XML 26 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (1,917,246) $ (1,754,759)
Adjustments to Reconcile Net loss to Net Cash Used in Operating Activities:    
Depreciation 21,986 24,404
Common Stock issued for services 120,251 37,500
Warrants issued as debt conversion issuance fees 482,300 0
Amortization of prepaid expenses paid in common stock 17,956 72,217
(Gain) loss on debt settlement 20,689 (112,667)
Compensation expense related to grant of stock options 229,238 170,170
Change in fair value of embedded conversion option liability (46,066) 463,661
Amortization of debt issue costs 1,625 2,500
Amortization of debt discount 168,046 228,036
Changes in assets and liabilities: (Increase) decrease in:    
Accounts receivable (117,840) 329,516
Prepaid expenses and other current assets (41,906) (99,329)
Inventory, net (33,827) (12,024)
Costs and estimated earnings in excess of billings on uncompleted contracts (134,450) 0
Deposits (2,715) 0
Increase (decrease) in:    
Accounts payable 132,327 (118,031)
Accrued expenses (60,317) 107,666
Sales tax payable 36,516 (2,036)
Billings in excess of costs and estimated earnings on uncompleted contracts (163,129) (26,838)
NET CASH USED IN OPERATING ACTIVITIES (1,286,562) (690,014)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of equipment (250) 0
NET CASH USED IN INVESTING ACTIVITIES (250) 0
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from Sale of Common Stock 1,157,500 1,935,200
Payments of offering costs related to sale of common stock (41,600) (154,816)
Repayments on convertible notes payable (6,000) (6,067)
Payments of debt issue costs (6,500) 0
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,103,400 1,774,317
NET INCREASE (DECREASE) IN CASH (183,412) 1,084,303
CASH AT BEGINNING OF PERIOD 392,098 257,396
CASH AT END OF PERIOD 208,687 1,341,699
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 0 0
Cash paid for income tax 1,600 1,600
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
Convertible debt converted to shares of common stock 550,000 0
Accrued interest converted to common stock 175,850 0
Warrants issued as debt extension fee 193,625 0
Embedded conversion option based effective interest 478,561 0
Shares of common stock issued for services $ 0 $ 37,500