XML 32 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities:    
Net loss $ (1,400,389) $ (596,016)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation and amortization 8,642 14,400
Common stock issued/issuable in payment of services 240,547 146,250
Preferred stock issued in payment of services 225,000 29,532
Stock option compensation 450,000   
Change in operating assets and liabilities:    
Accounts receivable 1,098 (35,932)
Inventory 116,618 (5,816)
Prepaid expenses    12,600
Accounts payable (115,529) 75,484
Accrued expenses 49,435 66,117
Accrued interest 45,573 29,906
Payroll taxes payable 5,818 5,263
Deferred revenue (105,109) (79,662)
Net cash used in operating activities (478,296) (337,874)
Cash flows from investing activities:    
Purchases of equipment (6,905) (1,948)
Net cash used in investing activities (6,905) (1,948)
Proceeds from issuable common stock 100,000   
Proceeds from sale of common stock 385,000 322,500
Principal payments on notes payable (15,000) (21,114)
Loans to/from stockholders, Net 21,210 31,082
Net cash provided by financing activities 491,210 332,468
Increase (decrease) in cash 6,009 (7,354)
Cash and cash equivalents at beginning of period 107,181 29,041
Cash and cash equivalents at end of period 113,190 21,687
Non cash investing and financing activities:    
Notes payable paid down with common stock    15,000
Note payable paid with issuable common stock 111,000  
Accrued interest paid with common stock 48,720  
Stock settlement payable (resolution) 124,578  
Issuance of common stock issuable 267,000  
Accrued interest paid with common stock    75,000
Loans from stockholders repaid with common stock 17,500   
Accounts payable paid with common stock 90,900 28,500
Accrued expenses paid with common stock    151,839
Common stock issued in prepayment of services 22,500 285,000
Preferred stock issuable in prepayment of services    118,125
Notes Payable Paid By Shareholder 32,740  
Cash paid for Income taxes      
Cash paid for Interest $ 40 $ 247