XML 32 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF STOCKHOLDERS' EQUITY (USD $)
Preferred Stock
Common Stock
Additional Paid In Capital
Accumulated Deficit
Total
Beginning Balance, Amount at Dec. 31, 2003               
Beginning Balance, Shares at Dec. 31, 2003            
Issuance of common stock, Amount    2,697 (899)    1,798
Issuance of common stock, Shares    2,696,250      
Issuance of preferred stock, Amount 206    274,793    274,999
Issuance of preferred stock, Shares 206,250         
Net Income loss       (333,146) (333,146)
Ending Balance, Amount at Dec. 31, 2004 206 2,697 273,894 (333,146) (56,349)
Ending Balance, Shares at Dec. 31, 2004 206,250 2,696,250      
Issuance of preferred stock, Amount 188    249,813    250,001
Issuance of preferred stock, Shares 187,500         
Issuance of preferred stock for contract termination, Amount 38    49,963    50,001
Issuance of preferred stock for contract termination, Shares 37,500         
Issuance of stock options to non-employees       158,803    158,803
Net Income loss       (687,576) (687,576)
Ending Balance, Amount at Dec. 31, 2005 432 2,697 732,472 (1,020,722) (285,121)
Ending Balance, Shares at Dec. 31, 2005 431,250 2,696,250      
Issuance of common stock for consulting, Amount    24 23,464    23,488
Issuance of common stock for consulting, Shares    24,638      
Conversion of preferred stock to common stock, Amount (432) 432         
Conversion of preferred stock to common stock, Shares (431,250) 431,250      
Issuance of common stock to induce conversion of preferred stock, Amount    35 (35)      
Issuance of common stock to induce conversion of preferred stock, Shares    34,358      
Issuance of common stock to investor, Amount    1,643 1,564,381    1,566,023
Issuance of common stock to investor, Shares    1,644,255      
Issuance of common stock to employees       28,806    28,806
Net Income loss       (1,999,214) (1,999,214)
Ending Balance, Amount at Dec. 31, 2006    4,830 2,860,976 (3,019,936) (154,130)
Ending Balance, Shares at Dec. 31, 2006    4,830,750      
Issuance of common stock, Amount    942 1,249,058    1,250,000
Issuance of common stock, Shares    940,587      
Issuance of stock options to non-employees       429,391    429,391
Issuance of common stock to employees       19,239    19,239
Net Income loss       (2,354,043) (2,354,043)
Ending Balance, Amount at Dec. 31, 2007    5,772 4,558,664 (5,373,979) (809,543)
Ending Balance, Shares at Dec. 31, 2007    5,771,337      
Issuance of stock options to non-employees       216,779    216,779
Issuance of common stock to employees       274,299    274,299
Net Income loss       (2,272,144) (2,272,144)
Ending Balance, Amount at Dec. 31, 2008    5,772 5,049,742 (7,646,123) (2,590,609)
Ending Balance, Shares at Dec. 31, 2008    5,771,337      
Issuance of common stock, Amount    4,038 668,909    672,947
Issuance of common stock, Shares    4,037,682      
Issuance of common stock to employees       157,933    157,933
Non-cash fair value of stock options to non- employees       54,064    54,064
Fair value of stockholder debt, payables and advances settled in common stock, Amount    2,331 386,246    388,577
Fair value of stockholder debt, payables and advances settled in common stock, Shares    2,331,458      
Fair value of common stock issued to settle accounts payable, Amount    564 103,308    103,872
Fair value of common stock issued to settle accounts payable, Shares    564,561      
Fair value of common stock options issued to settle accounts payable and accrued expenses       18,364    18,364
Net Income loss       132,005 132,005
Ending Balance, Amount at Dec. 31, 2009    12,705 6,438,566 (7,514,118) (1,062,847)
Ending Balance, Shares at Dec. 31, 2009    12,705,038      
Issuance of common stock to employees       86,985    86,985
Fair Value of Warrants Issued with Convertible Notes Payable       11,818    11,818
Net Income loss       (954,118) (954,118)
Ending Balance, Amount at Dec. 31, 2010    12,705 6,537,369 (8,468,236) (1,918,162)
Ending Balance, Shares at Dec. 31, 2010    12,705,038      
Fair Value of Warrants Issued with Convertible Notes Payable       7,474    7,474
Share Based Compensation       1,736,917    1,736,917
Common stock issued in cashless exercise of stock options, Amount    837 (837)      
Common stock issued in cashless exercise of stock options, Shares    836,250      
Common stock issued on conversion of notes payable and accrued interest, Amount    1,300 836,299    837,599
Common stock issued on conversion of notes payable and accrued interest, Shares    1,299,957      
Common stock issued for consideration of extension of notes payable, Amount    45 37,455    37,500
Common stock issued for consideration of extension of notes payable, Shares    45,000      
Common stock issued for deferred compensation, Amount    443 367,157    367,600
Common stock issued for deferred compensation, Shares    442,892      
Preferred and Common stock issued for cash net of offering costs of $591,877, Amount 1,807 5,482 5,517,290    5,524,579
Preferred and Common stock issued for cash net of offering costs of $591,877, Shares 1,807,229 5,481,757      
Shares issued upon recapitalization, Amount    1,500 (1,500)      
Shares issued upon recapitalization, Shares    1,500,000      
Recapitalization effect of net assets       589    589
Preferred Stock Dividend       880,278    (880,278)
Preferred Stock Dividend Accrued, Amount 117    96,993 (97,110)   
Preferred Stock Dividend Accrued, Shares 117,001         
Net Income loss       (3,428,105) (3,428,105)
Ending Balance, Amount at Dec. 31, 2011 $ 1,924 $ 22,312 $ 16,015,484 $ (12,873,729) $ 3,165,991
Ending Balance, Shares at Dec. 31, 2011 1,924,230 22,310,894