)
Net cash used in investing activities (4,589) (1,198)
Cash flows from financing activities:    
Proceeds from issuable common stock    10,000
Proceeds from sale of common stock 285,000 312,500
Principal payments on notes payable    (13,954)
Loans to/from stockholders 5,500 16,722
Net cash provided by financing activities 290,500 325,268
Increase in cash 73,626 26,847
Cash and cash equivalents at beginning of period 107,181 29,041
Cash and cash equivalents at end of period 180,807 55,888
Notes payable paid down with common stock    15,000
Stock Settlement Payable (resolution) 124,578   
Loans from stockholders repaid with common stock 7,500   
Accounts payables paid with common stock    28,500
Accrued expenses paid with common stock    151,839
Common stock issuable in prepayment of services 22,500 285,000
Preferred stock issuable in prepayment of services    118,125
Issuance of common stock issuable 72,500   
Cash paid for:    
Interest 40 247
Income taxes