XML 60 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Statement of Cash Flows [Abstract]    
Net loss $ (2,008,101) $ (888,022)
Depreciation 12,597 14,976
Common stock issued/issuable in payment of services 585,438  
Preferred stock issued in payment of services 225,000 44,297
Stock option expense 450,000   
Bad debt 7,848  
(Gain) loss from renegotiated debt (43,561) (41,010)
Interest expense paid with stock 16,133 15,000
Accounts receivable (12,597) 36,547
Inventories 117,956 19,284
Prepaid expenses    29,100
Accounts payable and accrued expenses (188,953) 211,811
Deferred compensation 96,088 (47,411)
Payroll taxes accrued and withheld 14,623 18,490
Accrued interest 36,960 27,045
Deferred revenue (94,001) (182,102)
Net cash used in operating activities (784,570) (262,599)
Additions to fixed assets (6,839)   
Proceeds from sales of common stock 518,000 322,500
Proceeds from issuable common stock 217,500   
Proceeds/payments from stockholders loans 31,806 49,006
Principal payments on notes payable (30,000) (30,767)
Net cash provided by financing activities 737,306 340,739
(Decrease) increase in cash (54,103) 78,140
Cash at beginning of period 107,181 29,041
Cash at end of period 53,078 107,181
Interest 910 680
Income Taxes      
Notes payable paid down with common stock issuable 111,000   
Accrued interest paid with issuable common stock 48,720 60,000
Loans from stockholders paid with common stock 17,500 15,000
Accounts payable and accrued expense paid with common stock 90,900 137,001
Accounts payable paid with issuable stock    10,104
Stock settlement payable 124,578    —
Issuance of common stock issuable 267,000   
Notes payable paid by shareholder 35,075   
Common stock issued for prepayment of services 20,000 285,000
Preferred stock issued for prepayment of services    118,125
Deferred compensation paid with common stock    $ 43,338