|
FY2013
12 months to Dec 31, 2013
|
FY2012
12 months to Dec 31, 2012
|
FY2011
12 months to Dec 31, 2011
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net (loss) | |||
| Adjustments to reconcile net (loss) to net cash used by operating activities: | |||
| Depreciation | |||
| Warrants issued for services | |||
| Shares and options issued for services | |||
| Shares issued for financing and interest | |||
| Shares issued for financing costs | |||
| Amortization of beneficial conversion | |||
| Penalty interest on default of convertible debt | |||
| (Gain) loss on derivatives | |||
| (Gain) on settlement of debt | |||
| Non-cash services provided by related party | |||
| Warrants issued per merger - related party | |||
| Impairment of operating assets | |||
| Decrease (increase) in assets: | |||
| Accounts receivable | |||
| Inventory | |||
| Prepaid expenses | |||
| Other assets | |||
| Increase (decrease) in liabilities: | |||
| Accounts payable and accrued expenses | |||
| Accrued interest | |||
| Accrued interest - related party | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Payment (issuance) of note receivable - related party | |||
| Purchase of property and equipment | |||
| Change in due from related party, net | |||
| Purchase of fixed assets | |||
| Net cash provided by (used in) in investing activities | |||
| Cash flows from financing activities: | |||
| Cash acquired through merger | |||
| Proceeds from notes receivable | |||
| Proceeds from notes payable | |||
| Payments on notes payable | |||
| Proceeds from notes payable - related party | |||
| Payments on notes payable - related party | |||
| Proceeds from convertible debt | |||
| Proceeds from the sale of common stock | |||
| Net cash provided by financing activities | |||
| Net increase (decrease) in cash | |||
| Net increase (decrease) in cash | |||
| Cash, beginning of period | |||
| Cash, end of period | |||
| Supplemental disclosure of cash flow information: | |||
| Cash paid for interest |
Loading...