Quarterly report pursuant to Section 13 or 15(d)

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

v2.3.0.15
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash Flows for Operating Activities:    
Net (loss) $ (1,322,815) $ (6,107,781)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock and warrants issued for services rendered 33,584 1,608,792
Finance cost paid in warrants Related Party 203,069 405,925
Amortization of prepaid consulting fees 0 73,325
Amortization of deferred finance costs 41,383 0
Amortization of bond discount 93,892 132,063
Amortization of intangibles 725 725
Vendor settlement 0 (4,117)
Depreciation expense 50,192 25,187
Fair value adjustment of Derivative Liability 0 2,223,991
(Decrease) in deferred rent (22,991) 11,747
Changes in assets and liabilities:    
(Increase) in inventories (5,156) (9,996)
(Increase) in prepaid expenses (5,683) (363)
(Increase) in security deposits (635) (3,815)
Increase (decrease) in accounts payable 153,831 (49,825)
Increase in customer deposits 2,643 0
Increase (decrease) in payroll and payroll taxes 31,814 (151,573)
Increase in obligation to issue common stock 0 552,555
(Decrease) in sales tax payable (1,275) 0
(Decrease) in deferred revenue (11,250) 0
(Decrease) in accrued liabilities (11,770) (800)
Net Cash (Used) by Operating Activities (770,442) (1,293,960)
Cash Flows from Investing Activities:    
Capital expenditures (4,721) (2,152)
Net Cash (Used) by Investing Activities (4,721) (2,152)
Cash Flow from Financing Activities:    
Proceeds of Loan Payable, related party 85,105 166,824
Repayment of Loan Payable, related party (14,000) 0
Proceeds from other borrowings 125,169 0
Cash overdraft 0 (7,106)
Repayment of Loans Payable, Other 0 (36,571)
Payments of other borrowings (13,582) (4,765)
Proceeds from issuance of convertible debentures 134,500 0
Proceeds from sale of common stock and exercise of warrants 502,500 1,177,730
Net Cash Provided by Financing Activities 819,692 1,296,112
Increase (Decrease) in Cash 44,529 0
Cash at Beginning of Period 15,603 0
Cash at End of Period 60,132 0
Cash paid during the period for:    
Interest 3,455 3,780
Income Taxes $ 50 $ 0