XML 76 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
Preferred Stock -Series A
Preferred Stock - Series B
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Amount at Dec. 31, 2012 $ 2,127   $ 24,331 $ 18,242,109 $ (16,890,540) $ 1,378,027
Beginning Balance, Shares at Dec. 31, 2012 2,126,574   24,330,013      
Share Based Compensation     632,413 $ 632,413
Preferred Stock Dividend - Series A, Amount $ 225     185,381 $ (185,606)
Preferred Stock Dividend - Series A, Shares 223,622          
Fair value of common stock issued for consulting services, Amount     $ 60 45,490 $ 45,550
Fair value of common stock issued for consulting services, Shares     60,000      
Common Stock issued for cash, net of offering costs of $68,276, Amount     $ 1,285 572,939   574,224
Common Stock issued for cash, net of offering costs of $68,276, Shares     1,285,000      
Preferred Stock issued for cash, investments held for sale and conversion of bridge notes, net of offering costs of $81,534 and warrant liability, Amount   $ 5,726   2,121,932   $ 2,127,658
Preferred Stock issued for cash, investments held for sale and conversion of bridge notes, net of offering costs of $81,534 and warrant liability, Shares   5,725,821        
Deemed dividend related to beneficial conversion feature on Series B issuance       1,368,272 $ (1,368,272)
Preferred Stock Dividend Accrued - Series B         (122,876) $ (122,876)
Warrant modification and reclassification to derivative liability       $ (84,107)   (84,107)
Net Loss     (5,607,328) (5,607,328)
Ending Balance, Amount at Dec. 31, 2013 $ 2,352 $ 5,726 $ 25,676 $ 23,084,429 (24,174,622) (1,056,439)
Ending Balance, Shares at Dec. 31, 2013 2,350,196 5,725,821 25,675,013      
Share Based Compensation       417,569   $ 417,569
Preferred Stock Dividend - Series A, Amount $ 93   $ 34 94,446 (94,573)
Preferred Stock Dividend - Series A, Shares 93,257   34,339      
Fair value of common stock issued for consulting services, Amount     $ 305 177,855   $ 178,160
Fair value of common stock issued for consulting services, Shares     304,888      
Preferred Stock Dividend Accrued - Series B         (466,966) (466,966)
Warrant modification and reclassification to derivative liability       (33,121)   (33,121)
Common Stock issued for cash, net of offering costs of $31,445, Amount     $ 470 202,585   $ 203,055
Common Stock issued for cash, net of offering costs of $31,445, Shares     470,000      
Conversion of Series A Preferred to Common Stock, Amount $ (1,494)   $ 2,480 (986)  
Conversion of Series A Preferred to Common Stock, Shares (1,493,976)   2,480,000      
Conversion of Series B Preferred to Common Stock, Amount   $ (31) $ 50 (19)  
Conversion of Series B Preferred to Common Stock, Shares   (31,250) 50,000      
Common Stock issued in lieu of accumulated dividend on Series B, Amount     $ 3 1,251   $ 1,254
Common Stock issued in lieu of accumulated dividend on Series B, Shares     2,507      
Exercise of Warrants, Amount     $ 181 90,194   90,375
Exercise of Warrants, Shares     180,750      
Net Loss         (4,130,522) (4,130,522)
Ending Balance, Amount at Dec. 31, 2014 $ 951 $ 5,695 $ 29,199 $ 24,034,203 $ (28,866,683) (4,796,635)
Ending Balance, Shares at Dec. 31, 2014 949,477 5,694,571 29,197,497      
Net Loss           (1,897,228)
Ending Balance, Amount at Sep. 30, 2015           $ (6,911,005)