XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (133,396)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $ (545,963)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Adjustments to reconcile net loss to net cash used in Operating activities:    
Depreciation and amortization 14,889us-gaap_DepreciationDepletionAndAmortization 13,975us-gaap_DepreciationDepletionAndAmortization
Amortization of discounts and deferred financing costs 0us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments 127,135us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Bad debt expense 2,047fil_BadDebtExpense 10,970fil_BadDebtExpense
Inventory obsolescence 132fil_InventoryObsolescence 188fil_InventoryObsolescence
Series D preferred shares issued for services 0fil_SeriesDPreferredSharesIssuedForServices 74,234fil_SeriesDPreferredSharesIssuedForServices
Common stock issued for services 32,779fil_CommonStockIssuedForServices 129,443fil_CommonStockIssuedForServices
(Gain) loss on fair market value of derivative liabilities (309)fil_GainLossOnFairMarketValueOfDerivativeLiabilities1 (30,818)fil_GainLossOnFairMarketValueOfDerivativeLiabilities1
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable (36,162)us-gaap_IncreaseDecreaseInAccountsReceivable (31,979)us-gaap_IncreaseDecreaseInAccountsReceivable
(Increase) decrease in inventory 57,212us-gaap_IncreaseDecreaseInInventoriesAndOtherOperatingAssets (76,276)us-gaap_IncreaseDecreaseInInventoriesAndOtherOperatingAssets
(Increase) decrease in employee advances 0us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent 1,980us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent
(Increase) decrease in prepaids and other assets (8,082)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (275,067)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (decrease) in accrued royalties and dividends (230,536)us-gaap_IncreaseDecreaseInRoyaltiesPayable (281,250)us-gaap_IncreaseDecreaseInRoyaltiesPayable
Increase (decrease) in accounts payable 84,679us-gaap_IncreaseDecreaseInAccountsPayable 170,686us-gaap_IncreaseDecreaseInAccountsPayable
Increase (decrease) in accrued liabilities 0us-gaap_IncreaseDecreaseInAccruedLiabilities 926us-gaap_IncreaseDecreaseInAccruedLiabilities
Increase (decrease) in accrued interest payable 37,683us-gaap_IncreaseDecreaseInInterestPayableNet 28,896us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash flows used in operating activities (179,064)us-gaap_NetCashProvidedByUsedInOperatingActivities (682,920)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchase of property and equipment (708)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,089)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash flows used in investing activities (708)us-gaap_NetCashProvidedByUsedInInvestingActivities (4,089)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Payments made on capital lease obligation (1,125)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations 0us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Payments on debt (900)us-gaap_PaymentsOfDebtRestructuringCosts (20,900)us-gaap_PaymentsOfDebtRestructuringCosts
Payments on convertible debt 0us-gaap_RepaymentsOfConvertibleDebt (44,900)us-gaap_RepaymentsOfConvertibleDebt
Cash proceeds from sale of series C preferred stock 0us-gaap_ProceedsFromIssuanceOfCommonStock 2,072,010us-gaap_ProceedsFromIssuanceOfCommonStock
Net cash flows provided by financing activities (2,025)us-gaap_NetCashProvidedByUsedInFinancingActivities 2,006,210us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash (181,797)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,319,201us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 523,441us-gaap_CashAndCashEquivalentsAtCarryingValue 45,553us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period 341,644us-gaap_CashAndCashEquivalentsAtCarryingValue 1,364,754us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the period for:    
Interest 0us-gaap_InterestPaidNet 7,112us-gaap_InterestPaidNet
Income Taxes 0us-gaap_IncomeTaxesPaidNet 0us-gaap_IncomeTaxesPaidNet
Supplemental non-cash investing and financing activities:    
Common stock issued for conversion of debt and interest 0fil_CommonStockIssuedForDebtConversion 93,729fil_CommonStockIssuedForDebtConversion
Common stock issued for Series C dividends 1,036fil_CommonStockIssuedForSeriesCDividends 0fil_CommonStockIssuedForSeriesCDividends
Common stock issued for conversion of Series C Preferred Stock 3,570fil_CommonStockIssuedForConversionOfSeriesCPreferredStock 0fil_CommonStockIssuedForConversionOfSeriesCPreferredStock
Issuance of vested common stock 333fil_IssuanceOfVestedCommonStock 0fil_IssuanceOfVestedCommonStock
Resolution of warrant derivative liabilities due to removal of convertible debt 0fil_ResolutionOfWarrantDerivativeLiabilitiesDueToRemovalOfConvertibleDebt 918,580fil_ResolutionOfWarrantDerivativeLiabilitiesDueToRemovalOfConvertibleDebt
Resolution of derivative liabilities due to removal of convertible debt 0fil_ResolutionOfDerivativeLiabilitiesDueToRemovalOfConvertibleDebt 132,417fil_ResolutionOfDerivativeLiabilitiesDueToRemovalOfConvertibleDebt
Debt discounts due to derivative liabilities $ 0fil_DebtDiscountsDueToDerivativeLiabilities $ 90,000fil_DebtDiscountsDueToDerivativeLiabilities