XML 39 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net Loss $ (334,206)us-gaap_NetIncomeLoss $ (359,263)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operations:    
Depreciation 3,336us-gaap_Depreciation 2,580us-gaap_Depreciation
Amortization 40,335us-gaap_AdjustmentForAmortization 21,381us-gaap_AdjustmentForAmortization
Stock option compensation expense 13,734us-gaap_StockOptionPlanExpense 25,762us-gaap_StockOptionPlanExpense
Common stock issued for services 300us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims   
Changes in operating assets and liabilities:    
Accounts Receivable (847)us-gaap_IncreaseDecreaseInAccountsReceivable (2,478)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (140,110)us-gaap_IncreaseDecreaseInInventories (109,569)us-gaap_IncreaseDecreaseInInventories
Prepaid costs and expenses 9,177us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 2,039us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable (12,632)us-gaap_IncreaseDecreaseInAccountsPayable (15,248)us-gaap_IncreaseDecreaseInAccountsPayable
Net cash used in operating activities (420,913)us-gaap_NetCashProvidedByUsedInOperatingActivities (434,796)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchase of fixed assets (6,388)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,016)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchase of websites (53,000)us-gaap_PaymentsToAcquireIntangibleAssets (300,000)us-gaap_PaymentsToAcquireIntangibleAssets
Net cash used in investing activities (59,388)us-gaap_NetCashProvidedByUsedInInvestingActivities (304,016)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Sale of common stock    25,000us-gaap_ProceedsFromIssuanceOfCommonStock
Sale of Preferred stock 350,000us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock 50,000us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
Payments on premium finance loan (22,823)us-gaap_RepaymentsOfLongTermDebt (12,001)us-gaap_RepaymentsOfLongTermDebt
Net cash provided by financing activities 327,177us-gaap_NetCashProvidedByUsedInFinancingActivities 62,999us-gaap_NetCashProvidedByUsedInFinancingActivities
Net decrease in cash (153,124)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (675,813)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 590,236us-gaap_CashAndCashEquivalentsAtCarryingValue 1,162,632us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of period 437,112us-gaap_CashAndCashEquivalentsAtCarryingValue 486,819us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosure of Cash Flow Information    
Cash paid for Interest 445us-gaap_InterestPaid   
Cash paid for Income Taxes      
Non-Cash Investing and financing activities    
Common stock issued for purchase of websites $ 262,500us-gaap_StockIssued1