XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 107 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
Cash flows from operating activities      
Net loss $ (5,968,448) $ (5,469,067) $ (100,680,787)
Adjustments to reconcile net loss to net cash used in operating activities      
Stock payable for acquired research and development     112,440
Stock issued for acquired research and development     26,286,589
Stock issued for services 87,028 64,350 2,061,743
Stock issued for debt in excess of principal     109,070
Amortization of discount on notes payable due to warrants and beneficial conversion feature   314,749 6,752,698
Gain on extinguishment of debt     (1,612,440)
Depreciation 210,252 168,843 1,346,481
Amortization of debt financing costs   108,117 524,378
Option and warrant expense 489,914 508,550 15,575,207
Loss (gain) on derivative instruments     (1,388,848)
Loss on disposal of fixed assets 9,686 459 510,248
Changes in:      
Accounts receivable 26,245 (26,245)  
Prepaid and other expenses (65,493) 19,909 (541,446)
Accounts payable - third parties and related parties (13,028) (251,765) (89,241)
Accrued expenses 234,923 186,087 522,220
Net cash used in operating activities (4,988,921) (4,376,013) (50,511,688)
Cash flows from investing activities      
Purchase of property & equipment (296,949) (35,350) (1,671,810)
Net cash used in investing activities (296,949) (35,350) (1,671,810)
Cash flows from financing activities      
Common stock and warrants sold for cash, net of offering costs 8,618,157   49,072,488
Common stock repurchased and canceled     (325)
Proceeds from exercise of warrants and options   109,641 1,248,588
Proceeds from debt     9,283,184
Repayments on loan payable (35,607) (67,325) (311,222)
Net cash provided by financing activities 8,582,550 42,316 59,292,713
Net change in cash and cash equivalents 3,296,680 (4,369,047) 7,109,215
Cash and cash equivalents at beginning of period 3,812,535 8,181,582  
Cash and cash equivalents at end of period 7,109,215 3,812,535 7,109,215
Cash paid for:      
Income tax         
Interest 3,135 86,491 153,163
NON-CASH TRANSACTIONS      
Issuance of common stock to Sportan shareholders     147,733
Issuance of common stock for accrued interest   78,091 603,604
Issuance of warrants to placement agent     37,453
Conversion of notes payable to common stock   1,302,000 7,709,980
Conversion of accrued liabilities to common stock     197,176
Conversion of accounts payable to note payable     93,364
Discount on convertible notes relating to:      
Warrants     3,659,737
Beneficial conversion feature     1,805,519
Stock attached to notes     1,287,440
Fair value of derivative instrument     4,680,220
Derivative reclassified to equity     587,609
Unpaid additions to property and equipment $ 136,266   $ 136,266