XML 27 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT) (USD $)
Common Stock
Paid in Capital
Deficit
Total
Balance at Dec. 31, 2001    
Issuance of common stock 9/1/02, $.0167 (1)[1]$ 5,985$ 4,015$ 0$ 10,000
Issuance of common stock 9/1/02, $.0167 (1) (in shares)[1]598,549   
Issuance of common stock, new issues304,970 5,000
Issuance of common stock, new issues (in shares)2,993   
Net loss  (51,057)(51,057)
Balance at Dec. 31, 20026,0158,985(51,057)(36,057)
Balance (in shares) at Dec. 31, 2002601,542   
Issuance of common stock 2/12/03, $.0167 and 12/14/05, $.0167[2]239161 400
Issuance of common stock 2/12/03, $.0167 and 12/14/05, $.0167 (in shares)[2]23,942   
Issuance of common 6/11 and 12,$1.67 (3)[3]21634,784 35,000
Issuance of common 6/11 and 12,$1.67 (3) (in shares)[3]21,548   
Net loss  (90,461)(90,461)
Balance at Dec. 31, 20036,47043,930(141,518)(91,118)
Balance (in shares) at Dec. 31, 2003647,032   
Issuance of common 5/25/04, $.0167 (4)[4]6644 110
Issuance of common 5/25/04, $.0167 (4) (in shares)[4]6,567   
Net loss  (90,353)(90,353)
Balance at Dec. 31, 20046,53643,974(231,871)(181,361)
Balance (in shares) at Dec. 31, 2004653,599   
Issuance of common stock 2/12/03, $.0167 and 12/14/05, $.0167[5]150100 250
Issuance of common stock 2/12/03, $.0167 and 12/14/05, $.0167 (in shares)[5]14,964   
Vested stock options and warrants 2,793 2,793
Net loss  (123,852)(123,852)
Balance at Dec. 31, 20056,68646,867(355,723)(302,170)
Balance (in shares) at Dec. 31, 2005668,563   
Issuance of common 5/16 and 8/8, $.0167 (6)[6]869582 1,451
Issuance of common 5/16 and 8/8, $.0167 (6) (in shares)[6]86,869   
Issuance of common 10/19 and 23, $.0167 (7)[7]389261 650
Issuance of common 10/19 and 23, $.0167 (7) (in shares)[7]38,906   
Issuance of common 12/01, $1.67 (8)[8]28744,523 44,810
Issuance of common 12/01, $1.67 (8) (in shares)[8]28,739   
Vested stock options and warrants 13,644 13,644
Net loss  (273,026)(273,026)
Balance at Dec. 31, 20068,231105,877(628,749)(514,641)
Balance (in shares) at Dec. 31, 2006823,077   
Vested stock options and warrants 73,907 73,907
Capital contributions resulting from waivers of debt 346,714 346,714
Issuance of common stock, conversion of convertible securities[9]6994 1,000
Issuance of common stock, conversion of convertible securities (in shares)[9]599   
Value of equity instruments issued with debt 132,938 132,938
Net loss  (752,415)(752,415)
Balance at Dec. 31, 20078,237660,430(1,381,164)(712,497)
Balance (in shares) at Dec. 31, 2007823,676   
Issuance of common stock, new issues[10]45,5281,547,974 1,593,502
Issuance of common stock, new issues (in shares)[10]4,552,862   
Shares issued to finders, agents20,127(20,127) 0
Shares issued to finders, agents (in shares)2,012,690   
Shares issued to pay direct legal fees2,857(2,857)  
Shares issued to pay direct legal fees (in shares)285,714   
Issuance of common due to antidilution provisions2,059(2,059) 0
Issuance of common due to antidilution provisions (in shares)205,899   
Shares issued to pay investor relations services 6/23/08, $.352,50085,000 87,500
Shares issued to pay investor relations services 6/23/08, $.35 (in shares)250,000   
Vested stock options and warrants 354,994 354,994
Capital contributions resulting from waivers of debt 129,684 129,684
Net loss  (1,762,628)(1,762,628)
Balance at Dec. 31, 200881,3082,753,039(3,143,792)(309,445)
Balance (in shares) at Dec. 31, 20088,130,841   
Issuance of common stock, new issues1,250(1,250) 0
Issuance of common stock, new issues (in shares)125,000   
Shares issued to finders, agents1,00049,000 50,000
Shares issued to finders, agents (in shares)100,000   
Cumulative effect of adoption of EITF 07-5 (486,564)6,654(479,910)
Vested stock options and warrants 111,835 111,835
Shares issued under PMM in April 2009, $.507,000343,000 350,000
Shares issued under PMM in April 2009, $.50 (in shares)700,000   
Shares issued under PPM in May 2009, $.502,200107,800 110,000
Shares issued under PPM in May 2009, $.50 (in shares)220,000   
Shares issued under PPM in June 2009, $.5050024,500 25,000
Shares issued under PPM in June 2009, $.50 (in shares)50,000   
Shares issued under PPM in August 2009, $.5080039,200 40,000
Shares issued under PPM in August 2009, $.50 (in shares)80,000   
Shares issued under PPM in September 2009, $.501,50073,500 75,000
Shares issued under PPM in September 2009, $.50 (in shares)150,000   
Shares issued to directors, management and consultant in August 2009, $.507,978390,927 398,905
Shares issued to directors, management and consultant in August 2009, $.50 (in shares)797,810   
Capital contributions resulting from waivers of debt 84,600 84,600
Value of equity-linked financial instruments issued in connection with PPMs (222,296) (222,296)
Shares issued to consultant for fund raising300(300) 0
Shares issued to consultant for fund raising (in shares)30,000   
Shares issued under PPM in November 2009, $.5050024,500 25,000
Shares issued under PPM in November 2009, $.50 (in shares)50,000   
Shares issued upon conversion of debt and interest, $.279,354247,100 256,454
Shares issued upon conversion of debt and interest, $.27 (in shares)935,446   
Issuance of common stock, conversion of convertible securities1404,766 4,906
Issuance of common stock, conversion of convertible securities (in shares)14,024   
Value of equity instruments issued with debt 30,150 30,150
Net loss  (2,892,230)(2,892,230)
Balance at Dec. 31, 2009113,8303,573,507(6,029,368)(2,342,030)
Balance (in shares) at Dec. 31, 200911,383,121   
Vested stock options and warrants 11,382 11,382
Shares issued in March 2010 under PPM, $.501,74685,529 87,275
Shares issued in March 2010 under PPM, $.50 (in shares)174,550   
Shares issed to consultants for IR and consulting, $.503,741183,304 187,045
Shares issed to consultants for IR and consulting, $.50 (in shares)374,090   
Value of equity instruments issued for consulting services 354,602 354,602
Value of equity-linked financial instruments issued in connection with PPM in first quarter (25,553) (25,553)
Shares issued in April 2010 under PPM, $.501,80088,200 90,000
Shares issued in April 2010 under PPM, $.50 (in shares)180,000   
Shares issed in May 2010 to consultant, $.501296,296 6,425
Shares issed in May 2010 to consultant, $.50 (in shares)12,850   
Shares issued in May 2010 to 2008 investors as a penalty for late registration of 4,552,862 shares, $.507,102348,022 355,124
Shares issued in May 2010 to 2008 investors as a penalty for late registration of 4,552,862 shares, $.50 (in shares)710,248   
Value of equity instruments issued with debt in second quarter 96,613 96,613
Value of equity-linked financial instruments issued in connection with PPM in second quarter (31,332) (31,332)
Value of equity-linked financial instruments issued in connection with PPM in third quarter (31,506) (31,506)
Value of equity instruments issued with debt in third quarter 15,553 15,553
Shares issued in September 2010 under PPM, $.102,50022,500 25,000
Shares issued in September 2010 under PPM, $.10 (in shares)250,000   
Shares issued to consultants in third quarter at $.22 per share4,889102,660 107,549
Shares issued to consultants in third quarter at $.22 per share (in shares)488,860   
Shares issued, November 2010, upon exercise of warrants at $.135 per share1,28616,071 17,357
Shares issued, November 2010, upon exercise of warrants at $.135 per share (in shares)128,571   
Shares issued to directors as compensation at $.15 per share3,00042,000 45,000
Shares issued to directors as compensation at $.15 per share (in shares)300,000   
Value of equity instruments issued with debt in fourth quarter 7,308 7,308
Vested stock options in fourth quarter 161,107 161,107
Equity instruments issued to consultants in fourth quarter 26,234 26,234
Net loss  (1,352,709)(1,352,709)
Balance at Dec. 31, 2010140,0235,052,497(7,382,077)(2,189,557)
Balance (in shares) at Dec. 31, 201014,002,290   
Shares issued to consultants in third quarter at $.22 per share8,22846,772 55,000
Shares issued to consultants in third quarter at $.22 per share (in shares)822,842   
Value of equity instruments issued with debt 47,908 47,908
Equity instruments issued to consultants in first quarter 85,916 85,916
Value of equity-linked financial instruments issued in connection with stock in first quarter (265,815) (265,815)
Value of equity-linked financial instruments issued in connection with stock in second quarter (20,695) (20,695)
Shares issued in first quarter at $.075 per share under PPM53,334346,666 400,000
Shares issued in first quarter at $.075 per share under PPM (in shares)5,333,334   
Shares issued in first quarter at $.085 per share under PPM12,94197,059 110,000
Shares issued in first quarter at $.085 per share under PPM (in shares)1,294,117   
Shares issued in first quarter at $.09 per share under PPM2,00016,000 18,000
Shares issued in first quarter at $.09 per share under PPM (in shares)200,000   
Shares issued in first quarter at $.10 per share under PPM1,50013,500 15,000
Shares issued in first quarter at $.10 per share under PPM (in shares)150,000   
Stock issued upon conversion of debt in first quarter4,16015,840 20,000
Stock issued upon conversion of debt in first quarter (in shares)416,010   
Stock issued to pay interest on debt in second quarter1,58320,917 22,500
Stock issued to pay interest on debt in second quarter (in shares)158,333   
Shares issued in second quarter at $.085 per share under PPM5,88244,118 50,000
Shares issued in second quarter at $.085 per share under PPM (in shares)588,236   
Shares issued in second quarter at $.07 per share under PPM5,00030,000 35,000
Shares issued in second quarter at $.07 per share under PPM (in shares)500,000   
Stock issued upon conversion of debt and interest9,40722,593 32,000
Stock issued upon conversion of debt and interest (in shares)940,737   
Stock options issued to management in second quarter 65,204 65,204
Stock options issued to management in third quarter 200,189 200,189
Shares issued in third quarter at $.06 per share under PPM29,167145,833 175,000
Shares issued in third quarter at $.06 per share under PPM (in shares)2,916,666   
Shares issued in third quarter at $.07 per share under PPM5,71534,285 40,000
Shares issued in third quarter at $.07 per share under PPM (in shares)571,429   
Shares issued in third quarter at $.075per share under PPM5,83329,167 35,000
Shares issued in third quarter at $.075per share under PPM (in shares)583,334   
Shares issued in third quarter at $.20 per share under PPM5,625106,875 112,500
Shares issued in third quarter at $.20 per share under PPM (in shares)562,500   
Shares issued upon exercise of a management stock option1,0000 1,000
Shares issued upon exercise of a management stock option (in shares)100,000   
Net loss  (1,518,933)(1,518,933)
Balance at Sep. 30, 2011$ 291,398$ 6,134,829$ (8,901,010)$ (2,474,783)
Balance (in shares) at Sep. 30, 201129,139,828   
[1]Founders shares, 1,000,000 pre-split
[2]23,492 (40,000 pre-split) shares valued at $.0167 per share as compensation for loan guarantees by management
[3]Investment including 670 shares issued as a 10% finders fee
[4]For payment of patent legal fees
[5]Compensation for loan guarantees by management
[6]For vendor contractual consideration
[7]Employment agreements
[8]Investment
[9]Conversion of convertible notes by management
[10]Investment, "October 2008 financing".