XML 47 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Statement of Cash Flows [Abstract]    
Net loss $ (5,574,775) $ (5,712,199)
Provision for doubtful accounts 24,236 444,084
Provision for employee advance reserve 137,610   
Provision for inventory reserve    150,000
Write-off of other current assets    100,000
Depreciation and amortization 353,045 248,398
Stock-based compensation 556,148 948,923
Amortization of deferred debt discount 807,766 889,186
Impairment of intangible assets 396,298   
Gain on settlement of accounts payable    (32,210)
Gain on the sale of property and equipment    (6,788)
Accounts receivable 106,537 (60,186)
Inventories 158,313 (129,378)
Prepaid expenses and other current assets 4,688 (27,772)
Accounts payable – trade 1,447,180 747,674
Accounts payable – related parties 133,724 (218,649)
Accrued expenses and other current liabilities 501,319 98,904
Net cash used in operating activities (947,911) (2,560,013)
Acquisition of Hocks.com net assets    (200,000)
Acquisition of property and equipment    (452,322)
Change in restricted cash (850,002)   
Changes in employee advances 139,739 (247,278)
Proceeds from the return of property and equipment    15,732
Net cash used in investing activities (710,263) (883,868)
Principal payments on equipment leases payable (54,722)   
Proceeds from issuance of notes payable    3,000,000
Repayment of notes payable    (1,000,000)
Proceeds from exercise of common stock options 26,662 40,000
Proceeds from the sale of common stock 525,004 1,972,241
Repurchase of treasury stock    (3,419,715)
Proceeds from offering prior to reaching minimum offering amount 850,002   
Proceeds from issuance of redeemable preferred stock    1,000,000
Proceeds from notes payable and other advances – related parties 605,000 560,000
Repayment of notes payable and other advances – related parties (293,812) (106,188)
Net cash provided by financing activities 1,658,134 2,046,338
Net decrease in cash (40) (1,397,543)
Cash - beginning of year 40 1,397,583
Cash - end of year    40
Interest 37,017 18,416
Taxes      
Conversion of convertible notes into common stock    225,000
Common stock issued in connection with acquisition of Hocks.com    693,335
Issuance of Series B preferred stock for settlement of accrued dividends 244,001 33,992
Cashless exercise of warrants into common stock 1,466 14
Cashless exercise of options into common stock 156 32
Deferred debt discount – notes payable    1,131,303
Accrual of contractual dividends on Series B convertible preferred stock 261,084 244,001
Reclassification of accounts payable - trade to equipment lease payable 257,583   
Purchase of equipment under capital lease obligation    12,547
Purchase of equipment for accounts payable    264,279
Redeemable Series C preferred stock discount    526,522
Deemed dividend – redeemable Series C preferred stock 433,606 92,916
Inventory   200,000
Customer relationships   693,335
Total fair value of assets acquired   893,335
Less: Cash paid to acquired inventory   (200,000)
Common stock issued to acquire Hocks.com   $ 693,335