XML 48 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities    
Net loss $ (5,489,892) $ (5,574,775)
Adjustments to reconcile net loss to net cash used in operating activities:    
Provision for doubtful accounts 44,535 24,236
Provision for employee advance reserve 9,857 137,610
Depreciation and amortization 158,029 353,045
Stock-based compensation 558,286 556,148
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 350,000   
Amortization of debt discount 177,665 807,766
Impairment of intangible assets    396,298
Changes in operating assets and liabilities:    
Accounts receivable (261,894) 106,537
Inventories - finished goods 118,284 158,313
Prepaid expenses and other current assets (6,851) 4,688
Accounts payable - trade 336,226 1,447,180
Accounts payable - related parties 57,758 133,724
Accrued expenses and other current liabilities (452,676) 501,319
Deferred revenue 95,792   
Net cash used in operating activities (1,024,781) (947,911)
Cash flows from investing activities    
Change in restricted cash 850,002 (850,002)
Changes in employee advances    139,739
Website development costs (98,423)   
Net cash provided by (used in) investing activities 751,579 (710,263)
Cash flows from financing activities    
Principal payments on equipment leases payable (49,122) (54,722)
Proceeds from exercise of common stock options    26,662
Proceeds from issuance of notes payable 700,000   
Repayment of notes payable (2,000,000)   
Repayment of notes payable - related party (4,000)  
Repayment of convertible notes payable (1,000,000)   
Proceeds from the sale of common stock [1] 2,651,973 [1] 525,004 [1]
Proceeds from offering prior to reaching minimum offering amount    850,002
Proceeds from notes payable and other advances - related parties 56,000 605,000
Repayment of notes payable and other advances - related parties (13,905) (293,812)
Net cash provided by financing activities 340,946 1,658,134
Net increase in cash 67,744 (40)
Cash - beginning of period    40
Cash - end of period 67,744   
Interest 433,792 37,017
Taxes 924   
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 10,342 1,466
Cashless exercise of options into common stock    156
Warrants issued as debt discount in connection with notes payable 403,300   
Accrual of contractual dividends on Series B convertible preferred stock 279,380 261,084
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    433,606
Common stock and warrants issued in exchange of notes and accounts payable 3,625,900   
Conversion of accounts payable to notes payable - related party $ 40,000   
[1] Amount for 2012 excludes $850,002 of cash received during 2012 but closed on during the year ending December 31, 2013