XML 25 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 122 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
Cash flows from operating activities      
Net loss $ (4,177,482) $ (2,373,999) $ (113,789,102)
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     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 1,237,662   8,094,392
Loss/(Gain) on extinguishment of debt     (1,612,440)
Depreciation 78,311 67,355 1,728,469
Amortization of debt financing costs 52,939   635,956
Option expense 411,187 205,420 16,677,120
Loss/(Gain) on derivative instruments     (1,941,826)
Loss on disposition of fixed assets     513,345
Changes in:      
Deferred revenue 4,779,900   4,779,900
Other current assets (115,589) (880,983) (1,268,642)
Accounts payable - third parties and related parties 418,562 1,022,532 257,911
Accrued expenses 457,240 (225,743) 1,062,478
Other assets (104,027)   (104,027)
Net cash provided by (used in) operating activities 3,038,703 (2,185,418) (56,396,624)
Cash flows from investing activities      
Purchase of property & equipment (2,598) (245,841) (2,224,797)
Restricted cash 500,000   (500,000)
Net cash provided by (used in) investing activities 497,402 (245,841) (2,724,797)
Cash flows from financing activities      
Common stock and warrants sold for cash, net of offering costs 3,623,738   53,077,535
Common stock repurchased and canceled     (325)
Proceeds from exercise of warrants and options     1,248,588
Proceeds from third party debt 550,000   13,288,184
Proceeds from related party debt 100,000   730,000
Deferred financing and offering costs (17,511)   (527,003)
Repayment on related party notes payable (100,000)   (100,000)
Repayments on notes payable (450,000)   (761,222)
Net cash provided by financing activities 3,706,227   66,955,757
Net change in cash and cash equivalents 7,242,332 (2,431,259) 7,834,336
Cash and cash equivalents at beginning of period 592,004 7,109,215  
Cash and cash equivalents at end of period 7,834,336 4,677,956 7,834,336
Cash paid for:      
Income tax         
Interest 18,647 487 173,756
NON-CASH TRANSACTIONS      
Issuance of common stock to Sportan shareholders     147,733
Issuance of common stock for accrued interest     789,287
Issuance of warrants to placement agent     37,453
Conversion of notes payable to common stock 1,000,000   8,709,980
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 195,969   6,170,341
Beneficial conversion feature 141,829   3,444,982
Stock attached to notes     1,287,440
Fair value of derivative instrument     4,680,220
Derivative reclassified to equity     2,349,266
Unpaid additions to property and equipment   182,952  
Amortization of deferred offering costs to paid-in capital $ 45,450   $ 92,789
Shares issued as deferred offering costs 1,234   150,365