XML 38 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Cash flows from operating activities      
Net loss $ (4,078,366) $ (1,550,312) $ (5,574,775)
Adjustments to reconcile net loss to net cash used in operating activities:      
Provision for doubtful accounts (31,528) 10,521  
Depreciation and amortization 35,846 111,851  
Stock-based compensation 330,021 259,409  
Warrants issued to 2012 private placement investors 487,200     
Loss on extinguishment of notes and accounts payable 2,792,900     
Imputed value of services contributed 87,500     
Amortization of debt discount 44,363 215,711  
Changes in operating assets and liabilities:      
Accounts receivable (6,238) 21,542  
Inventories - finished goods 85,519 106,206  
Prepaid expenses and other current assets 10,451 17,386  
Accounts payable - trade (91,216) 550,400  
Accounts payable - related parties 185,999 (4,902)  
Accrued expenses and other current liabilities (340,265) 84,793  
Deferred revenue 30,441     
Net cash used in operating activities (457,373) (177,395) (947,911)
Cash flows from investing activities      
Change in restricted cash 725,002     
Changes in employee advances    (81,043)  
Website development costs (25,490)     
Net cash provided by (used in) investing activities 699,512 (81,043)  
Cash flows from financing activities      
Principal payments on equipment leases payable (11,759) (22,131)  
Proceeds from issuance of notes payable 500,000     
Repayment of notes payable (2,000,000)     
Repayment of convertible notes payable (1,000,000)     
Proceeds from the sale of common stock 2,526,973 125,000  
Proceeds from offering in advance of equity offering closing 125,000     
Cash overdraft    (155,656)  
Proceeds from notes payable and other advances - related parties    375,000  
Repayment of notes payable and other advances - related parties    (63,812)  
Net cash provided by financing activities 140,214 258,401  
Net increase (decrease) in cash 382,353 (37)  
Cash - beginning of year    40 40
Cash - end of year 382,353 3   
Interest 367,978 21,491  
Taxes        
Non-cash investing and financing activities:      
Issuance of Series B preferred stock for settlement of accrued dividends 261,084 244,001  
Cashless exercise of warrants into common stock 6,934     
Cashless exercise of options into common stock    93  
Warrants issued as debt discount in connection with notes payable 315,300     
Accrual of contractual dividends on Series B convertible preferred stock 69,840 65,271  
Deemed dividends on Series B convertible preferred stock 1,532,722     
Reclassification of accounts payable - trade to equipment lease payable    257,583  
Deemed dividend - redeemable Series C preferred stock    92,916  
Common stock and warrants issued in exchange of notes and accounts payable $ 3,625,900