XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flows from operating activities:    
Net loss $ (831,510) $ (850,625)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation and amortization 3,200 5,762
Stock option expense    450,000
Interest expense paid with debt 2,521  
(Increase) decrease in cash from:    
Accounts receivable 1,390 28,727
Inventories 23,021 122,871
Prepaid expenses 32,889   
Increase (decrease) in cash from:    
Accounts payable 170,281 (108,699)
Deferred compensation (6,700) 48,456
Accrued interest 15,000 38,073
Payroll taxes accrued and withheld (975) 4,217
Deferred revenue (16,297) (75,224)
Net cash used in operating activities (112,680) (212,285)
Cash flows from investing activities:    
Purchases of equipment    (4,589)
Net cash used in investing activities    (4,589)
Cash flows from financing activities:    
Proceeds from sale of common stock 25,000 285,000
Principal payments on notes payable (18,642)   
Loans to/from stockholders 58,140 5,500
Net cash provided by financing activities 64,498 290,500
Increase (decrease) in cash (48,182) 73,626
Cash at beginning of period 53,078 107,181
Cash at end of period 4,896 180,807
Non cash investing and financing activities:    
Stock settlement payable (resolution)    124,578
Prepaid expenses paid with preferred stock 185,000   
Loans from stockholders repaid with common stock 10,000 7,500
Deferred compensation paid with preferred stock 110,000   
Common stock issuable in prepayment of services    22,500
Notes payable paid by shareholders 23,001   
Issuance of common stock issuable 522,720 72,500
Cash paid for:    
Interest    40
Income taxes