XML 98 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash flows from operating activities:    
Net income (loss) from continuing operations $ 257,855 $ (6,601,274)
Adjustments to reconcile net loss to net cash provided (used) in Operating activities:    
Depreciation and amortization 32,277 235,713
Amortization of discounts and deferred costs 333,771 141,181
Stock issued as payment for services 0 161,600
Warrant Expense. 118,000 949,454
Non-cash debt related costs 65,090 0
Stock issued for debt related costs 0 3,163,580
Re-acquisition of distributorship 907,872 0
(Gain) loss on fair market value of derivative liabilities (2,672,355) 294,084
(Gain) loss on debt settlement 10,324 1,381,882
Prepayment Expense (31,638) 0
Non-cash expenses 0 173,029
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable (91,251) 320,710
(Increase) decrease in inventory (16,404) (7,091)
(Increase) decrease in employee advances 22,341 0
(Increase) decrease in accrued interest receivable - related parties (16,519) (63,759)
(Increase) decrease in accrued interest receivable (70,244) (68,917)
(Increase) decrease in prepaids and other assets (12,764) (76,205)
Increase (decrease) in allowance for uncollectible interest 66,946 0
Increase (decrease) in accrued royalties 187,500 (352,736)
Increase (decrease) in accounts payable 35,977 (6,506)
Increase (decrease) in accrued liabilities (81,237) 92,951
Increase (decrease) in accrued interest payable - related parties 8,152 15,517
Increase (decrease) in accrued interest payable 86,447 60,295
Net cash flows provided (used) in operating activities (859,860) (186,492)
Cash flows from investing activities:    
Purchase of notes receivable - related parties 0 (4,855,566)
Proceeds from notes receivable - related parties 371,839 2,741,715
Net cash flows used in investing activities 371,839 (2,113,851)
Cash flows from financing activities:    
Net change in bank overdraft 11,913 0
Proceeds from notes payable - related parties 315,200 722,943
Payments on notes payable - related parties (21,200) (1,576,968)
Proceeds from notes payable 391,000 3,128,500
Payments on notes payable (560,000) (925,332)
Proceeds from debentures 347,500 0
Proceeds from sale of stock 0 944,700
Proceeds from stock subscriptions receivable 0 157,000
Proceeds from stock subscriptions payable 0 5,000
Net cash flows provided by financing activities 484,413 2,455,843
Increase (decrease) in cash (3,608) 155,500
Cash and cash equivalents, beginning of period 3,608 50,835
Cash and cash equivalents, end of period 0 206,335
Cash paid during the period for:    
Interest 6,428 2,552
Income Taxes 0 0
Supplemental non-cash investing and financing activities:    
Common stock issued for debt conversion 633,000 1,381,882
Common stock issued for services 0 161,600
Common stock issued for debt related costs $ 1,200 $ 3,163,580