XML 53 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (2,793,910) $ (2,481,728)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation 44,359 60,428
Bad debt expense (recovery) 11,700 (14,488)
Warrants issued as debt issuance fees 0 12,274
Common stock issued for services 74,264 6,993
Amortization of prepaid expenses paid in common stock 48,675 46,226
Gain on debt settlement, net (112,667) (8,731)
Gain on settlement of debt for common stock (1,500) (34,000)
Compensation expense related to grant of stock options 435,028 766,732
Change in fair value of embedded conversion option liability (174,808) (647,977)
Amortization of debt discount 456,073 674,254
Amortization of debt issue costs 5,000 30,480
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable 138,357 1,129,946
Prepaid expenses and other current assets (5,793) 1,954
Costs and estimated earnings in excess of billings on uncompleted contracts 0 42,580
Inventory 36,853 (56,325)
Deposits 0 (6,250)
Increase (decrease) in:    
Accounts Payable (58,436) (839,460)
Accounts payable - related party 0 (109,145)
Accrued Expenses 250,883 253,493
Accrued Rent 0 9,417
Sales Tax Payable (2,036) (3,402)
Deferred Revenue (80,000) 80,000
Billings in excess of costs and estimated earnings on uncompleted contracts 136,291 (76,083)
NET CASH USED IN OPERATING ACTIVITIES (1,591,667) (1,162,812)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of Equipment (41,948) (9,568)
NET CASH USED IN INVESTING ACTIVITIES (41,948) (9,568)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments on convertible notes payable (12,067) 0
Proceeds from Sale of Common Stock 1,935,200 1,050,000
Payments of offering costs related to sale of common stock (154,816) (84,000)
Payments of Debt Issue Costs 0 (5,000)
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,768,317 961,000
NET INCREASE (DECREASE) IN CASH 134,702 (211,380)
CASH AT BEGINNING OF YEAR 257,396 468,776
CASH AT END OF YEAR 392,098 257,396
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 0 12,268
Cash paid for income tax 1,600 1,748
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Prepaid common stock issued for services 85,740 67,500
Conversion of accounts payable to convertible notes payable 0 20,000
Common stock issued in conversion of note payable and accrued interest 28,500 48,500
Common stock issued in conversion of convertible note payable 0 1,047,836
Capitalization of accrued interest to notes payable 0 2,004
Capitalization of accrued interest to convertible notes payable 0 130,383
Embedded conversion option liability recorded as debt discount $ 0 $ 456,073