XML 39 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statement - UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
 3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash flows from operating activities:    
Net loss $ (545,963) $ (942,266)
Adjustments to reconcile net loss to net cash used in Operating activities:    
Depreciation and amortization 13,975 12,758
Amortization of discounts and deferred financing costs 127,135 50,418
Bad debt expense 10,970   
Inventory obsolescence 188   
Common stock and warrants issued as payment for services    101,750
Series D preferred shares issued for services 74,234   
Loss on debt settlement    25,000
Common stock issued for services 129,443   
Common stock issued for loan extensions    3,382
(Gain) loss on fair market value of derivative liabilities (30,818) 577,805
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable, (31,979) (11,136)
(Increase) decrease in inventory (76,276) 127,320
(Increase) decrease in employee advances 1,980 (8,000)
(Increase) decrease in prepaids and other assets (275,067) 5,936
Increase (decrease) in accrued royalties and dividends (281,250) (410,369)
Increase (decrease) in accounts payable 170,686 (8,262)
Increase (decrease) in accrued liabilities 926 (198,779)
Increase (decrease) in accrued interest payable 28,896 63,586
Net cash flows used in operating activities (682,920) (610,857)
Cash flows from investing activities:    
Purchase of property and equipment (4,089)   
Net cash flows used in investing activities (4,089)   
Cash flows from financing activities:    
Payments on debt (20,900) (65,025)
Borrowings on convertible debt, net of original issue discounts    523,000
Payments on convertible debt (44,900)   
Cash proceeds from sale of series C preferred stock 2,072,010 500,000
Proceeds from exercise of warrants    5,760
Net cash flows provided by financing activities 2,006,210 963,735
Increase in cash 1,319,201 352,878
Cash and cash equivalents, beginning of period 44,553 45,861
Cash and cash equivalents, end of period 1,363,754 398,739
Cash paid during the period for:    
Interest 7,112 14,505
Income Taxes      
Supplemental non-cash investing and financing activities:    
Common stock issued for conversion of debt and interest 93,729 179,635
Common stock issued for services    101,750
Common stock issued for debt related costs    3,812
Resolution of derivative liabilities due to debt conversions 132,417   
Debt discounts due to derivative liabilities 90,000   
Resolution of derivative liabilities due to removal of convertible debt $ 918,580