XML 18 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2011
Dec. 31, 2010
Current assets:    
Cash and cash equivalents $ 4,112,326 $ 1,340,922
Accounts receivable, net 1,891,919 162,376
Inventory, net 712,602 111,554
Prepaid expenses and other current assets 164,664 90,946
Total current assets 6,881,511 1,705,798
Property and equipment, net of accumulated depreciation of $1,814,473 and $1,392,704, respectively 869,411 756,956
Goodwill 4,040,443 857,597
Intangible assets, net of accumulated amortization of $3,468,515 and $2,132,606, respectively 15,090,485 3,929,394
Deposits and other long term assets 214,342 102,500
Total assets 27,096,192 7,352,245
Current liabilities:    
Accounts payable and accrued expenses 2,300,638 848,285
Convertible notes, plus accrued interest of $3,432 0 403,432
Deferred rent current 6,620 0
Convertible line of credit with related party, net of unamortized discount of $46,746 plus accrued interest of $42,726 1,295,980 0
Convertible debt related to acquisition, net of unamortized discount of $170,509 plus accrued interest of $49,315 1,128,806 0
Current portion of earn-out liability payable In MiMedx common stock 3,185,223 0
Total current liabilities 7,917,267 1,251,717
Earn-out liability payable in MiMedx common stock, net of current portion 4,225,280 0
Convertible Senior Secured Promissory Notes, net of unamortized discount of $2,263,145 plus accrued interest of $7,732 2,744,587 0
Other liabilities 312,493 0
Total liabilities 15,199,627 1,251,717
Commitments and contingency (Note 15)      
Stockholders' equity:    
Preferred stock; $.001 par value; 5,000,000 shares authorized and 0 shares issued and outstanding 0 0
Common stock; $.001 par value; 100,000,000 shares authorized; 74,306,895 issued and 74,256,895 outstanding for 2011 and 64,381,910 issued and 64,331,910 outstanding for 2010 74,307 64,382
Additional paid-in capital 73,868,604 57,888,506
Treasury stock (50,000 shares at cost) (25,000) (25,000)
Accumulated deficit (62,021,346) (51,827,360)
Total stockholders' equity 11,896,565 6,100,528
Total liabilities and stockholders' equity $ 27,096,192 $ 7,352,245