XML 57 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (USD $)
 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
OPERATING ACTIVITIES:    
Net loss $ (8,178,627) $ (140,727)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation and amortization 107,341 18,344
Amortization of debt discount 8,817 16,606
Amortization of Deferred Finance Fees 61,791   
Finance charges in connection with convertible debt 2,868,050 23,995
Change in Fair Value of Derivative 4,555,537   
Common Stock, options and warrants issued for services 107,132 37,915
Changes in operating assets and liabilities:    
Decrease (Increase) in Accounts Receivable 100,928 (176,545)
Decrease in miscellaneous receivable    7,370
(Increase) in Inventories (37,368)   
(Increase) in Deposits on Merchandise (187,882)   
Decrease (Increase) in prepaid expenses and other current assets (31,274) 2,598
(Increase) in Security Deposits (1,853)   
Increase in Accounts Payable and Accrued Liabilities 59,755 5,261
Increase in accrued officer's compensation 10,000   
Increase in Warranty Liability 10,000   
Increase in Common Stock to Be Issued 132,686   
Increase in Customer Deposits 24,955   
Net cash (used in) operating activities (390,012) (205,183)
Investing Activities:    
Capital expenditures (172,690) (45,972)
Purchase of intangibles (3,278,300)   
Net cash (used in) investing activities (3,450,990) (45,972)
Financing Activities:    
Cash Overdraft    (1,309)
Proceeds from the sale of common stock 666,100 130,000
Proceeds from loan payable - officer 4,919 47,662
Proceeds from convertible notes payable 4,874,000 100,000
Deferred Debt Costs (587,309)   
Payments of Notes Payable    (2,157)
Net Cash Provided by Financing Activities 4,957,710 274,196
Net increase in cash and cash equivalents 1,116,708 23,041
Cash and cash equivalents at beginning of period 73,424   
Cash and cash equivalents at end of period 1,190,132 23,041
Cash paid during the period for:    
Interest expense 5,647 7,370
Income taxes 933   
Non-Cash Financing Activities:    
Common stock issued for payment of accrued expenses    3,000
Payment of accrued expenses by former director applied against additional paid in capital    27,000
Discount on Convertible Debt 4,874,000   
Derivative Liability 6,874,538   
Common Stock warrants issued as Deferred Finance Costs 143,701   
Finders fee accrued $ 30,000