XML 16 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash Flows from Operating Activities:    
Net Income (Loss) $ (492,247) $ (294,065)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided (Used) by Operations    
Depreciation and amortization 96,373 93,720
Common stock issued in payment of services 103,350 102,995
Preferred stock issued in payment of services 15,000 0
Gain from renetotiated debt (19,247) (42,502)
Loss from disposition of fixed assets 0 4,996
Proceeds from sale of fixed assets 0 2,036
Loss from equity transactions 48,106 0
Change in Operating Assets and Liabilities:    
(Increase) Decrease in Accounts receivable (133,827) 53,665
(Increase) Decrease in Inventory (173,992) 0
(Increase) Decrease in Deposits (26,691) 143
Increase (Decrease) in Accounts payable 343,976 19,303
Increase (Decrease) in Accrued expenses 69,098 44,743
Increase (Decrease) in Accrued interest 38,335 40,604
Increase (Decrease) in Deferred revenue 83,495 (87,400)
Net Cash Used in Operating Activities (48,271) (61,762)
Cash Flows from Investing Activities:    
Purchases of equipment 0 (259)
Net Cash Provided by (Used in) Investing Activities 0 (259)
Cash Flows from Financing Activities:    
Loans repaid under a line of credit 0 (51,494)
Principal payments on notes payable (16,725) (7,170)
Loans received under notes payable 0 50,000
Loans from shareholders 56,781 8,934
Net Cash Provided by Financing Activities 40,056 270
Decrease in Cash (8,215) (61,751)
Cash and Cash Equivalents at Beginning of Period 8,334 70,804
Cash and Cash Equivalents at End of Period 119 9,053
Non Cash Investing and Financing Activities:    
Notes payable paid down with common stock 36,500 100,000
Accrued interest paid with common stock 0 76,538
Loans from shareholders repaid with common stock 6,500 0
Accounts payable paid with common stock 20,660 0
Cash Paid For:    
Interest 3,625 5,260
Income Taxes $ 0 $ 0