XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash flow from Operating Activities:    
Net Loss $ (596,016) $ (492,247)
Adjustments to Reconcile Net Loss to Net Cash    
Depreciation and Amortization 14,400 96,373
Common Stock Issued/Issuable in Payment of Services 146,250 103,350
Preferred Stock Issued/Issuable in Payment of Services 29,532 15,000
Gain from Renegotiated Debt    (19,247)
Loss from Renegotiated Debt    48,106
Change in Operating Assets and Liabilities:    
Accounts Receivable (35,932) (133,827)
Inventories (5,816) (173,992)
Prepaid Expenses 12,600   
Deposits    (26,691)
Accounts Payable and Accrued Expenses 75,484 343,976
Deferred Compensation 47,457 69,098
Accrued and Withheld Payroll Taxes Payable 5,263   
Accrued Interest 29,906 38,335
Deferred Revenue (79,662) 83,495
Net Cash Used in Operating Activities (356,534) (48,271)
Cash Flows from Investing Activities:    
Purchases of equipment (1,948)   
Net Cash Used in Investing Activities (1,948)   
Cash Flows from Financing Activities:    
Proceeds from sale of common stock 322,500   
Principal payment on notes payable (21,114) (16,725)
Proceeds from Stockholders Loans 31,082 56,781
Net Cash Provided by Financing Activities 332,468 40,056
Decrease in Cash (26,014) (8,215)
Cash and Cash Equivalents at Beginning of Period 29,041 8,334
Cash and Cash Equivalents at End of Period 3,027 119
Non Cash Investing and Financing Activities:    
Notes payable paid down with common stock 15,000 36,500
Accrued interest paid with common stock 75,000   
Loans from stockholders repaid with common stock    6,500
Accounts payables paid with common stock 28,500 20,660
Deferred compensation paid with common and preferred stock 151,839   
Prepaid services paid with common stock 285,000  
Prepaid services paid with preferred stock 118,125  
Cash Paid for:    
Interest 247 3,625
Income tax paid