XML 92 R10.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Annual Report, USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Annual Report
   
Cash Flows from Operating Activities:    
Net Loss $ (888,022) $ (1,761,019)
Adjustments to Reconcile Net Loss to Net Cash    
Depreciation & Amortization 14,976 124,219
Common Stock Issued for Services and Compensation 479,396 155,065
Preferred Stock Issued for Services and Compensation 44,297  
Bad Debt Expense 0 7,235
(Gain) Loss from Renegotiated Debt (41,010) 83,601
Interest Expense Paid with Stock 15,000 0
(Gain) from Dispositions of Assets 0 (338)
Loss from Impairment 0 885,233
Change in Operating Assets and Liabilities:    
Accounts Receivable 36,547 (7,008)
Inventories 19,284 (158,625)
Prepaid Expenses 29,100 (29,100)
Accounts Payable and Accrued Expenses 211,811 262,283
Deferred Compensation (47,411) 75,514
Payroll Taxes Accrued and Withheld 18,490 61,075
Accrued Interest 27,045 41,477
Deferred Revenue (182,102) 239,808
Net Cash Used in Operating Activities (262,599) (20,580)
Cash Flows from Financing Activities:    
Proceeds from sales of common stock 322,500 0
Proceeds from Stockholders Loans 49,006 108,206
Term Loan Repayments (21,894) (22,963)
Payments on Stock Settlement in Process 0 (38,788)
Principal Reductions on Equipment Notes Payable (8,873) (5,168)
Net Cash Provided by Financing Activities 340,739 41,287
Increase in Cash 78,140 20,707
Cash at Beginning of Period 29,041 8,334
Cash at End of Period 107,181 29,041
Cash Paid for:    
Interest 680 3,625
Income Taxes 0 0
Non-Cash Investing and Financing Activities:    
Notes payable paid down with common stock 0 37,000
Accrued interest paid with common stock 60,000 0
Loans from stockholders paid with common stock 15,000 70,500
Accounts payable and accrued expense paid with common stock 137,001 20,660
Note payable paid with return of vehicle 0 15,728
Deferred compensation paid with common stock 43,338 0
Prepaid services paid with common stock 285,000 0
Prepaid services paid with preferred stock 118,125 0
Accounts payable paid with issuable stock $ 10,104 $ 0