XML 45 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
9 Months Ended 128 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Cash flows from operating activities      
Net loss $ (12,897,844) $ (6,896,479) $ (122,509,464)
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 1,613,354 34,600 8,470,084
Loss on extinguishment of debt 2,518,912   906,472
Depreciation 258,144 225,365 1,908,302
Amortization of debt financing costs 125,248 24,710 708,265
Option and warrant expense 924,961 542,766 17,190,894
(Gain) loss on derivative instruments   136,889 (1,941,826)
Loss on disposition of fixed assets     513,345
Changes in:      
Other current assets 20,481 (1,025,807) (1,132,572)
Accounts payable - third parties and related parties 216,938 (130,278) 56,287
Accrued expenses 745,999 (219,372) 1,351,237
Deferred revenue 4,082,226   4,082,226
Other assets (85,047)   (85,047)
Net cash used in operating activities (2,476,628) (7,307,606) (61,911,955)
Cash flows from investing activities      
Purchase of property & equipment (214,197) (512,048) (2,436,396)
Restricted cash 1,000,000 (1,000,000)  
Net cash provided by (used in) investing activities 785,803 (1,512,048) (2,436,396)
Cash flows from financing activities      
Common stock and warrants sold for cash, net of offering costs 21,319,153   70,772,950
Common stock repurchased and canceled     (325)
Proceeds from exercise of warrants and options     1,248,588
Deferred financing and offering costs (147,847) (136,943) (657,339)
Repayments on notes payable (450,000)   (761,222)
Net cash provided by financing activities 21,271,306 3,948,057 84,520,836
Net change in cash and cash equivalents 19,580,481 (4,871,597) 20,172,485
Cash and cash equivalents at beginning of period 592,004 7,109,215  
Cash and cash equivalents at end of period 20,172,485 2,237,618 20,172,485
Cash paid for:      
Income tax         
Interest 19,638 1,460 174,747
NON-CASH TRANSACTIONS      
Issuance of common stock to Sportan shareholders     147,733
Issuance of common stock for accrued interest 188,543   977,830
Issuance of warrants to placement agent     37,453
Conversion of notes payable and accrued interest to common stock 4,275,053   11,985,033
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 2,314,635 6,170,341
Beneficial conversion feature 141,829 1,497,634 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 5,417 11,730 5,417
Amortization of deferred offering costs to paid-in capital     47,339
Shares issued as deferred offering costs 1,234   150,365
Unpaid offering costs 296,884 170,831 296,884
Third Parties
     
Cash flows from financing activities      
Proceeds from convertible debt 550,000 3,455,000 13,288,184
Related Parties
     
Cash flows from financing activities      
Proceeds from convertible debt 100,000 630,000 730,000
Repayments on notes payable $ (100,000)   $ (100,000)