XML 27 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Changes in Stockholders' Equity (USD $)
2 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 1999
Mar. 31, 2012
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, 2003
Dec. 31, 2002
Dec. 31, 2001
Dec. 31, 2000
Issuance of initial shares $ 20,873                          
Issuance of shares of common stock in exchange for services 36,960                          
Issuance of shares of common stock 62,700               105,000 958,481 1,409,621 690,600 77,941 926,500
Issuance of shares of common stock and stock options for acquisition of subsidiary                         738,000  
Stock issuance costs (13,690)   (40,000)             (25,000) (49,735)     (16,335)
Issuance of stock options                         15,000  
Exercise of warrants               55,500            
Exercise of options     10,000         430         232,059  
Beneficial conversion feature (see Note 3)           375,000                
Fair value of non-employee stock options grants                           50,350
Fair value of non-employee stock options     48,374 364 1,524 28,752 47,692 215,463 286,762 493,600 213,300 94,000 323,250  
Fair value of employee stock options     47,658     19,720 67,651 135,098            
Fair value of warrants issued for deferred finance charges               392,376            
Fair value of warrants in conjunction with debt financing     21,275 20,143 15,450 25,000                
Amortization of deferred consulting fees                         20,683 20,117
Salary due to shareholder contributed capital                       15,000    
Return of shares of common stock related to purchase price adjustment                       (354,000)    
Shares retired upon cancellation of consulting agreements               (120)            
Issuance of shares for services     30,000 208,600 47,700     55,000     24,000      
Shares issued for conversion of notes payable and accrued interest         312,041                  
Purchase of common stock for treasury     (17,795)                      
Sale of common stock     400,000                      
Net loss (54,113) (235,605) (665,113) (721,841) (694,910) (931,338) (1,117,334) (1,607,017) (1,266,811) (1,406,506) (1,107,120) (1,195,753) (1,052,299) (367,829)
Balance at end of period, amount 52,730 (3,544,656) (3,309,051) (3,143,450) (2,650,716) (2,332,521) (1,474,655) (847,664) (94,394) 780,655 760,080 270,014 1,020,167 665,533
Common Stock, Shares
                           
Issuance of initial shares 4,278,000                          
Issuance of shares of common stock in exchange for services 1,232,000                          
Issuance of shares of common stock 2,090,000               3,000,000 18,600,000 22,512,764 3,376,875 217,500 5,449,999
Issuance of shares of common stock and stock options for acquisition of subsidiary                         2,000,000  
Exercise of warrants               5,550,000            
Exercise of options     1,000,000         4,300,000         1,450,368  
Balance at beginning of period, as restated, shares           73,440,506                
Return of shares of common stock related to purchase price adjustment                       (1,000,000)    
Shares retired upon cancellation of consulting agreements               (1,200,000)            
Issuance of shares for services     1,000,000 25,950,000 7,200,000     1,200,000     143,000     240,000
Shares issued for conversion of notes payable and accrued interest         48,750,000                  
Contribution of common stock from related parties     (12,000,000)                      
Purchase of common stock for treasury     (17,795,903)                      
Sale of common stock     15,500,000                      
Issuance of shares for stock issuance costs     2,100,000                      
Balance at end of period, shares 7,600,000 145,144,603 145,144,603 155,340,506 129,390,506 73,440,506 73,440,506 73,440,506 63,590,506 60,590,506 41,990,506 19,334,742 16,957,867 13,289,999
Common Stock, Amount
                           
Issuance of initial shares 4,278                          
Issuance of shares of common stock in exchange for services 1,232                          
Issuance of shares of common stock 2,090               3,000 18,600 22,512 3,377 218 5,450
Issuance of shares of common stock and stock options for acquisition of subsidiary                         2,000  
Exercise of warrants               5,550            
Exercise of options     1,000         4,300         1,450  
Return of shares of common stock related to purchase price adjustment                       (1,000)    
Shares retired upon cancellation of consulting agreements               (1,200)            
Issuance of shares for services     1,000 25,950 7,200     1,200     143     240
Shares issued for conversion of notes payable and accrued interest         48,750                  
Sale of common stock     15,500                      
Issuance of shares for stock issuance costs     2,100                      
Balance at end of period, amount 7,600 174,940 174,940 155,340 129,390 73,440 73,440 73,440 63,590 60,590 41,990 19,335 16,958 13,290
Treasury Stock
                           
Contribution of common stock from related parties     (95,594)                      
Purchase of common stock for treasury     (17,795)                      
Balance at end of period, amount   (113,389) (113,389)                      
Consulting Fee
                           
Amortization of deferred consulting fees                         20,683 20,117
Issuance of shares for services                           (40,800)
Balance at end of period, amount                           (20,683)
Additional Paid-In Capital
                           
Issuance of initial shares 16,595                          
Issuance of shares of common stock in exchange for services 35,728                          
Issuance of shares of common stock 60,610               102,000 939,881 1,387,109 687,223 77,723 921,050
Issuance of shares of common stock and stock options for acquisition of subsidiary                         736,000  
Stock issuance costs (13,690)   (40,000)             (25,000) (49,735)     (16,335)
Issuance of stock options                         15,000  
Exercise of warrants               49,950            
Exercise of options     9,000         (3,870)         230,609  
Beneficial conversion feature (see Note 3)           375,000                
Fair value of non-employee stock options grants                           50,350
Fair value of non-employee stock options     48,374 364 1,524 28,752 47,692 215,463 286,762 493,600 213,300 94,000 323,250  
Fair value of employee stock options     47,658     19,720 67,651 135,098            
Fair value of warrants issued for deferred finance charges               392,376            
Fair value of warrants in conjunction with debt financing     21,275 20,143 15,450 25,000                
Salary due to shareholder contributed capital                       15,000    
Return of shares of common stock related to purchase price adjustment                       (353,000)    
Shares retired upon cancellation of consulting agreements               1,080            
Issuance of shares for services     29,000 182,650 40,500     53,800     23,857     40,560
Shares issued for conversion of notes payable and accrued interest         263,291                  
Contribution of common stock from related parties     95,594                      
Sale of common stock     384,500                      
Issuance of shares for stock issuance costs     (2,100)                      
Balance at end of period, amount 99,243 8,817,382 8,817,382 8,224,081 8,020,924 7,700,159 7,626,687 7,136,344 6,292,447 5,903,685 4,495,204 2,920,673 2,477,450 1,094,868
Deficit Accumulated During the Development Stage
                           
Net loss (54,113) (235,605) (665,113) (721,841) (694,910) (931,338) (1,117,334) (1,607,017) (1,266,811) (1,406,506) (1,107,120) (1,195,753) (1,052,299) (367,829)
Balance at end of period, amount $ (54,113) $ (12,423,589) $ (12,187,984) $ (11,522,871) $ (10,801,030) $ (10,106,120) $ (9,174,782) $ (8,057,448) $ (6,450,431) $ (5,183,620) $ (3,777,114) $ (2,669,994) $ (1,474,241) $ (421,942)