XML 37 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statement of Cash Flows (Unaudited) (USD $)
3 Months Ended 173 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (3,429,708) $ (15,906,647) $ (33,207,618)
Adjustments to reconcile net loss to net cash used in operating activities      
Fair value of options issued in exchange for services 740,954 332,598 11,777,323
Accretion of interest on deferred finance charges      453,625
Accretion of discount on notes payable    1,239 446,954
Change in fair value warrant liability 890,000 11,921,510 1,494,209
Change in fair value embedded derivative liability 300,000   100,000
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
Salary due to stockholder contributed to capital      15,000
Amortization and depreciation 20,590 6,045 632,574
Gain on disposition of assets      (4,722)
Gain on debt forgiveness      (340,352)
Stock & warrants issued in exchange for technology 844,000   1,397,760
Financing expenses paid directly from stock proceeds      5,270
Amortization of deferred consulting fees      40,800
(Increase) decrease in assets      
Accounts receivable    (3,140) (3,573)
Inventory    (9,872) 5,689
Prepaid expenses 2,632 137,133 213,158
Deposit      (37,197)
Increase in liabilities      
Accounts payable and accrued expenses (75,100) (220,820) 2,258,765
Net cash used in operating activities (706,632) (746,163) (10,534,669)
CASH FLOWS FROM INVESTING ACTIVITIES      
Purchase of property and equipment    (7,329) (48,682)
Purchase of patents and trademarks    (18,443) (246,088)
Proceeds from sale of assets      6,738
Net cash used in investing activities    (25,772) (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 5,786,447
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      2,000,000
Proceeds from issuance of notes payable      2,789,000
Repayments of notes payable      (352,751)
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 11,402,042
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (706,632) 490,984 579,341
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 1,285,973 2,994,350  
CASH AND CASH EQUIVALENTS - END OF PERIOD 579,341 3,485,334 579,341
Cash paid during the year for:      
Interest    13,896 53,336
Income taxes         
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Cashless exercise of options 2,714   2,714
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    262,000 2,985,680
Fair value of stock issued for conversion of preferred stock to common stock      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    1,000,000 1,500,000
Fair value of warrants issued as debt discount 0   78,043
Issuance of common stock for stock issuance costs 0   2,100
Issuance of options as stock cost for treasury stock 0   5,594
Forgiveness of debt-related party treated as additional paid in capital      349,000
Conversion of warrant in lieu of cash repayment of notes payable      $ 60,000