XML 44 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
 12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash Flow From Operating Activities:    
Net loss $ (5,658,312) $ (1,750,407)
Adjustments to Reconcile Net loss to Net Cash Used In Operating Activities:    
Depreciation and amortization 318,264 40,951
Amortization of Deferred Financing Costs 234,371   
Amortization of debt discount 70,442 173,398
Financing Costs 3,198,804   
Fair Value Adjustment of Derivative Liability 349,410   
Equity Based Compensation 629,548   
Common stock and warrants issued as finance charges    99,939
Debt Extinguishment    (43,900)
Impairment of intangible assets    69,439
Common stock, warrants and options issued for services    1,201,064
Decrease (increase) in:    
Accounts Receivable (590,152) (215,657)
Inventory (407,549)   
Prepaid Expenses (2,580) (450)
Deposits (2,043)   
Other Receivables    10,569
Increase (Decrease in:    
Accounts Payable and Accrued Expenses 157,861 8,859
Accrued Interest on Convertible Notes 211,194   
Accrued Officers Compensation 20,000 20,000
Common Stock to be Issued 150,871   
Customer Deposits 14,105   
Net Cash Used in Operating Activities (1,305,766) (386,195)
Cash Flow From Investing Activities:    
Purchase of Property and Equipment (172,691) (48,435)
Purchase of Intangibles (3,288,300)   
Net Cash Used in Investing Activities (3,460,991) (48,435)
Cash Flow From Financing Activities:    
Proceeds from the Issuance of Convertible Notes 5,074,000 100,000
Proceeds from Loan Payable - Related Party    66,520
Repayment of Loan Payable Officer (3,988)   
Repayment of Convertible Notes   (100,000)
Deferred Finance Costs (611,306)  
Proceeds From Issuance of Common Stock 1,041,099 445,000
Payments of Accrued Finder's Fee (30,000)   
Funds in Bond Sinking Fund (70,124)   
Other    (3,468)
Net Cash Provided by Financing Activities 5,399,681 508,054
Increase In Cash and Cash Equivalents 632,926 73,424
Cash and Cash Equivalents - Beginning 73,424   
Cash and Cash Equivalents - Ending 706,350 73,424
Supplemental Cash Flow Information:    
Cash Paid For Interest 145,920 7,370
Cash Paid For Income Taxes 933   
Non-Cash Financing Activities:    
Discount on Convertible Debt 5,074,000 100,000
Common Stock Issued for Convertible Debt    75,000
Common Stock Issued as Consideration for Accrued Expenses    3,000
Common Stock Warrants Issued as Deferred Finance Costs 165,181   
Payment of accrued expenses by former director applied against accrued expenses    27,000
Issuance of common stock as consideration for payment of loans payable to related party    144,000
Common stock issued as consideration for accrued compensation to related party    35,000
Establishment of derivative liability $ 7,316,092