XML 42 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - 9 months ended Sep. 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 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) $ 1,206 $ 3,241 10,374,681 $ 10,379,128
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      
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 on April 3, 2015 upon termination, Shares 20,000      
Issuance of restricted common stock to former board member on April 3, 2015 upon termination, Amount $ 200 45,800 $ 46,000
Conversion of Series D Preferred Stock to common stock, Shares (46,665) 4,666,500      
Conversion of Series D Preferred Stock to common stock, Amount $ (467) $ 46,665 (46,198)
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, Shares      
Elimination of warrant liability in exchange transaction 72,656 $ 72,656
Stock-based compensation $ 2,966,603 2,966,603
Net loss $ (14,123,107) (14,123,107)
Ending Balance, Shares at Sep. 30, 2015 224,824 25,891,072      
Ending Balance, Amount at Sep. 30, 2015 $ 2,248 $ 258,911 $ 64,118,899 $ (56,619,570) $ 7,760,488