Quarterly report pursuant to Section 13 or 15(d)

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

v2.4.0.6
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash Flows for Operating Activities:    
Net (Loss) $ (2,367,335) $ (1,322,815)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock and warrants issued for services rendered 34,935 33,584
Finance costs paid in warrants, related party. 0 203,069
Finance costs paid in stock and warrants. 821,340 0
Amortization of deferred finance costs. 12,868 41,383
Amortization of debt discount 477,948 93,892
Amortization of intangibles 726 725
Depreciation expense 50,862 50,192
Fair value adjustment of Derivative Liability. (709,638) 0
(Decrease) in deferred rent (84,626) (22,991)
Changes in assets and liabilities:    
(Increase) in inventories 0 (5,156)
(Increase) in prepaid expenses (8,939) (5,683)
(Increase) in security deposits (845) (635)
Increase in accounts payable 214,067 153,831
Increase in customer deposits 0 2,643
(Decrease) in deferred revenue 0 (11,250)
Increase in accrued liabilities 142,060 18,769
Net Cash (Used) by Operating Activities (1,416,577) (770,442)
Cash Flows from Investing Activities:    
Capital expenditures (3,500) (4,721)
Net Cash (Used) by Investing Activities (3,500) (4,721)
Cash Flow from Financing Activities:    
Proceeds of loan payable, related party 0 85,105
Proceeds of loan payable, other 123,000 0
Payment of Deferred Finance Costs (34,958) 0
Repayments of loan payable, related party 0 (14,000)
Proceeds of other borrowings 0 125,169
Payments of other borrowings (7,682) (13,582)
Proceeds from issuance of convertible debentures 732,000 134,500
Proceeds from sale of common stock and exercise of warrants 389,308 502,500
Net Cash Provided by Financing Activities 1,201,668 819,692
Increase (Decrease) in Cash (218,409) 44,529
Cash at Beginning of Period 225,696 15,603
Cash at End of Period 7,287 60,132
Cash paid during the period for:    
Interest 0 3,455
Income Taxes 0 50
Supplemental Disclosure of Non-Cash Investing and Financing Activities:    
During the quarter ended March 31, 2012 and March 31, 2011 issued convertible debentures in the principal amount 432,000 62,500
During the quarter ended March 31, 2012 and March 31, 2011recorded discounts on debentures 332,000 62,500
During the quarter ended June 30, 2012 and June 30, 2011 issued convertible debentures in the principal amount 300,000 52,000
During the quarter ended June 30, 2012 recorded discounts on debentures 500,000 52,000
During the quarter ended June 30, 2012 and June 30, 2011 several three year 1% convertible notes in the aggregate principal amount 155,100 196,000
During the quarter ended September 30, 2011, the Company issued convertible debentures in the principal amount 0 20,000
During the quarter ended September 30, 2011, the Company recorded a discount on the debentures $ 0 $ 15,921