XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statement - UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash flows from operating activities:    
Net loss from continuing operations $ (974,601) $ 257,855
Adjustments to reconcile net loss to net cash provided (used) in Operating activities:    
Depreciation and amortization 25,515 32,276
Amortization of discounts and deferred costs 116,506 343,361
Stock issued as payment for services 166,750   
Stock issued for debt related costs 5,882   
Warrant expense 59,350 118,000
Non-cash debt related costs    55,500
Re-acquisition of distributorship    907,872
(Gain) loss on fair market value of derivative liabilities 82,128 (2,672,353)
Loss on debt settlement 40,350 10,324
Prepayment Expense    (31,638)
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable, net (6,372) (91,251)
(Increase) decrease in inventory 158,465 (16,404)
(Increase) decrease in employee advances (19,897) 22,341
(Increase) decrease in accrued interest receivable - related parties    (16,519)
(Increase) decrease in accrued interest receivable    (70,244)
(Increase) decrease in prepaids and other assets (68,527) (12,764)
Increase (decrease) in allowance for uncollectible interest    66,946
Increase (decrease) in accrued royalties (615,738) 187,500
Increase (decrease) in accounts payable 1,007 35,976
Increase (decrease) in accrued liabilities (182,236) (81,237)
Increase (decrease) in accrued interest payable - related parties 24,873 8,152
Increase (decrease) in accrued interest payable 127,899 86,447
Net cash flows provided (used) in operating activities (1,058,646) (859,860)
Cash flows from investing activities:    
Purchase of notes receivable - related parties      
Proceeds from notes receivable - related parties    371,839
Net cash flows used in investing activities    371,839
Cash flows from financing activities:    
Net change in bank overdraft    11,913
Proceeds from notes payable - related parties    315,200
Payments on notes payable - related parties    (21,200)
Proceeds from notes payable 739,357 391,000
Payments on notes payable (165,025) (560,000)
Proceeds from debentures    347,500
Proceeds from sale of stock      
Proceeds from exercise of warrants 5,760   
Proceeds from stock subscriptions payable 569,000   
Net cash flows provided by financing activities 1,149,092 484,413
Increase (decrease) in cash 90,446 (3,608)
Cash and cash equivalents, beginning of period 45,861 3,608
Cash and cash equivalents, end of period 136,307   
Cash paid during the period for:    
Interest 17,236 6,428
Income Taxes      
Supplemental non-cash investing and financing activities:    
Common stock issued for debt conversion 414,388 633,000
Common stock issued for services 166,750   
Common stock issued for warrants 76,988   
Common stock issued for debt related costs $ 3,382 $ 1,200