XML 45 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
6 Months Ended 61 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Cash Flows from Operating Activities      
Net Loss $ (2,462,676) $ (1,115,907) $ (8,474,219)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 944 1,525 4,155
Amortization of debt issuance costs 3,640 9,625 102,153
Remeasurement of fair value of preferred stock warrants liability 100,970 (1,300) 105,550
Non-cash consideration for rent       15,624
Stock based compensation 183,575 100,079 537,610
Increase (decrease) in cash arising from changes in assets and liabilities:      
Related party receivable (6,875)    (16,446)
Prepaid expenses and other current assets (441,940) (7,414) (500,376)
Restricted cash (152) 460 (26,366)
Deposits    200 (9,320)
Accounts payable 616,466 (16,323) 1,121,937
Accrued expenses and other payables 82,430 41,942 211,638
Accrued interest 29,746 5,530 94,780
Net Cash Used by Operating Activities (1,893,872) (981,583) (6,833,280)
Cash Flows from Investing Activities      
Purchase of property and equipment    (1,780) (13,993)
Net Cash Used in Investing Activities    (1,780) (13,993)
Cash Flows from Financing Activities      
Borrowings on notes payable    225,000 950,000
Borrowings on line of credit    72,567 273,427
Payments on notes payable       (225,000)
Payments on line of credit       (273,427)
Issuance of convertible notes payable, net of issuance costs       2,781,636
Issuance of common stock       11,790
Stock issuance costs (145,510) (695) (193,094)
Net Cash Provided by Financing Activities 4,904,580 1,380,206 9,863,011
Net Increase in Cash and Cash Equivalents 3,010,708 396,843 3,015,738
Cash and Cash Equivalents - Beginning of Period 5,030 98,646   
Cash and Cash Equivalents - End of Period 3,015,738 495,489 3,015,738
Supplemental Disclosure for Cash Flow Information      
Interest paid 17,445    92,129
Supplemental Schedule of Noncash Investing and Financing Activities      
Beneficial conversion charge 2,300,000    2,300,000
Issuance of preferred stock warrants and debt issuance costs       87,570
Conversion of convertible note payable to accounts payable 197,099    197,099
Cancellation of common stock       65
Non-cash consideration for rent       15,624
Series A Preferred Stock [Member]
     
Cash Flows from Financing Activities      
Issuance of preferred stock    1,083,334 1,487,589
Series B-1 Preferred Stock [Member]
     
Cash Flows from Financing Activities      
Issuance of preferred stock $ 5,050,090    $ 5,050,090