XML 35 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended 118 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (3,191,593) $ (2,662,979) $ (18,936,800)
Adjustments to reconcile net loss to net cash used by operating activities      
Depreciation and amortization 18,420 18,453 274,408
Non-cash fair value of common stock issued for consulting 45,550 110,500 179,538
Share-based compensation related to employee stock options 371,912 265,354 3,056,859
Amortization of debt discount       19,292
Non-cash fair value of stock options issued to non-employees for consulting 153,761 4,642 1,528,513
Non-cash fair value of warrants issued to non-employees    73,220 134,420
Expenses paid by issuance of preferred and common stock    70,000 247,650
Loss on fixed asset dispositions       72,695
Non-cash interest expense on beneficial conversion 27,500   27,500
Gain on debt and accounts payable settlement (6,594) (133,142) (1,622,752)
Loss on early extinguishment of debt       61,419
Net loss on sale of trading securities 828    828
Unrealized loss on trading securities 232,859    232,859
Gain on revaluation of derivative warrant liabilitiy (55,576)    (55,576)
(Increase) decrease in:      
Accounts receivable       50,000
Prepaid expenses and other 51,129 (63,773) (26,181)
Increase (decrease) in:      
Accounts payable 277,048 (114,336) 927,077
Accrued expenses 73,524 (18,482) 667,034
Net Cash Used by Operating Activities (2,001,232) (2,450,543) (13,161,217)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from sale of investments, net 13,940    13,940
Cash paid for intangible assets       (161,609)
Net cash received in acquisition       69
Cash paid for purchase of property and equipment (2,046) (38,435) (415,018)
Net Cash Used by Investing Activities 11,894 (38,435) (562,618)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from issuance of notes - stockholders, net 330,000    1,730,000
Proceeds from issuance of short-term convertible notes       608,165
Advances from stockholders       679,500
Proceeds from sale of common stock, net       8,430,920
Proceeds from sale of preferred stock, net 478,185    2,398,185
Net Cash Provided by Financing Activities 808,185    13,846,770
Net Increase (Decrease) in Cash and Cash Equivalents (1,181,153) (2,488,978) 122,935
Cash and Cash Equivalents, Beginning of Period 1,304,088 3,265,141   
Cash and Cash Equivalents, End of Period 122,935 776,163 122,935
Supplemental Cash Flow Disclosures:      
Interest expense paid in cash         
Tax paid 1,662     
Supplemental Non-Cash Disclosure:      
Conversion of preferred stock to common stock       288
Notes payable - stockholder - settled in common stock       2,135,000
Accrued interest - stockholder - settled in common stock       188,569
Notes payable - stockholder - settled in preferred stock 275,000    2,135,000
Accrued interest - stockholder - settled in common stock       188,569
Preferred Stock Dividend (1,497,981) (124,137) (2,643,314)
Advances from stockholders settled in common stock       679,500
Accounts payable settled in common stock       471,472
Accounts payable settled in common stock options       30,500
Accrued expenses settled in common stock options       3,000
Decrease in accounts payable related to fixed asset disposition       133,314
Decrease in accounts payable related to settlement 6,594 133,142 1,622,752
Decrease in accrued expenses related to settlement       3,000
Increase in accounts receivable related to common stock issuance       50,000
Warrants issued with convertible notes payable       7,474
Accrued expenses settled in preferred stock 15,000    15,000
Sale of preferred stock for marketable equity securities 3,495,385    3,495,385
Fair value of warrants issued to Series B holders 2,183,161    2,183,161
Fair value of warrants issued to Series B placement agents $ 22,499    $ 22,499