XML 36 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statement of Cash Flows (Unaudited) (USD $)
9 Months Ended 167 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (18,456,004) $ (640,033) $ (31,843,045)
Adjustments to reconcile net loss to net cash used in operating activities      
Fair value of options issued in exchange for services 8,427,202 11,638 10,844,434
Accretion of interest on deferred finance charges   12,562 453,625
Accretion of discount on notes payable 3,718 3,717 446,954
Change in fair value warrant liability 3,104,209   3,104,209
Change in fair value embedded derivative liability 500,000   500,000
Fair value of warrants in excess of consideration for convertible preferred stock 2,995,791   2,995,791
Fair value of stock in excess of converted notes payable and accrued interest 1,221,875   1,221,875
Salary due to stockholder contributed to capital     15,000
Amortization and depreciation 61,339 8,328 591,394
Gain on disposition of assets     (4,722)
Gain on debt forgiveness     (340,352)
Stock issued in exchange for services     553,760
Financing expenses paid directly from stock proceeds     5,270
Amortization of deferred consulting fees     40,800
(Increase) decrease in assets      
Accounts receivable   (3,473) (3,473)
Inventory (19,454) 3,583 526
Prepaid expenses 420,395 117,760 70,395
Deposit (37,197)   (37,197)
Increase in liabilities      
Accounts payable and accrued expenses (230,516) 298,584 2,336,846
Net cash used in operating activities (2,008,642) (187,334) (9,047,910)
CASH FLOWS FROM INVESTING ACTIVITIES      
Purchase of property and equipment (10,573)   (48,682)
Purchase of patents and trademarks (21,954) (2,406) (246,088)
Proceeds from sale of assets     6,738
Net cash used in investing activities (32,527) (2,406) (288,032)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from issuance of preferred stock 1,000,000   1,000,000
Proceeds from issuance of common stock 235,000   6,786,447
Proceeds from exercise of stock options 17,919   273,401
Proceeds issuance of stock options     15,000
Proceeds from exercise of warrants 10,000   115,500
Proceeds from issuance of warrants     1,000,000
Proceeds from issuance of notes payable   200,000 2,789,000
Repayments of notes payable     (202,751)
Payment for treasury stock     (17,795)
Debt issuance costs     (62,000)
Stock issuance costs     (144,760)
Net cash provided by financing activities 1,262,919 200,000 11,552,042
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (778,250) 10,260 2,216,100
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 2,994,350 53,573  
CASH AND CASH EQUIVALENTS - END OF PERIOD 2,216,100 63,833 2,216,100
Cash paid during the year for:      
Interest 13,895   53,336
Income taxes         
Return of shares of common stock related to purchase price adjustment      
Common stock     (1,000)
Additional paid-in capital     (353,000)
Intangible assets     (354,000)
Issuance of common stock and stock options for acquisition of subsidiary     738,000
Proceeds from common stock sales applied directly to debt and financing expenses repayment     55,270
Fair value of warrants issued for deferred finance charges     392,376
Fair value of stock issued for conversion of notes payable and accrued interest 668,125   1,561,730
Fair value of stock issued for conversion of preferred stock to common stock 366,667   366,667
Fair value of stock issued for purchase of assets     100,000
Fair value of warrants issued for purchase of assets     100,000
Fair value of stock issued for licensing costs     100,000
Fair value of warrants issued for licensing costs     300,000
Accretion of discount on preferred stock as deemed dividend distribution 1,000,000   1,000,000
Fair value of beneficial conversion feature 1,500,000   1,500,000
Fair value of warrants issued as debt discount     78,043
Issuance of common stock for stock issuance costs     2,100
Issuance of options as stock cost for treasury stock     5,594
Forgiveness of debt-related party treated as additional paid in capital     $ 349,000