XML 43 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - 6 months ended Jun. 30, 2015 - USD ($)
Redeemable Convertible Preferred Stock Series B
Convertible Preferred Stock Series A-1
Convertible Preferred Stock Series C
Convertible Preferred Stock Series D and E
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Shares at Dec. 31, 2014 1,250,000 1,593,389 96,571   2,802,867      
Beginning Balance, Amount at Dec. 31, 2014 $ 1,838,025 $ 4,029,576 $ 966   $ 28,029 $ 24,492,450 $ (24,550,308) $ 4,000,713
Conversion of Series A-1 into common stock on January 10 and February 25, 2015, Shares   (64,019)     38,456      
Conversion of Series A-1 into common stock on January 10 and February 25, 2015, Amount   $ (162,968)     $ 384 162,584    
Conversion of Series C into common stock on January 10, 2015, Shares     (96,571)   120,714      
Conversion of Series C into common stock on January 10, 2015, Amount     $ (966)   $ 1,207 (241)    
Conversion of Series B into common stock between March 3 and March 20, 2015, Shares (106,437)       276,883      
Conversion of Series B into common stock between March 3 and March 20, 2015, Amount $ (160,380)       $ 2,769 $ 157,611   $ 160,380
Accretion of redemption value for Series A-1 from January 1 to March 25, 2015, Shares                
Accretion of redemption value for Series A-1 from January 1 to March 25, 2015, Amount   $ 47,749         $ (47,749)  
Accretion of redemption value for Series B from January 1 to March 25, 2015, Shares                
Accretion of redemption value for Series B from January 1 to March 25, 2015, Amount $ 45,485           (45,485) $ (45,485)
Deemed dividend related to exchange of common stock for Series A-1, Series A-1 Warrants and Series B on March 25, 2015, Shares                
Deemed dividend related to exchange of common stock for Series A-1, Series A-1 Warrants and Series B on March 25, 2015, Amount $ 8,655,998 $ 9,196,923         $ (17,852,921) $ (8,655,998)
Exchange of Series A-1, and Series A-1 Warrants into common on and Series D on March 25, 2015, Shares   (1,529,370)   117,583 2,213,407      
Exchange of Series A-1, and Series A-1 Warrants into common and Series D on March 25, 2015, Amount   $ (13,111,280)   $ 1,176 $ 22,134 $ 13,087,970    
Exchange of Series B into common and Series D on March 25, 2015, Shares (1,143,563)     120,573 324,095      
Exchange of Series B into common and Series D on March 25, 2015, Amount $ (10,379,128)     $ 1,205 $ 3,241 10,374,681   $ 10,379,127
Private Placement Issuance of 6,661,000 shares at $0.75 per share, net of issuance costs of $281,023 on March 31, 2015, Shares         6,661,000     6,661,000
Private Placement Issuance of 6,661,000 shares at $0.75 per share, net of issuance costs of $281,023 on March 31, 2015, Amount         $ 66,610 4,648,116   $ 4,714,726
Issuance of additional common stock in March 2015 under Common Stock Purchase Agreement in relation to Financing on July 7, 2014, Shares         88,093      
Issuance of additional common stock in March 2015 under Common Stock Purchase Agreement in relation to Financing on July 7, 2014, Amount         $ 881 (881)    
Private Placement Issuance of 5,624,998 shares at $0.75 per share, net of issuance costs of $387,127 on April 10, 2015, Shares         5,624,998      
Private Placement Issuance of 5,624,998 shares at $0.75 per share, net of issuance costs of $387,127 on April 10, 2015         $ 56,250 3,775,372   $ 3,831,622
Private Placement Issuance of 33,333 shares at $75 per share of Series E Preferred Stock on April 10, 2015, Shares       33,333        
Private Placement Issuance of 33,333 shares at $75 per share of Series E Preferred Stock on April 10, 2015, Amount       $ 333   2,499,667   2,500,000
Issuance of restricted common stock in April 2015 for services, Shares         1,831,500      
Issuance of restricted common stock in April 2015 for services, Amount         $ 18,315 1,894,135   1,912,450
Issuance of restricted common stock to former board member upon termination, Shares         20,000      
Issuance of restricted common stock to former board member upon termination, Amount         $ 200 45,800   $ 46,000
Conversion of Series D Preferred Stock to common stock, Shares       (40,009) 4,000,900      
Conversion of Series D Preferred Stock to common stock, Amount       $ (400) $ 40,009 (39,609)    
Stock option exercise, Shares         2,779      
Stock option exercise, Amount         $ 28 772   $ 800
Shares issued in connection with exercise of warrants on a cashless basis, Shares         1,219,780      
Shares issued in connection with exercise of warrants on a cashless basis, Amount         $ 12,198 (12,198)    
Elimination of warrant liability in exchange transaction           72,656   $ 72,656
Stock-based compensation           $ 1,471,780   1,471,780
Net loss             $ (8,842,852) (8,842,852)
Ending Balance, Shares at Jun. 30, 2015       231,480 25,225,472      
Ending Balance, Amount at Jun. 30, 2015       $ 2,314 $ 252,255 $ 62,630,665 $ (51,339,315) $ 11,545,919