XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (USD $)
6 Months Ended 12 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Statement of Cash Flows [Abstract]      
Net loss $ (3,152,982) $ (2,171,373)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Provision for doubtful accounts 10,521 30,000  
Depreciation and amortization 179,647 126,127  
Stock-based compensation 549,630 425,193  
Amortization of deferred debt discount 431,422 169,391  
Changes in operating assets and liabilities:      
Accounts receivable 34,386 (139,154)  
Inventories - finished goods 26,878 (104,327)  
Prepaid expenses and other current assets 10,542 (21,532)  
Accounts payable - trade 1,120,686 455,102  
Accounts payable - related parties (4,116) 330,450  
Accrued expenses and other current liabilities 211,438 (106,557)  
Net Cash Used in Operating Activities (581,948) (1,006,680)  
Acquisition of Hocks.com assets    (200,000)  
Employee advances 138,241 (6,142)  
Proceeds from the return of property and equipment    15,732  
Acquisition of property and equipment    (88,606)  
Net Cash Provided by (Used in) Investing Activities 138,241 (279,016)  
Cash Flows from Financing Activities      
Principal payments on equipment leases payable (32,691)     
Proceeds from issuance of common stock 175,000    350,004
Cash overdraft (46,313)     
Proceeds from exercise of common stock options 26,662     
Proceeds from notes payable and other advances - from stockholders 605,000    168,000
Repayment of notes payable and other advances - from stockholders (283,812)     
Net Cash Provided by Financing Activities 443,846     
Net increase (decrease) in cash 139 (1,285,696)  
Cash - Beginning of Period 40 1,397,583 1,397,583
Cash - End of Period 179 111,887 40
Cash paid for:      
Interest 21,491 9,117  
Taxes        
Non-Cash Investing and Financing Activities      
Conversion of convertible notes into common stock    225,000  
Exchange of common stock to acquire assets of Hocks.com    693,335  
Issuance of series B preferred stock for settlement of accrued dividends 244,001 33,992  
Cashless exercise of options into common stock 93     
Cashless exercise of warrants into common stock 1,465 14  
Accrued dividends 130,542 122,000  
Reclassification of accounts payable - trade to equipment leases payable 257,583     
Deemed dividend - redeemable series C preferred stock 185,832     
Purchase Price Allocation:      
Current assets - inventory    200,000  
Customer relationships    693,335  
Net fair value of assets acquired/total purchase price    $ 893,335