XML 31 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (USD $)
11 Months Ended 12 Months Ended 107 Months Ended
Dec. 31, 2003
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2008
Dec. 31, 2007
Dec. 31, 2006
Dec. 31, 2005
Dec. 31, 2004
Dec. 31, 2011
Cumulative effect of change in accounting principle       $ (220,835)            
Change in derivative liability       587,609   6,656,676        
Shares issued for:                    
Conversion of convertible notes     1,380,091           248,370  
Exercise of options     109,641 63,604            
Acquisition of Opexa                 23,750,000  
Shares repurchased and cancelled (325)                  
Stock-based compensation expense   489,914 508,550 650,249 1,901,570 1,876,103 2,749,617 2,487,741 123,333  
Warrant Expense         603,850 845,275 1,568,966 2,373,888    
Transition of warrants from equity instruments to liability instruments               (10,658,496)    
Net loss (126,003) (5,968,448) (5,469,067) (1,433,922) (11,852,152) (14,667,367) (12,649,170) (14,856,724) (31,411,736) (100,680,787)
Ending Balances (68,968) 7,195,364 3,968,713 7,375,148 1,487,397 2,133,585 7,422,898 (5,580,034) (3,228,942) 7,195,364
Cash
                   
Shares issued for:                    
Shares issued 1,000 8,618,157   4,689,165 8,651,579   21,153,519 5,346,217 9,000  
Beneficial Conversion Feature
                   
Discount related to:                    
Discount 28,180             831,944 855,849  
Warrants Attached To Debt
                   
Discount related to:                    
Discount 28,180     37,453       1,433,108 1,848,502  
Services
                   
Shares issued for:                    
Shares issued   87,028 64,350   48,965     1,012,400 849,000  
Licensing Agreements
                   
Shares issued for:                    
Shares issued               1,868,384 427,075  
Reverse merger with Sportan
                   
Shares issued for:                    
Shares issued                 (147,733)  
Convertible Debt
                   
Shares issued for:                    
Shares issued               7,649,446 288,366  
Debt
                   
Shares issued for:                    
Shares issued             180,000 161,000    
Convertible Notes Payable
                   
Discount related to:                    
Discount       439,493            
Warrants
                   
Shares issued for:                    
Shares issued       1,074,935            
Common Stock
                   
Par value adjustment       (6,329,888)            
Shares issued for:                    
Conversion of convertible notes (in shares)     2,760,181           60,750  
Conversion of convertible notes     27,602           30,375  
Exercise of options (in shares)     141,520 60,400            
Exercise of options     1,416 26,280            
Acquisition of Opexa (in shares)                 250,000  
Acquisition of Opexa                 125,000  
Shares cancelled (in shares)                 (8,000)  
Shares cancelled                 (4,000)  
Shares repurchased and cancelled (in shares) (170,625)                  
Shares repurchased and cancelled (85,313)                  
Ending Balances (in shares) 354,375 23,048,488 18,466,924 15,476,222 12,245,858 6,696,784 6,696,784 2,061,955 1,005,984 23,048,488
Ending Balances 177,187 230,485 184,670 154,762 6,122,888 3,348,351 3,348,351 1,030,977 502,992 230,485
Common Stock | Cash
                   
Shares issued for:                    
Shares issued (in shares) 525,000 4,531,259   2,550,000 5,503,874   4,600,000 389,451 2,250  
Shares issued 262,500 45,312   25,500 2,751,937   2,300,000 194,725 1,125  
Common Stock | Services
                   
Shares issued for:                    
Shares issued (in shares)   50,305 55,000   45,200     24,000 206,500  
Shares issued   503 550   22,600     12,000 103,250  
Common Stock | Licensing Agreements
                   
Shares issued for:                    
Shares issued (in shares)               29,194 24,269  
Shares issued               14,597 12,135  
Common Stock | Reverse merger with Sportan
                   
Shares issued for:                    
Shares issued (in shares)                 99,740  
Shares issued                 49,870  
Common Stock | Convertible Debt
                   
Shares issued for:                    
Shares issued (in shares)               611,026 16,100  
Shares issued               305,513 8,050  
Common Stock | Debt
                   
Shares issued for:                    
Shares issued (in shares)             34,829 2,300    
Shares issued             17,374 1,150    
Common Stock | Warrants
                   
Shares issued for:                    
Shares issued (in shares)     34,001 619,964            
Shares issued     340 309,982            
Additional Paid in Capital
                   
Cumulative effect of change in accounting principle       (1,976,457)            
Par value adjustment       6,329,888            
Change in derivative liability       587,609   10,658,496        
Shares issued for:                    
Conversion of convertible notes     1,352,489           217,995  
Exercise of options     108,225 37,324            
Acquisition of Opexa                 23,625,000  
Shares cancelled                 4,000  
Shares repurchased and cancelled 84,988                  
Stock-based compensation expense   489,914 508,550 650,249 1,901,570 1,876,103 2,749,617 2,487,741 123,333  
Warrant Expense         603,850 845,275 1,568,966 2,373,888    
Transition of warrants from equity instruments to liability instruments               (10,658,496)    
Ending Balances (120,152) 107,645,666 98,496,382 96,463,658 84,929,481 76,498,054 63,118,180 39,783,452 27,805,805 107,645,666
Additional Paid in Capital | Cash
                   
Shares issued for:                    
Shares issued (261,500) 8,572,845   4,663,665 5,899,642   18,853,519 5,151,492 7,875  
Additional Paid in Capital | Beneficial Conversion Feature
                   
Discount related to:                    
Discount 28,180             831,944 855,849  
Additional Paid in Capital | Warrants Attached To Debt
                   
Discount related to:                    
Discount 28,180     37,453       1,433,108 1,848,502  
Additional Paid in Capital | Services
                   
Shares issued for:                    
Shares issued   86,525 63,800   26,365     1,000,400 745,750  
Additional Paid in Capital | Licensing Agreements
                   
Shares issued for:                    
Shares issued               1,853,787 414,940  
Additional Paid in Capital | Reverse merger with Sportan
                   
Shares issued for:                    
Shares issued                 (197,603)  
Additional Paid in Capital | Convertible Debt
                   
Shares issued for:                    
Shares issued               7,343,933 280,316  
Additional Paid in Capital | Debt
                   
Shares issued for:                    
Shares issued             162,626 159,850    
Additional Paid in Capital | Convertible Notes Payable
                   
Discount related to:                    
Discount       439,493            
Additional Paid in Capital | Warrants
                   
Shares issued for:                    
Shares issued     (340) 764,953            
Accumulated Deficit
                   
Cumulative effect of change in accounting principle       1,755,622            
Change in derivative liability           (4,001,820)        
Shares issued for:                    
Net loss (126,003) (5,968,448) (5,469,067) (1,433,922) (11,852,152) (14,667,367) (12,649,170) (14,856,724) (31,411,736)  
Ending Balances $ (126,003) $ (100,680,787) $ (94,712,339) $ (89,243,272) $ (89,564,972) $ (77,712,820) $ (59,043,633) $ (46,394,463) $ (31,537,739) $ (100,680,787)