XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities:    
Net loss $ (1,024,319) $ (1,400,389)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation and amortization 4,800 8,642
Stock issued in payment of services 523,408 140,000
Stock option expense    450,000
Interest expense paid with debt 3,597  
(Increase) decrease in cash from:    
Accounts receivable (40,255) 1,098
Inventories 23,021 116,618
Prepaid expenses 125,389   
Increase (decrease) in cash from:    
Accounts payable 211,927 (115,529)
Deferred compensation 111,324 49,435
Accrued interest 22,500 45,573
Payroll taxes accrued and withheld (1,530) 5,818
Deferred revenue (31,364) (105,109)
Net cash used in operating activities (166,503) (478,296)
Cash flows from investing activities:    
Purchases of equipment    (6,905)
Net cash used in investing activities    (6,905)
Cash flows from financing activities:    
Proceeds from issuable common stock   100,000
Proceeds from sale of common stock 25,000 385,000
Principal payments on notes payable (29,169) (15,000)
Loans from stockholders 125,548 21,210
Net cash provided by financing activities 121,379 491,210
(Decrease) Increase in cash (45,124) 6,009
Cash at beginning of period 53,078 107,181
Cash at end of period 7,955 113,190
Non cash investing and financing activities:    
Note payable paid with issuable common stock    111,000
Accrued interest paid with common stock    48,720
Stock settlement payable (resolution)    124,578
Prepaid expenses paid with preferred stock 185,000   
Loans from stockholders repaid with common stock 10,000 17,500
Deferred compensation paid with common stock 230,000   
Accounts payable paid with common stock 165,821 90,900
Common stock issuable in prepayment of services    22,500
Notes payable paid by shareholders 39,687 32,740
Issuance of common stock issuable 522,720 267,000
Cash paid for:    
Interest    40
Income taxes