10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, 2012

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                 to               

Commission file number: 000-54402

BIORESTORATIVE THERAPIES, INC.

(Exact name of registrant as specified in its charter)

Nevada	91-1835664
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)
555 Heritage Drive Jupiter, Florida	33458
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s telephone number, including area code: (561) 904-6070

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x  No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	£	Accelerated filer	£
Non-accelerated filer	¨  (Do not check if a smaller reporting company)	Smaller reporting company	x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act): Yes ¨  No x

As of November 1, 2012, there were 722,554,411 shares of the issuer’s common stock outstanding.

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Table of Contents

PART I
FINANCIAL INFORMATION
ITEM 1. Financial Statements.
Condensed Consolidated Balance Sheets as of
September 30, 2012 (Unaudited) and December 31, 2011	1
Unaudited Condensed Consolidated Statements of Operations for the
Three and Nine Months Ended September 30, 2012 and 2011 and for the Period from December 30, 2008 (Inception) to September 30, 2012	2
Unaudited Condensed Consolidated Statement of Changes in Stockholders’ Deficiency for the
Nine Months Ended September 30, 2012	3
Unaudited Condensed Consolidated Statements of Cash Flows for the
Nine Months Ended September 30, 2012 and 2011 and for the Period from  December 30, 2008 (Inception) to September 30, 2012	4
Notes to Unaudited Condensed Consolidated Financial Statements	6
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.	21
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk.	28
ITEM 4. Controls and Procedures.	28
PART II
OTHER INFORMATION
ITEM 1. Legal Proceedings.	29
ITEM 1A. Risk Factors.	29
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.	29
ITEM 3. Defaults Upon Senior Securities.	29
ITEM 4. Mine Safety Disclosures.	29
ITEM 5. Other Information.	29
ITEM 6. Exhibits.	30
Signatures.	31

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Condensed Consolidated Balance Sheets

	September 30,			December 31,
	2012			2011
	(unaudited)
Assets
Current Assets:
Cash	$	104,065		$	71,508
Prepaid expenses and other current assets		25,233			46,915
Total Current Assets		129,298			118,423
Property and equipment, net		68,962			94,827
Intangible assets, net		1,194,810			3,308
Security deposit		4,415			4,415
Total Assets	$	1,397,485		$	220,973
Liabilities and Stockholders' Deficiency
Current Liabilities:
Accounts payable	$	699,846		$	426,184
Accrued expenses and other current liabilities		1,106,465			440,229
Advances from officer		26,058			-
Notes payable, net of debt discount of $138,717 and $149,043 at September 30, 2012 and December 31, 2011, respectively		4,642,968			3,040,957
Total Current Liabilities		6,475,337			3,907,370
Commitments and contingencies
Stockholders' Deficiency:
Preferred stock, $0.01 par value;
Authorized, 1,000,000 shares; none issued and outstanding at September 30, 2012 and December 31, 2011		-			-
Common stock, $0.001 par value;
Authorized, 1,500,000,000 and 800,000,000 shares at September 30, 2012 and December 31, 2011, respectively;
Issued 717,760,445 and 635,614,845 shares at September 30, 2012 and December 31, 2011, respectively;
Outstanding 689,829,411 and 607,683,811 shares at September 30, 2012 and December 31, 2011, respectively		717,760			635,615
Additional paid-in capital		6,378,513			3,234,486
Deficit accumulated during development stage		(12,142,125	)		(7,524,498	)
Treasury stock, at cost, 27,931,034 shares at September 30, 2012 and December 31, 2011		(32,000	)		(32,000	)
Total Stockholders' Deficiency		(5,077,852	)		(3,686,397	)
Total Liabilities and Stockholders' Deficiency	$	1,397,485		$	220,973

See Notes to these Condensed Consolidated Financial Statements

1 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Condensed Consolidated Statements of Operations

(unaudited)

													Period from
													December 30,
	For The Three Months Ended						For The Nine Months Ended						2008 (Inception)
	September 30,						September 30,						to September 30,
	2012			2011			2012			2011			2012
Revenues	$	5,225		$	-		$	15,225		$	-		$	15,225
Cost of goods sold		1,270			-			1,270			-			1,270
Gross Profit		3,955			-			13,955			-			13,955
Operating Expenses
Marketing and promotion		15,012			36,928			85,608			98,766			393,426
Payroll and benefits		325,343			194,077			1,366,571			1,075,852			3,507,609
Consulting expense		424,169			146,910			1,252,135			582,165			3,472,743
General and administrative		255,003			475,090			985,505			1,152,058			3,077,594
Research and development		189,610			-			246,383			-			270,003
Total Operating Expenses		1,209,137			853,005			3,936,202			2,908,841			10,721,375
Loss From Operations		(1,205,182	)		(853,005	)		(3,922,247	)		(2,908,841	)		(10,707,420	)
Other Income (Expense)
Other income		-			-			-			-			11,457
Interest expense		(172,411	)		(74,954	)		(463,569	)		(158,209	)		(752,067	)
Amortization of debt discount		(99,501	)		(85,426	)		(254,888	)		(264,272	)		(810,984	)
Gain on settlement of note and payables, net		-			-			23,077			-			106,525
Total Other Expense		(271,912	)		(160,380	)		(695,380	)		(422,481	)		(1,445,069	)
Net Loss	$	(1,477,094	)	$	(1,013,385	)	$	(4,617,627	)	$	(3,331,322	)	$	(12,152,489	)
Net Loss Per Share - Basic and Diluted	$	(0.00	)	$	(0.00	)	$	(0.01	)	$	(0.01	)
Weighted Average Number of Common Shares Outstanding - Basic and Diluted		706,666,368			525,980,916			655,693,770			503,714,934

See Notes to these Condensed Consolidated Financial Statements

2 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Condensed Consolidated Statement of Changes in Stockholders' Deficiency

For the Nine Months Ended September 30, 2012

(unaudited)

							Deficit
							Accumulated
					Additional		During
	Common Stock				Paid-In		Development			Treasury Stock
	Shares		Amount		Capital		Stage			Shares			Amount			Total
Balance - December 31, 2011		635,614,845	$	635,615	$	3,234,486	$	(7,524,498	)		(27,931,034	)	$	(32,000	)	$	(3,686,397	)
Shares issued for consulting services - (at $0.008)		2,423,100		2,423		17,593		-			-			-			20,016
Shares issued as debt discount in connection with notes payable - (at $0.007)		2,010,000		2,010		12,239		-			-			-			14,249
Shares issued as debt discount in connection with notes payable - (at $0.008)		1,125,000		1,125		7,799		-			-			-			8,924
Warrants issued as debt discount in connection with notes payable - (at $0.007)		-		-		140,441		-			-			-			140,441
Warrant issued in partial exchange for intangible asset - (at $0.015)		-		-		226,500		-			-			-			226,500
Shares and warrants issued in exchange of notes payable - (at $0.020)		30,000,000		30,000		623,640		-			-			-			653,640
Warrants issued as debt discount in connection with notes payable - (at $0.014)		-		-		27,409		-			-			-			27,409
Shares issued as debt discount in connection with notes payable - (at $0.014)		250,000		250		3,198		-			-			-			3,448
Shares and warrants issued for cash - (at $0.025)		33,000,000		33,000		792,000		-			-			-			825,000
Shares issued for consulting services - (at $0.016)		7,587,500		7,587		113,813		-			-			-			121,400
								-			-			-			-
Warrants issued as debt discount in connection with notes payable - (at $0.013)		-		-		41,131		-			-			-			41,131
Shares issued as debt discount in connection with notes payable - (at $0.012)		750,000		750		8,210		-			-			-			8,960
Shares and warrants issued for cash - (at $0.020)		5,000,000		5,000		95,000		-			-			-			100,000
Stock-based compensation		-		-		1,035,054		-			-			-			1,035,054
Net loss		-		-		-		(4,617,627	)		-			-			(4,617,627	)
Balance - September 30, 2012		717,760,445	$	717,760	$	6,378,513	$	(12,142,125	)		(27,931,034	)	$	(32,000	)	$	(5,077,852	)

See Notes to these Condensed Consolidated Financial Statements

3 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Condensed Consolidated Statements of Cash Flows

(unaudited)

							Period from
							December 30,
	For The Nine Months Ended						2008 (Inception)
	September 30,						to September 30,
	2012			2011			2012
Cash Flows From Operating Activities
Net loss	$	(4,617,627	)	$	(3,331,322	)	$	(12,152,489	)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of debt discount		254,888			264,272			810,984
Depreciation and amortization		63,396			77,717			208,578
Loss on sale of property and equipment		-			24,333			21,614
Stock-based compensation		1,176,470			413,017			3,458,621
Loss on extinguishment of notes payable		53,640			-			53,640
Gain on settlement of note and payables, net		(23,077	)		-			(106,525	)
Changes in operating assets and liabilities:
Prepaid expenses and other current assets		21,682			(49,616	)		(25,233	)
Security deposit		-			(4,415	)		(4,415	)
Accounts payable		273,662			498,141			642,365
Accrued expenses and other current liabilities		695,498			412,552			1,248,227
Total Adjustments		2,516,159			1,636,001			6,307,856
Net Cash Used in Operating Activities		(2,101,468	)		(1,695,321	)		(5,844,633	)
Cash Flows From Investing Activities
Purchases of property and equipment		(2,533	)		(17,772	)		(165,776	)
Proceeds from sale of property and equipment		-			32,000			32,000
Acquisition of intangible assets		(1,000,000	)		-			(1,003,676	)
Net Cash (Used in) Provided by Investing Activities		(1,002,533	)		14,228			(1,137,452	)
Cash Flows From Financing Activities
Proceeds from notes payable		2,235,500			1,887,500			5,809,139
Repayments of notes payable		(50,000	)		(209,858	)		(535,222	)
Advances from officer		48,058			-			74,058
Repayment of advances from officer		(22,000	)		-			(48,000	)
Proceeds from exercise of warrants		-			-			1,875
Repurchase of common stock		-			-			(32,000	)
Sales of common stock and warrants for cash		925,000			-			1,816,300
Net Cash Provided by Financing Activities		3,136,558			1,677,642			7,086,150
Net Increase (Decrease) In Cash		32,557			(3,451	)		104,065
Cash - Beginning		71,508			18,074			-
Cash - Ending	$	104,065		$	14,623		$	104,065

See Notes to these Condensed Consolidated Financial Statements

4 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Condensed Consolidated Statements of Cash Flows — Continued

(unaudited)

					Period from
					December 30,
	For The Nine Months Ended				2008 (Inception)
	September 30,				to September 30,
	2012		2011		2012
Supplemental Disclosures of Cash Flow Information:
Cash paid during the period for:
Interest	$	379,129	$	95,082	$	582,126
Non-cash investing and financing activities:
Shares issued as debt discount in connection with notes payable	$	35,581	$	325,529	$	733,749
Warrants issued as debt discount in connection with notes payable	$	208,981	$	-	$	208,981
Shares issued in connection with reverse recapitalization	$	-	$	-	$	362,000
Shares issued pursuant to reverse recapitalization and subsequently cancelled	$	-	$	-	$	146,195
Purchase of property and equipment for note payable	$	-	$	-	$	291,055
Purchase of property and equipment for account payable	$	-	$	-	$	60,000
Accrued payable for treasury shares repurchased	$	-	$	-	$	7,000
Shares reissued to former President	$	-	$	12,577	$	12,577
Property and equipment returned in connection with settlement of note payable, net	$	-	$	-	$	226,043
Shares and warrants issued in exchange of notes payable	$	653,640	$	-	$	653,640
Warrant issued as partial consideration for intangible asset	$	226,500	$	-	$	226,500
Reclassification of accrued interest in connection with note payable issuance	$	6,185	$	-	$	6,185

See Notes to these Condensed Consolidated Financial Statements

5 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 1 – Business Organization, Nature of Operations, and Basis of Presentation

BioRestorative Therapies, Inc. (and including its subsidiaries, “BRT” or the “Company”) is a development stage enterprise whose primary activities since inception have been the development of its business plan, negotiating strategic alliances and other agreements, raising capital and the sponsorship of research and development activities. BRT develops medical procedures using cell and tissue protocols, primarily involving adult stem cells (non-embryonic) designed for patients to undergo minimally invasive cellular-based treatments. BRT’s “brtxDISC™ Program” (Disc Implanted Stem Cells) is designed to offer a non-surgical cellular therapy for the treatment and relief of bulging and herniated discs. BRT’s “ThermoStem™ Program” (Brown Fat Stem Cells) focuses on treatments for metabolic disorders, specifically targeting Type 2 Diabetes and obesity by using brown fat stem cells. BRT’s Stem Pearls brand offers plant stem cell-based cosmetic skincare products that are available for purchase online at http://www.stempearls.com.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by GAAP for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the condensed consolidated financial statements of the Company as of September 30, 2012, for the three and nine months ended September 30, 2012 and 2011 and for the period from December 30, 2008 (inception) to September 30, 2012. The results of operations for the three and nine months ended September 30, 2012 are not necessarily indicative of the operating results for the full year ending December 31, 2012. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related disclosures of the Company as of December 31, 2011 and for the year then ended, and for the period from December 30, 2008 (inception) to December 31, 2011, which were filed with the Securities and Exchange Commission on Form 10-K on April 16, 2012.

Note 2 – Going Concern and Management Plans

As of September 30, 2012, the Company had a working capital deficiency and a stockholders’ deficiency of $6,346,039 and $5,077,852, respectively. The Company has not generated significant revenues and incurred net losses of $12,152,489 during the period from December 30, 2008 (inception) through September 30, 2012. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

The Company's primary source of operating funds since inception has been its stockholders and note financings. The Company intends to continue to raise additional capital through private debt and equity investors. The Company is currently a development stage company and there is no assurance that these funds will be sufficient to enable the Company to fully complete its development activities or attain profitable operations.

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with GAAP, which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Subsequent to September 30, 2012, the Company raised $575,000 through equity financing and has converted certain notes payable with an aggregate principal balance of $154,500 into equity. As a result, the Company expects that the cash it has available will fund its operations only until November 2012. The Company currently has notes payable aggregating $268,500 which are past their maturity dates. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. However, there can be no assurance that the Company will be successful in extending or converting these notes. See Note 9 – Subsequent Events for additional details.

6 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 3 – Summary of Significant Accounting Policies

Principles of Consolidation

The unaudited condensed consolidated financial statements of the Company include the accounts of Stem Cell Cayman Ltd. (“Cayman”), Stem Pearls, LLC and Lipo Rejuvenation Centers, Inc. All significant intercompany transactions have been eliminated in the consolidation. On April 16, 2012, Lipo Rejuvenation Centers, Inc., an inactive entity, was dissolved.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, debt discount and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates, and could cause actual results to differ from those estimates.

Concentrations and Credit Risk

The Company maintains deposits in a financial institution which is insured by the Federal Deposit Insurance Corporation (“FDIC”). At various times, the Company has deposits in this financial institution in excess of the amount insured by the FDIC. As of September 30, 2012, the Company had $128 deposited with an offshore financial institution which is not insured by the FDIC.

As of September 30, 2012, 74% of the face value of the Company’s notes payable were sourced from a single entity and the earliest maturity date associated with these notes is November 6, 2012.

Intangible Assets

Intangible assets are comprised of trademarks and licenses with original estimated useful lives of 10 and 17.7 years (20 year life of underlying patent, less 2.3 years elapsed since patent application), respectively. Once placed into service, the Company amortizes the cost of the intangible assets over their estimated useful lives on a straight line basis.

Revenue Recognition

For the three months ended September 30, 2012, the Company’s $5,255 of revenue was entirely attributable to sales of Stem Pearls® skincare products. For the nine months ended September 30, 2012, the Company’s revenue consisted of $10,000 of sublicense fees and $5,255 attributable to sales of Stem Pearls® skincare products. The Company’s policy is to recognize product sales when the risk of loss and title to the product transfers to the customer, after taking into account potential returns. The Company recognizes sublicensing and royalty revenue when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) the service is completed without further obligation, (iii) the sales price to the customer is fixed or determinable, and (iv) collectability is reasonably assured. See Note 4 – Intangible Assets for additional details.

Net Loss Per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding, plus the impact of common shares, if dilutive, resulting from the vesting of restricted stock and the exercise of outstanding stock options and warrants.

7 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 3 – Summary of Significant Accounting Policies – Continued

Net Loss Per Common Share - Continued

The Company’s weighted average number of common shares as of September 30, 2012 includes issued and outstanding common shares and the underlying shares issuable upon the exercise of the 22,000,000 and 2,000,000 exercisable options and warrants, respectively, with an exercise price of $0.01 per share or less during the period of time that the restricted stock value exceeded $0.01 per share. See Note 8, Stockholders’ Deficiency. In accordance with Accounting Standards Codification (“ASC”) 260 – Earnings Per Share, the Company has given effect to the issuance of these options and warrants in computing basic and diluted net loss per share.

Potentially dilutive securities realizable from the exercise of options and warrants for the purchase of 135,925,000 and 135,500,000 shares, respectively, as of September 30, 2012 were excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive. As of September 30, 2011, potentially dilutive securities realizable from the vesting of 40,000,000 shares of restricted stock and the exercise of warrants and options for the purchase of 2,000,000 and 27,150,000 shares, respectively, are excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

Stock-Based Compensation

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees and directors, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) are not currently registered, the fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares.

Stock-based compensation for non-employees and directors is reflected in consulting expenses in the condensed consolidated statements of operations. Stock-based compensation for employees is reflected in payroll and benefits in the condensed consolidated statements of operations.

Reclassifications

Certain prior period amounts have been reclassified for comparative purposes to conform to the fiscal 2012 presentation. These reclassifications have no impact on previously reported earnings.

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the condensed consolidated financial statements, except as disclosed in Note 9.

8 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 4 – Intangible Assets

Intangible assets consist of the following:

	Patents and Trademarks		Licenses		Accumulated Amortization			Total
Balance as of January 1, 2012	$	3,676	$	-	$	(368	)	$	3,308
Purchase of licenses		-		1,226,500		-			1,226,500
Amortization expense		-		-		(34,998	)		(34,998	)
Balance as of September 30, 2012	$	3,676	$	1,226,500	$	(35,366	)	$	1,194,810
Weighted average amortization period at September 30, 2012 in years		8.2		17.2

Amortization of intangible assets consists of the following:

	Patents and Trademarks		Licenses		Accumulated Amortization
Balance as of January 1, 2012	$	368	$	-	$	368
Amortization expense		276		34,722		34,998
Balance as of September 30, 2012	$	644	$	34,722	$	35,366
Range of estimated useful lives in years		10.0		17.7

On January 27, 2012, the Company entered into a license agreement with a stem cell treatment company (“SCTC”) (as amended on March 21, 2012, the “SCTC Agreement”). On April 6, 2012, the Company and SCTC closed on the SCTC Agreement. Pursuant to the SCTC Agreement, the Company obtained, among other things, a worldwide, exclusive, royalty-bearing license from SCTC to utilize or sublicense a certain medical device for the administration of specific cells and/or cell products to the disc and/or spine (and other parts of the body) and a worldwide (excluding Asia and Argentina), exclusive, royalty-bearing license to utilize or sublicense a certain method for culturing cells. The SCTC Agreement provides that the Company must achieve certain milestones or pay certain minimum amounts in order to maintain the exclusive nature of the licenses. The SCTC Agreement also provides for an exclusive, royalty-bearing sublicense of the technology to SCTC for use for orthopedic purposes and a non-exclusive, royalty-bearing sublicense of the technology to SCTC for use in accordance with protocols established by the Company (1) at a single facility in the Cayman Islands (or, under certain circumstances, at a different non-U.S. facility), and (2) at U.S. facilities, if and only if, upon resolution of an FDA action, SCTC has the legal right to exploit the technology in the U.S. and the Company does not yet have such legal right. Further, the SCTC Agreement provides that SCTC will furnish certain training, assistance and consultation services with regard to the licensed technology. In addition, the Company has agreed to reimburse SCTC for 25% of its legal fees associated with its pending court action with the FDA, subject to a maximum of $4,500 per month and $100,000 in the aggregate.

Pursuant to the SCTC Agreement, on the closing date, the Company made a payment to SCTC consisting of a license fee of $1,000,000, net of a sublicensing fee of $10,000, which SCTC owed to the Company (which was recorded as revenue in the condensed consolidated statements of operations), and issued to SCTC a warrant for the purchase of 50,000,000 shares of common stock of the Company (the “SCTC Warrant”). The vesting of the SCTC Warrant was divided into three tranches. The first tranche to purchase 15,000,000 shares of common stock was immediately exercisable. The exercise of the second and third tranches to purchase 17,500,000 shares of common stock each is subject to specified performance criteria. The exercise price for the initial tranche is $0.03 per share and the exercise price for the second and third tranches is the greater of $0.03 per share or the then fair market value of the common stock, as defined in the SCTC Agreement. The initial tranche had a grant date value of $226,500 using the Black-Scholes model, which was recognized immediately. The Company recorded the $1,000,000 cash payment and the $226,500 value of the first tranche of the warrant as an intangible asset with an original estimated useful life of 17.7 years (20 year life of the underlying pending patent less 2.3 years since patent application).

9 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 4 – Intangible Assets - Continued

The Company has not made an accounting entry related to the second and third tranches as it is not currently estimable when the specified performance criteria will be met. When, and if, the second and third tranches of the SCTC Warrant vest (or when the timing of vesting becomes estimable), the grant date value of these tranches will be added to the value of the intangible asset after calculating the grant date values using the Black-Scholes option pricing model using the final exercise prices as inputs to the model.

Amortization expense for the three and nine months ended September 30, 2012 was $17,453 and $34,998, respectively. During the three and nine months ended September 30, 2011, amortization expense was $92 and $276, respectively. Aggregate amortization expense from December 30, 2008 (inception) to September 30, 2012 was $35,366. Based upon the current intangible assets as of September 30, 2012, amortization expense is projected to be approximately $70,000 per annum for each of the next five years and beyond.

Note 5 – Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities are comprised of the following:

	September 30, 2012		December 31, 2011
	(unaudited)
Accrued loan interest	$	117,863	$	39,283
Credit card payable		7,914		17,026
Accrued payroll and payroll taxes		730,768		204,417
Accrued severance		-		46,154
Other accrued expenses		213,707		89,200
Deferred rent		36,213		44,149
Total	$	1,106,465	$	440,229

During the nine months ended September 30, 2012, the Company received an aggregate of $48,058 in non-interest bearing advances from an officer of the Company and made aggregate repayments of $22,000 of advances, such that the Company has a liability to the officer of $26,058 at September 30, 2012, which is due on demand.

Note 6 – Notes Payable

During the nine months ended September 30, 2012, the Company issued an additional $2,241,685 of notes payable. In connection with the financings, 2,760,000 shares of common stock, with a relative fair value of $23,209, and five-year warrants to purchase 25,500,000 shares of common stock at exercise prices ranging from $0.03 to $0.05 per share, with a relative fair value of $208,981 using the Black-Scholes model, were issued to the lenders and were recorded as a debt discount. These notes were initially payable 3-12 months from the date of issuance and have a weighted average interest rate of 14% per annum payable monthly (except as discussed below).

Included as part of the $2,241,685 of notes payable are two one-year notes with an aggregate principal amount of $600,000. The holders of these note are entitled to, in addition to a warrant, (a) mandatory prepayment of the notes at the rate of 5% to 10.5% of Cosmetic Revenues (as defined in the note; excludes revenues associated with Stem Pearls® products); and (b) five years of royalty payments associated with Cosmetic Revenues, ranging from 0.5% to 2.8% of Cosmetic Revenues, depending on the holder, the year the Cosmetic Revenues are earned and the status of the principal repayments. The final three years of royalty payments could be subject to annual dollar maximums ranging up to $175,000 per holder, based on criteria specified in the note terms, but not in the event of default for one of the notes. Given that the Company has not yet generated any material Cosmetic Revenues, no royalty payments have been earned.

During the nine months ended September 30, 2012, the maturity dates of certain notes payable with an aggregate principal balance of $1,772,500, that were near or at maturity, were extended to various dates through June 2013 and the investors received an aggregate of 1,375,000 shares of common stock with a relative fair value of $12,372. All of the extended notes bear a 15% interest rate per annum payable monthly.

During the nine months ended September 30, 2012, the Company repaid a note payable with a principal amount of $50,000.

10 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 6 – Notes Payable – Continued

During the nine months ended September 30, 2012, the Company and certain investors agreed to exchange certain notes payable with an aggregate principal balance of $600,000 for an aggregate of 30,000,000 shares of common stock and five-year warrants to purchase an aggregate of 12,000,000 shares of common stock at an exercise price of $0.03 per share. The common stock and warrants had an aggregate grant date value of $653,640 and, as a result, the Company recorded a loss on extinguishment of $53,640. The investors received piggyback registration rights related to the stock and the stock issuable pursuant to the warrants.

The Company recorded amortization of debt discount of $99,501 and $254,888 during the three and nine months ended September 30, 2012, respectively, and $85,426 and $264,272 during the three and nine months ended September 30, 2011, respectively. Aggregate amortization of debt discount from December 30, 2008 (inception) to September 30, 2012 was $810,984.

The Company currently has notes payable aggregating $281,000 which are past their maturity dates. These notes have maturity dates ranging from May to September 2012. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. However, there can be no assurance that the Company will be successful in extending or converting these notes.

Note 7 – Commitments and Contingencies

Operating Lease

Rent expense amounted to approximately $27,000 and $77,000 for the three and nine months ended September 30, 2012, respectively, and $20,000 and $60,000 for the three and nine months ended September 30, 2011, respectively. Rent expense for the period from December 30, 2008 (inception) to September 30, 2012 was approximately $208,000. Rent expense is reflected in general and administrative expenses in the condensed consolidated statements of operations.

Litigations, Claims and Assessments

In the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. Such matters are subject to many uncertainties, and outcomes are not predictable with assurance. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s condensed consolidated financial position or results of operations.

Patent Assignment and Research Agreement

Effective June 15, 2012, the Company entered into an assignment agreement (the “Assignment Agreement”) with the research foundation of a state university (the “Foundation”), whereby the Foundation assigned all of its right, title and interest in specified patents to the Company in exchange for a cash payment of $15,000. The Company also agreed to pay the Foundation a royalty on Patent Revenue (as defined in the Assignment Agreement).

Effective June 15, 2012, the Company entered into a research agreement (the “Research Agreement”) with the same state university (the “University”). The Research Agreement has a term of three years. Pursuant to the Research Agreement, the University will perform certain research services to be used by the Company. Pursuant to the Research Agreement, the Company will pay the University a fee of $500,000 for each twelve month period of the agreement, payable monthly. In addition, the Company will pay to the University a 5% royalty, over a 20 year period commencing on June 15, 2012, on the net sales of all products and/or methods directly arising from inventions and improvements conceived or reduced to practice by the University in the course of performing research during the term of the Research Agreement. The Research Agreement can be cancelled without penalty upon (a) the second anniversary of the Research Agreement if eventual FDA approval does not appear likely or (b) other conditions specified in the Research Agreement.

During the three and nine months ended September 30, 2012, the Company recorded research and development expense of approximately $161,000 and $197,000, respectively, in connection with the Assignment Agreement and Research Agreement.

11 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 7 – Commitments and Contingencies – Continued

Consulting Agreements

Marketing Consulting Services

On January 1, 2012, an agreement for marketing consulting services, dated February 17, 2011, as amended on July 1, 2011 and September 1, 2011, was further extended to December 31, 2012. Pursuant to the extended agreement, the Company will pay a cash fee of $10,000 per month and the Company granted an immediately vested, five-year warrant to purchase 2,000,000 shares of common stock at an exercise price of $0.02 per share. The grant date value of $12,800 was recognized immediately.

On April 18, 2012, the marketing consulting services agreement was further amended. The Company agreed to pay a $20,000 bonus ($10,000 on August 31, 2012 and $10,000 on December 31, 2012), and issue a five-year warrant to purchase 15,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant vests on January 1, 2013 and has a grant date value of $226,500, which will be recognized proportionate to the vesting period.

Business Advisory Services

On April 9, 2012, the Company issued a warrant to a shareholder in lieu of reimbursing certain costs associated with a contemplated financing that did not occur. The immediately vested, five-year warrant entitles the shareholder to purchase 4,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant had a grant date value of $60,400 which was recognized immediately.

On April 18, 2012, a previous agreement for business advisory services, dated February 17, 2011, was extended for nine months until December 31, 2012. Pursuant to the extension, the Company agreed to pay an additional $90,000 fee ($10,000 monthly), a $20,000 bonus ($10,000 on August 31, 2012 and $10,000 on December 31, 2012) and issue a five-year warrant to purchase 12,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant vests on January 1, 2013 and has a grant date value of $181,200, which will be recognized proportionate to the vesting period.

On May 22, 2012, the Company entered into a one year agreement with a consultant to provide business advisory services whereby the consultant (a) was issued 87,500 shares of common stock and the Company recognized the $1,400 fair value immediately and (b) became entitled to 87,500 shares of common stock in the event the Company’s common stock is listed on the OTC Bulletin Board (“OTCBB”). It is not currently probable that the specified performance criteria will be met and, as a result, the Company has not recognized any expense associated with the latter shares.

On June 1, 2012, the Company entered into a three-month agreement with a consultant to provide business advisory services pursuant to which the consultant is entitled to receive an aggregate of 7,500,000 shares of common stock (2,500,000 shares per month). The agreement was subject to termination on June 30, 2012, or July 31, 2012, upon five days prior written notice from the Company to the consultant. The agreement had not been terminated as of the date of this report and the Company recognized the $40,000 fair value of the shares issued in connection with services performed in June.

Investor Relations Services

On April 3, 2012, the Company entered into a six-month agreement with a consultant to provide investor relations services whereby the consultant will be paid $15,000 per month. Unless the agreement is terminated 30 days prior to the end of the six-month period, the agreement will continue, with the consultant being paid $10,000 per month, subject to a 60 day termination notice. Effective July 1, 2012, the parties agreed that the consultant will be paid $5,000 per month for the remainder of the term. During the three and nine months ended September 30, 2012, the Company recorded consulting expense of $15,000 and $60,000, respectively.

12 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 7 – Commitments and Contingencies – Continued

Consulting Agreements – Continued

Scientific Advisory Services

On August 16, 2012, the Company entered into a two year agreement with a consultant to serve as Chairman of the Company’s Scientific Advisory Board and provide scientific advisory services whereby the consultant will earn $10,000 per month (monthly payments begin after the Company raises $3,000,000 in financing) and will be entitled to specified expense reimbursements. As of September 30, 2012, the Company had accrued $15,000 related to the agreement.

In addition, the Company granted a five-year option to purchase 10,000,000 shares of common stock at an exercise price of $0.028 per share, pursuant to the Plan. The option vests as follows: (i) 2,000,000 shares immediately on the date of grant, 2,000,000 shares on the first anniversary of the date of grant and 2,000,000 on the second anniversary of the date of grant; and (ii) up to 4,000,000 shares upon receipt of research grants meeting specified criteria. The aggregate grant date value was $151,000, of which approximately $30,000 was recognized immediately, approximately $30,000 will be recognized on each of the first and second anniversaries. It is not currently estimable when the specified performance criteria will be met and, as a result, the Company has not recognized any of the approximately $30,000 expense associated with each of the fourth and fifth tranches.

Employment Agreements

Chief Executive Officer (the “CEO”)

On February 10, 2012, the Board approved (1) the extension of the CEO’s employment agreement for an additional two years (through October 2015) at the same compensation as the third year; (2) an option grant to the CEO, as described below; and (3) the payment of a $70,000 discretionary bonus to the CEO in connection with the signing of the RS Agreement. The employment agreement shall be extended for successive one year periods unless either party provides ninety days written notice to the other party. The discretionary bonus was paid on April 13, 2012. The Company granted a ten-year option to the CEO to purchase an aggregate of 50,000,000 shares of common stock at an exercise price of $0.021 per share. The option vests to the extent of one-third of the shares immediately, one-third on the first anniversary of the date of grant and one-third on the second anniversary of the date of grant. See Note 8 – Stockholders’ Deficiency – Stock Options – Employee Awards for additional details.

Former Chief Financial Officer (the “Former CFO”)

On January 4, 2012, the Company agreed to settle the remaining $46,154 due pursuant to the Former CFO’s termination agreement for $23,077 and the Company recorded a $23,077 gain on settlement of the payable.

Settlement Agreement

On September 12, 2012, the Company issued an immediately vested, five-year warrant to purchase 250,000 shares of common stock at an exercise price of $0.03 per share in order to settle a dispute. The grant date value of $3,775 was recognized immediately.

13 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 8 – Stockholders’ Deficiency

Shareholder Actions

On February 10, 2012, the shareholders of the Company approved (a) an increase in the authorized common stock to 1,500,000,000 shares from 800,000,000 shares; and (b) giving the Board the discretion to effect a reverse stock split of the Company’s common stock by a ratio of not less than 1-for-10 and not more than 1-for-150, anytime until February 10, 2013. The Board has not yet approved a reverse stock split.

On July 17, 2012, the Board of Directors of the Company approved an increase in the number of shares of common stock authorized to be issued pursuant to the Plan from 200,000,000 to 300,000,000. The increase is to be submitted for shareholder approval at the next annual meeting of shareholders.

Common Stock Issuances

During the nine months ended September 30, 2012, the Company issued an aggregate of 38,000,000 shares of common stock at prices ranging from $0.020 to $0.025 per unit to investors for aggregate gross proceeds of $925,000. In connection with the purchases, the Company issued warrants for the purchase of an aggregate of 12,750,000 shares of common stock, which are exercisable over a period of five years at exercise prices ranging from $0.030 to $0.080 per share of common stock. The warrants had an aggregate grant date value of $170,451.

See Note 6, Notes Payable for details associated with common stock issued in conjunction with the issuance, extension and exchange of notes payable.

Warrant and Option Valuation

The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are estimated at the time of valuation and reduce expense ratably over the vesting period. This estimate will be adjusted periodically based on the extent to which actual option forfeitures differ, or are expected to differ, from the previous estimate, when it is material. The expected term used for warrants and options issued to non-employees is the contractual life and the expected term used for options issued to employees is the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. Since the Company’s stock has not been publicly traded for a long period of time, the Company is utilizing an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

14 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 8 – Stockholders’ Deficiency – Continued

Stock Warrants

See Note 6, Notes Payable for details associated with the issuance of warrants in connection with note issuances and the extension of debt maturities. See Note 7, Commitments and Contingencies for details associated with the issuance of warrants as compensation. See Note 8, Stockholders’ Deficiency – Common Stock Issuances for details associated with the issuance of warrants in connection with common stock issuances.

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following weighted average assumptions (excludes the impact of the second and third tranches of the RS Warrant; see Note 4 for additional details):

	Three Months Ended			Nine Months Ended
	September 30, 2012			September 30, 2012
Risk free interest rate		0.65	%		0.75	%
Expected term (years)		5.00			5.00
Expected volatility		183.00	%		182.93	%
Expected dividends		0.00	%		0.00	%

The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2012 was approximately $0.014 and $0.013 per share, respectively. There were no warrants granted during the three and nine months ended September 30, 2011.

The Company recorded stock–based compensation expense of $147,669 and $340,780 during the three and nine months ended September 30, 2012, respectively, and $393,968 during the period from December 30, 2008 (inception) to September 30, 2012, related to stock warrants issued as compensation, which is reflected as consulting expense in the condensed consolidated statement of operations. As of September 30, 2012, there was $143,894 of unrecognized stock-based compensation expense related to stock warrants that will be amortized over a weighted average period of 0.3 years.

A summary of the warrant activity during the nine months ended September 30, 2012 is presented below:

						Weighted
			Weighted			Average
			Average			Remaining
	Number of		Exercise			Life		Intrinsic
	Warrants		Price			In Years		Value
Outstanding, December 31, 2011		4,000,000	$	0.020
Granted		133,500,000		0.032	[1]
Exercised		-		-
Forfeited		-		-
Outstanding, September 30, 2012		137,500,000	$	0.031			4.5	$	12,000
Exercisable, September 30, 2012		75,500,000	$	0.033			4.5	$	12,000

15 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 8 – Stockholders’ Deficiency – Continued

Stock Warrants – Continued

The following table presents information related to stock warrants at September 30, 2012:

Warrants Outstanding					Warrants Exercisable
					Weighted
					Average		Exercisable
Exercise			Number of		Remaining Life		Number of
Price			Warrants		In Years		Warrants
$	0.010			2,000,000		1.8		2,000,000
	0.020			2,000,000		4.3		2,000,000
	0.030			88,000,000		4.5		61,000,000
	0.035			2,000,000		4.5		2,000,000
	0.050			6,000,000		4.8		6,000,000
	0.080			2,500,000		5.0		2,500,000
	Variable	[1]		35,000,000		-		-
				137,500,000		4.5		75,500,000

[1] – Warrants to purchase 35,000,000 shares of common stock, which have an exercise price which is the greater of $0.03 per share or the fair market value of the common stock on the date certain performance criteria is met, have not been included in the calculation of the weighted average price of options granted. See Note 4 – Intangible Assets.

Stock Options

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following weighted average assumptions:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2012			2011			2012			2011
Risk free interest rate		0.83	%		1.63	%		0.91	%		1.63	%
Expected term (years)		5.00			4.44			5.37			4.44
Expected volatility		183.00	%		207.00	%		182.14	%		207.00	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

The weighted average estimated fair value of the stock options granted during the three and nine months ended September 30, 2012 was approximately $0.015 and $0.009 per share, respectively. The weighted average estimated fair value of the stock options granted during the three and nine months ended September 30, 2011 was approximately $0.008 per share.

16 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 8 – Stockholders’ Deficiency – Continued

Stock Options – Continued

Employee Awards

On February 10, 2012, the Company granted ten-year options to employees to purchase an aggregate of 54,000,000 shares of common stock at an exercise price of $0.021 per share, pursuant to the Plan. The options vest as follows: (i) an option granted to the CEO to purchase 50,000,000 shares of common stock vests to the extent of one-third of the shares immediately, one-third on the first anniversary of the date of grant and one-third on the second anniversary of the date of grant; and (ii) options to purchase an aggregate of 4,000,000 shares of common stock vest to the extent of one-half of the shares immediately and one-half on the first anniversary of the date of grant. The aggregate grant date value of $421,200 will be recognized proportionate to the vesting periods.

On May 3, 2012, the Company granted ten-year options to two employees to purchase an aggregate of 7,550,000 shares of common stock at an exercise price of $0.028 per share, pursuant to the Plan. Options to purchase 1,550,000 shares vest as follows: (i) 25,000 shares immediately, (ii) 525,000 shares on the first anniversary date, (iii) 500,000 shares on the second anniversary date and (iv) 500,000 shares on the third anniversary date. On June 15, 2012, options to purchase 1,000,000 shares vested as a result of the execution of the Research Agreement. The aggregate grant date value of $117,010 will be recognized proportionate to the vesting period. Options to purchase the remaining 5,000,000 shares vest subject to the satisfaction of certain performance conditions. It is not currently probable that the performance conditions will be met and, as a result, the Company has not recognized any expense associated with the shares.

The Company recorded employee stock–based compensation expense of $38,477 and $262,089 during the three and nine months ended September 30, 2012, respectively, and $4,253 and $26,715 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $726,338 related to employee stock option grants, which is reflected as payroll and benefits expense in the condensed consolidated statement of operations. As of September 30, 2012, there was $280,804 of unrecognized employee stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 1.8 years.

Non-Employee Director Awards

On February 10, 2012, the Company granted ten-year options to non-employee directors to purchase an aggregate of 60,000,000 shares of common stock at an exercise price of $0.021 per share, pursuant to the Plan. The options vest to the extent of one-half of the shares immediately and one-half on the first anniversary of the date of grant. The aggregate grant date value of $468,000 will be recognized proportionate to the vesting period.

The Company recorded non-employee director stock–based compensation expense of $58,500 and $383,500 during the three and nine months ended September 30, 2012, respectively, and $0 during the three and nine months ended September 30, 2011. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $541,903 related to non-employee director stock option grants. As of September 30, 2012, there was $84,500 of unrecognized non-employee director stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 0.4 years.

Consultant Awards

On June 11, 2012, the Company granted a five-year, immediately vested option to an advisor on its Scientific Advisory Board to purchase 250,000 shares of common stock at an exercise price of $0.022 per share, pursuant to the Plan. The grant date value of $3,300 will be recognized immediately.

The Company recorded consultant and advisory board stock–based compensation expense of $31,817 and $38,361 during the three and nine months ended September 30, 2012, respectively, and $1,217 and $10,749 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $50,326 related to consultant and advisory board stock option grants, which is reflected as consulting expense in the condensed consolidated statement of operations. As of September 30, 2012, there was $109,844 of unrecognized consultant and advisory board stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 1.8 years.

17 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 8 – Stockholders’ Deficiency – Continued

Stock Options – Continued

Option Award Summary

A summary of the option activity during the nine months ended September 30, 2012 is presented below:

						Weighted
				Weighted		Average
				Average		Remaining
	Number of			Exercise		Life		Intrinsic
	Options			Price		In Years		Value
Outstanding, December 31, 2011		26,150,000		$	0.012
Granted		131,800,000			0.022
Exercised		-			-
Forfeited		(25,000	)		0.028
Outstanding, September 30, 2012		157,925,000		$	0.020		8.4	$	132,000
Exercisable, September 30, 2012		77,325,667		$	0.018		8.0	$	132,000

The following table presents information related to stock options at September 30, 2012:

Options Outstanding				Options Exercisable
				Weighted
				Average		Exercisable
Exercise		Number of		Remaining Life		Number of
Price		Options		In Years		Options
$	0.010		22,000,000		5.3		22,000,000
	0.020		1,500,000		9.0		1,400,000
	0.021		114,000,000		9.4		48,666,667
	0.022		250,000		4.7		250,000
	0.024		500,000		3.7		500,000
	0.025		2,150,000		4.2		1,484,000
	0.028		17,525,000		6.5		3,025,000
			157,925,000		8.0		77,325,667

Common Stock Awards

Employee Awards

The Company recorded employee stock–based compensation expense of $0 during the three and nine months ended September 30, 2012 and $0 and $123,900 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $123,900 related to employee stock grants, which is reflected as payroll and benefits expense in the condensed consolidated statement of operations. As of September 30, 2012, there was no unrecognized employee stock-based compensation expense related to stock grants.

18 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 8 – Stockholders’ Deficiency – Continued

Common Stock Awards – Continued

Non-Employee Director Awards

The Company recorded non-employee director stock–based compensation expense of $0 and $10,325 during the three and nine months ended September 30, 2012, respectively, and $10,325 and $61,950 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $82,600 related to non-employee director stock grants. As of September 30, 2012, there was no unrecognized non-employee director stock-based compensation expense related to stock grants.

Consultant Awards

During the three and nine months ended September 30, 2012, the Company issued 5,000,000 and 10,010,600 shares of common stock, respectively, valued at $80,000 and $141,415, respectively, in connection with business advisory services agreements.

The Company recorded consultant and advisory board stock–based compensation expense of $80,000 and $141,415 during the three and nine months ended September 30, 2012, respectively, and $53,055 and $189,702 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $1,540,395 related to consultant and advisory board stock grants, which is reflected as consulting expenses in the condensed consolidated statement of operations. As of September 30, 2012, there was no unrecognized consultant and advisory board stock-based compensation expense related to stock grants.

Stock Award Summary

On April 2, 2012, the CEO’s 35,000,000 share stock grant vested as a result of the Company raising in excess of $2,000,000 of financing since November 4, 2011. The Company has agreed to fund the CEO’s tax liability (approximately $115,000) in connection with such vesting. The tax liability is unpaid as of the date of this report and is a component of Accrued Payroll and Payroll Taxes (see Note 5 – Accrued Expenses and Other Current Liabilities) in the condensed consolidated balance sheet as of September 30, 2012.

On April 21, 2012, an aggregate of 5,000,000 shares of common stock related to the two non-employee directors’ stock grants vested.

A summary of common stock award activity for the nine months ended September 30, 2012 is presented below:

				Weighted
				Average		Total
	Number of			Grant Date		Grant Date
	Shares			Fair Value		Fair Value
Non-vested, December 31, 2011		40,000,000		$	0.00826	$	330,400
Granted		10,010,600			0.01413		141,415
Vested		(50,010,600	)		0.00943		(471,815	)
Forfeited		-			-		-
Non-vested, September 30, 2012		-		$	-	$	-

19 | Page

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

(A COMPANY IN THE DEVELOPMENT STAGE)

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 9 – Subsequent Events

Notes Payable

Subsequent to September 30, 2012, the Company and certain investors agreed to exchange certain notes payable with an aggregate principal balance of $154,500 for an aggregate of 7,725,000 shares of common stock and five-year warrants to purchase an aggregate of 3,090,000 shares of common stock at an exercise price of $0.03 per share. The warrants had an aggregate issuance date value of $46,968. The investors received piggyback registration rights related to the stock and the stock issuable pursuant to the warrants.

Issuance of Common Stock

Subsequent to September 30, 2012, the Company issued an aggregate of 25,000,000 shares of common stock at prices ranging from $0.020 to $0.025 per share to investors for aggregate gross proceeds of $575,000. In consideration of the purchase, the Company issued five-year warrants for the purchase of an aggregate of 11,000,000 shares of common stock, which are exercisable at exercise prices ranging from $0.030 to $0.080 per share of common stock. The warrants had an aggregate issuance date value of $164,700.

20 | Page

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of the results of operations and financial condition of BioRestorative Therapies, Inc. (and including its subsidiaries, "BRT" or the “Company”) as of September 30, 2012 and December 31, 2011 and for the three and nine months ended September 30, 2012 and 2011 should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Quarterly Report on Form 10-Q. References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations to “us,” “we,” “our,” and similar terms refer to BRT. This Quarterly Report contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions, are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. Factors that may affect our results include, but are not limited to, the risks and uncertainties discussed in Item 7 (“Management’s Discussion and Analysis of Financial Condition and Results of Operations – Factors That May Affect Results and Financial Condition”) of our Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission (the “SEC”) on April 16, 2012.

Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.

Overview

Our goal is to become a medical center of excellence using cell and tissue regenerative therapy protocols, primarily involving a patient’s own (autologous) adult stem cells allowing patients to undergo cellular-based treatments. As more and more cellular therapies become standard of care, we intend to focus on the unity of medical and scientific explanations for future clinical procedures and outcomes and the provision of adult stem cells for future personal medical applications. Among the initiatives that we are currently pursuing is one that would involve the use of brown fat in connection with the cell-based treatment of obesity, weight loss, diabetes, hypertension, other metabolic disorders and cardiac deficiencies. We have also entered into a license agreement which permits us to use technology for adult stem cell treatment of disc and spine conditions, including bulging and herniated discs. The technology is an advanced stem cell injection procedure that may offer relief from lower back pain, buttock and leg pain, and numbness and tingling in the legs and feet.

We also operate a wholly-owned subsidiary, Stem Pearls, LLC, which offers facial creams and other skin care products with certain ingredients that may include plant stem cells and/or other stem cell optimization or regenerative compounds.

We are a development stage enterprise. Our primary activities in the stem cell area have been the development of our business plan, negotiating strategic alliances and other agreements, raising capital and the sponsorship of research and development activities. We have not generated significant revenues. Our web site address is www.biorestorative.com.

Since inception, we have incurred substantial losses. As of September 30, 2012, the deficit accumulated during the development stage was $12,142,125, our stockholders’ deficiency was $5,077,852 and our working capital deficiency was $6,346,039. Through September 30, 2012, we have not yet generated significant revenues and our losses have principally been operating expenses incurred in development, marketing and promotional activities in order to commercialize our products and services. We expect to continue to incur substantial costs for development, marketing and promotional activities over at least the next year.

21 | Page

Based upon our working capital deficiency as of September 30, 2012 and the lack of substantial revenues from inception to September 30, 2012, we require equity and/or debt financing to continue our operations. Between December 2008 and September 30, 2012, we raised an aggregate of $5,809,139 in debt financing and $1,816,300 in equity financing. As of September 30, 2012, our outstanding debt of $4,781,685, together with interest at rates ranging between 8% and 15% per annum, is due on various dates through August 2013. Subsequent to September 30, 2012, we have received equity financing of $575,000 and have exchanged certain notes payable with an aggregate principal balance of $154,500 for equity. As a result, we expect that the cash we have available will fund our operations only until November 2012. We are currently considering several different financing alternatives to support our operations thereafter. If we are unable to obtain such additional financing on a timely basis and, notwithstanding any request we may make, our debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, we may have to curtail our development, marketing and promotional activities, which would have a material adverse effect on our business, financial condition and results of operations, and ultimately we could be forced to discontinue our operations and liquidate. See “Liquidity and Capital Resources” below.

Consolidated Results of Operations

Three Months Ended September 30, 2012 Compared with Three Months Ended September 30, 2011

The following table presents selected items in our unaudited condensed consolidated statements of operations for the three months ended September 30, 2012 and 2011, respectively.

	For The Three Months Ended
	September 30,
	2012			2011
Revenues	$	5,225		$	-
Cost of goods sold		1,270			-
Gross Profit		3,955			-
Operating Expenses:
Marketing and promotion		15,012			36,928
Payroll and benefits		325,343			194,077
Consulting expense		424,169			146,910
General and administrative		255,003			475,090
Research and development		189,610			-
Loss From Operations		(1,205,182	)		(853,005	)
Interest expense		(172,411	)		(74,954	)
Amortization of debt discount		(99,501	)		(85,426	)
Net Loss	$	(1,477,094	)	$	(1,013,385	)

Gross profit

Revenues consisted of sales of Stem Pearls® skincare products. For the three months ended September 30, 2012, revenues increased by $5,225, or 100%, as compared to the three months ended September 30, 2011.

Cost of goods sold consisted of the costs of the underlying products. For the three months ended September 30, 2012, cost of goods sold increased by $1,270, or 100%, as compared to the three months ended September 30, 2011.

22 | Page

Marketing and promotion expenses

Marketing and promotion expenses include advertising and promotion, marketing and seminars, meals, and entertainment and travel expenses. For the three months ended September 30, 2012, marketing and promotion expenses decreased by $21,916, or 59%, as compared to the three months ended September 30, 2011, due to current cash constraints.

We expect that marketing and promotion expenses will increase in the future as we increase our marketing activities following full commercialization of our products and services.

Payroll and benefits

Payroll and benefits consist primarily of salaries, bonuses, payroll taxes, severance costs and stock-based compensation to employees. For the three months ended September 30, 2012, payroll and benefits increased $131,266, or 68%, primarily as a result of an increase in salary and executive bonus expense and an increase in employee non-cash stock-based compensation related to options granted to our employees and our CEO.

We expect that our payroll and benefits expenses will increase as we expand our staff to support the growth of our business.

Consulting expenses

Consulting expenses consist of consulting fees and stock-based compensation to consultants. For the three months ended September 30, 2012, consulting expenses increased $277,259, or 189%, compared to the three months ended September 30, 2011. The increase is primarily due to increased non-cash stock-based compensation to directors, consultants, and advisors.

General and administrative expenses

General and administrative expenses consist primarily of corporate support expenses such as legal and professional fees, investor relations and occupancy related expenses. For the three months ended September 30, 2012, general and administrative expenses decreased by $220,087, or 46%, as compared to the three months ended September 30, 2011. The decrease is primarily a result of a decrease in legal expenditures in the current quarter as a result of the filing of amendments to our Registration Statement on Form 10 during the three months ended September 30, 2011 and prior period losses on the sale of equipment.

We expect that our general and administrative expenses will increase as we expand our staff, develop our infrastructure and incur additional costs to support the growth of our business.

Research and development expenses

Research and development expenses are expensed as they are incurred. For the three months ended September 30, 2012, research and development expenses increased by $189,610 as compared to the three months ended September 30, 2011. The increase is related to the commencement of our brown fat and disc/spine initiatives in the second quarter of 2012.

We expect that our research and development expenses will continue to increase with the commencement of the aforementioned initiatives.

Interest expense

For the three months ended September 30, 2012, interest expense increased $97,457, or 130%, as compared to the three months ended September 30, 2011. The increase was mostly due to an increase in outstanding short-term borrowings in the third quarter of 2012 as compared to the third quarter of 2011.

Amortization of debt discount

For the three months ended September 30, 2012, amortization of debt discount increased $14,075, or 16%, as compared to the three months ended September 30, 2011.

23 | Page

Nine Months Ended September 30, 2012 Compared with Nine Months Ended September 30, 2011

The following table presents selected items in our unaudited condensed consolidated statements of operations for the nine months ended September 30, 2012 and 2011, respectively.

	For The Nine Months Ended
	September 30,
	2012			2011
Revenues	$	15,225		$	-
Cost of goods sold		1,270			-
Gross Profit		13,955			-
Operating Expenses:
Marketing and promotion		85,608			98,766
Payroll and benefits		1,366,571			1,075,852
Consulting expense		1,252,135			582,165
General and administrative		985,505			1,152,058
Research and development		246,383			-
Loss From Operations		(3,922,247	)		(2,908,841	)
Interest expense		(463,569	)		(158,209	)
Amortization of debt discount		(254,888	)		(264,272	)
Gain on settlement of note and payables, net		23,077			-
Net Loss	$	(4,617,627	)	$	(3,331,322	)

Gross profit

Revenues consisted of sublicense fees and sales of Stem Pearls® skincare products. For the nine months ended September 30, 2012, revenues increased by $15,225, or 100%, as compared to the same nine months in 2011.

Cost of goods sold consisted of the costs of the underlying products. For the nine months ended September 30, 2012, cost of goods sold increased by $1,270, or 100%, as compared to the nine months ended September 30, 2011.

Marketing and promotion expenses

Marketing and promotion expenses include advertising and promotion, marketing and seminars, meals, and entertainment and travel expenses. For the nine months ended September 30, 2012, marketing and promotion expenses decreased by $13,158, or 13%, as compared to the nine months ended September 30, 2011, due to current cash constraints.

We expect that marketing and promotion expenses will increase in the future as we increase our marketing activities following full commercialization of our products and services.

Payroll and benefits

Payroll and benefits consist primarily of salaries, bonuses, payroll taxes, severance costs and stock-based compensation to employees. For the nine months ended September 30, 2012, payroll and benefits increased $290,719, or 27%, primarily as a result of an increase in salary and executive bonus expense, the tax liability associated with the vesting of our CEO’s restricted stock and an increase in non-cash stock-based compensation expense related to options granted to our employees and our CEO, partially offset by a decrease in severance expenses and salary expenses for former employees.

We expect that our payroll and benefits expenses will increase as we expand our staff to support the growth of our business.

24 | Page

Consulting expenses

Consulting expenses consist of consulting fees and stock-based compensation to consultants. For the nine months ended September 30, 2012, consulting expenses increased $669,970, or 115%, compared to the nine months ended September 30, 2011. The increase is primarily due to increased non-cash stock-based compensation to directors, consultants, and advisors.

General and administrative expenses

General and administrative expenses consist primarily of corporate support expenses such as legal and professional fees, investor relations and occupancy related expenses. For the nine months ended September 30, 2012, general and administrative expenses decreased by $166,553, or 14%, as compared to the nine months September 30, 2011. The decrease is primarily a result of a decrease in legal expenditures in the current period as a result of the filing of our Registration Statement on Form 10 during the nine months ended September 30, 2011 and prior period losses on the sale of equipment, partially offset by current period losses on the extinguishment of indebtedness.

We expect that our general and administrative expenses will increase as we expand our staff, develop our infrastructure and incur additional costs to support the growth of our business.

Research and development expenses

Research and development expenses are expensed as they are incurred. For the nine months ended September 30, 2012, research and development expenses increased by $246,383, as compared to the nine months ended September 30, 2011. The increase is related to the commencement of our brown fat and disc/spine initiatives in the second quarter of 2012.

We expect that our research and development expenses will continue to increase with the commencement of the aforementioned initiatives.

Interest expense

For the nine months ended September 30, 2012, interest expense increased $305,360, or 193%, as compared to the nine months ended September 30, 2011. The increase was mostly due to an increase in outstanding short-term borrowings in the nine months ended September 30, 2012 as compared to the nine months ended September 30, 2011.

Amortization of debt discount

For the nine months ended September 30, 2012, amortization of debt discount decreased $9,384, or 4%, as compared to the nine months ended September 30, 2011.

Gain on settlement of note and payables, net

For the nine months ended September 30, 2012, gain on settlement of note and payables, net increased $23,077 due to the settlement of a payable to our former chief financial officer.

Liquidity and Capital Resources

Liquidity

We measure our liquidity in a number of ways, including the following:

	September 30,			December 31,
	2012			2011
Cash	$	104,065		$	71,508
Working Capital Deficiency	$	(6,346,039	)	$	(3,788,947	)
Notes Payable (Gross - Current)	$	4,781,685		$	3,190,000

25 | Page

Availability of Additional Funds

Based upon our working capital deficiency of $6,346,039 as of September 30, 2012 and the insignificance of the revenues from inception to September 30, 2012, we require equity and/or debt financing to continue our operations. Between December 2008 and September 30, 2012, we raised an aggregate of $5,809,139 in debt financing and $1,816,300 in equity financing. As of September 30, 2012, our outstanding debt of $4,781,685, together with interest at rates ranging between 8% and 15% per annum, is due on various dates through August 2013. Subsequent to September 30, 2012, we have received equity financing of $575,000 and have exchanged certain notes payable with an aggregate principal balance of $154,500 for equity. We have certain notes payable which are past due. As of the date of this filing, we have not received any notices of default with respect to these notes. As of the date this Quarterly Report on Form 10-Q was filed, our outstanding debt was as follows:

	Principal
Maturity Dates	Amount
Past Due	$	268,500
On Demand		5,000
QE 12/31/12		2,075,000
QE 3/31/13		1,572,500
QE 6/30/13		431,185
QE 9/30/13		250,000
	$	4,602,185

As a result, we believe that the cash we have available will fund our operations only until November 2012. Thereafter, we will need to raise further capital, through the sale of additional equity or debt securities, to support our future operations and to repay our debt (unless, if requested, the debt holders agree to convert their notes into equity or extend the maturity dates of their notes). Our operating needs include the planned costs to operate our business, including amounts required to fund working capital and capital expenditures. Our future capital requirements and the adequacy of our available funds will depend on many factors, including our ability to successfully commercialize our products and services, competing technological and market developments, and the need to enter into collaborations with other companies or acquire other companies or technologies to enhance or complement our product and service offerings.

We may be unable to raise sufficient additional capital when we need it or to raise capital on favorable terms. Debt financing may require us to pledge certain assets and enter into covenants that could restrict certain business activities or our ability to incur further indebtedness, and may contain other terms that are not favorable to our stockholders or us. If we are unable to obtain adequate funds on reasonable terms, we may be required to significantly curtail or discontinue operations or obtain funds by entering into financing agreements on unattractive terms.

These conditions raise substantial doubt about our ability to continue as a going concern. Our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate our continuation as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The financial statements do not include any adjustment that might result from the outcome of this uncertainty.

26 | Page

During the nine months ended September 30, 2012, our sources and uses of cash were as follows:

Net Cash Used in Operating Activities

We experienced negative cash flow from operating activities for the nine months ended September 30, 2012 and 2011 in the amounts of $2,101,468 and $1,695,321, respectively. The cash used in operating activities for the nine months ended September 30, 2012 was primarily due to cash used to fund a net loss of $4,617,627, adjusted for non-cash expenses in the aggregate amount of $1,525,317, partially offset by $990,842 of cash provided by changes in the levels of operating assets and liabilities, primarily as a result of increases in accounts payable plus accrued expenses and other liabilities from the Company’s minimal cash balances during the period. The cash used in operating activities for the nine months ended September 30, 2011 was due to cash used to fund a net loss of $3,331,322, adjusted for non-cash expenses in the aggregate amount of $779,339, partially offset by $856,662 of cash provided by changes in the levels of operating assets and liabilities, primarily as a result of increases in accounts payable plus accrued expenses and other liabilities due to the Company’s minimal cash balances during the period.

Net Cash (Used in) Provided by Investing Activities

During the nine months ended September 30, 2012, cash used in investing activities was $1,002,533, primarily due to cash used to acquire intangible assets in the amount of $1,000,000. During the nine months ended September 30, 2011, cash of $14,228 was provided by investing activities.  

Net Cash Provided by Financing Activities

Cash provided by financing activities during the nine months ended September 30, 2012 and 2011 was $3,136,558 and $1,677,642, respectively. During the nine months ended September 30, 2012, $925,000 of proceeds were from equity financings and $2,211,558 of net proceeds were from debt financings and advances from officers. During the nine months ended September 30, 2011, all of the net proceeds were from debt financings. 

Critical Accounting Policies and Estimates

Additions to our critical accounting policies include the following:

Intangible Assets

Intangible assets are comprised of trademarks and licenses with original estimated useful lives of 10 and 17.7 years (20 year life of underlying patent, less 2.3 years elapsed since patent application), respectively. Once placed into service, the Company amortizes the cost of the intangible assets over their estimated useful lives on a straight line basis.

Revenue Recognition

For the three months ended September 30, 2012, our $5,255 of revenue was entirely attributable to sales of Stem Pearls® skincare products. For the nine months ended September 30, 2012, our revenue consisted of $10,000 of sublicense fees and $5,255 attributable to sales of Stem Pearls® skincare products. Our policy is to recognize product sales when the risk of loss and title to the product transfers to the customer, after taking into account potential returns. We recognize sublicensing and royalty revenue when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) the service is completed without further obligation, (iii) the sales price to the customer is fixed or determinable, and (iv) collectability is reasonably assured.

There are no further material additions to the critical accounting policies set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K filed on April 16, 2012. Please refer to that document for disclosures regarding the critical accounting policies related to our business.

Off-Balance Sheet Arrangements

None.

27 | Page

Item 3: Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4: Controls and Procedures

Disclosure Controls and Procedures

Disclosure controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the Principal Executive and Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Internal controls are procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized, recorded and reported; and (2) our assets are safeguarded against unauthorized or improper use, to permit the preparation of our condensed consolidated financial statements in conformity with United States generally accepted accounting principles.

In connection with the preparation of this Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, management, with the participation of our Principal Executive and Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)). Based upon that evaluation, our Principal Executive and Financial Officer concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q, our disclosure controls and procedures were effective.

Changes in Internal Controls

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f)) during the quarter ended September 30, 2012, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Limitations of the Effectiveness of Control

A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations of any control system, no evaluation of controls can provide absolute assurance that all control issues, if any, within a company have been detected.

28 | Page

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

There are no material pending legal proceedings to which we are a party or to which any of our property is subject, and no such proceedings are known to us to be threatened or contemplated against us.

Item 1A. Risk Factors.

Not applicable.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

During the three months ended September 30, 2012, we issued the following securities in transactions not involving any public offering. For each of the following transactions, we relied upon Section 4(2) of the Securities Act of 1933, as amended, as transactions by an issuer not involving any public offering. For each such transaction, we did not use general solicitation or advertising to market the securities, the securities were offered to a limited number of persons, the investors had access to information regarding us (including information contained in our annual report for the year ended December 31, 2011, our quarterly report for the period ended March 31, 2012, our quarterly report for the period ended June 30, 2012 (released on August 14, 2012), current reports to the Securities and Exchange Commission and press releases made by us), and we were available to answer questions by prospective investors. We reasonably believe that each of the investors is an accredited investor. The proceeds were used to reduce our working capital deficit.

DATE ISSUED	NUMBER OF SHARES		PURCHASER(S)			CONSIDERATION (1)
7/1/12		2,500,000		(6	)	$	40,000	(2)
7/6/12		250,000		(4	)	$	3,448	(5)
7/9/12		2,000,000		(4	)	$	50,000	(3)
7/23/12		4,000,000		(4	)	$	100,000	(3)
7/24/12		250,000		(4	)	$	3,030	(5)
8/1/12		2,500,000		(6	)	$	40,000	(2)
9/17/12		250,000		(4	)	$	2,900	(5)
9/27/12		5,000,000		(4	)	$	100,000	(3)

(1) The value of the non-cash consideration was estimated to be the fair value (relative fair value in the case of shares issued in connection with debt issuance) of our restricted common stock, which was estimated based on (i) historical observations of cash prices paid for our restricted common stock; and (ii) publicly traded prices after taking into account discounts for the applicable restrictions.

(2) Issued in consideration of business advisory services.

(3) In addition, warrants were issued in connection with the common stock.

(4) Accredited investor.

(5) Issued as debt discount in connection with loans.

(6) Consultant.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Not applicable.

29 | Page

Item 6. Exhibits.

Exhibit	Description
31.1	Chief Executive Officer Certification *
31.2	Chief Financial Officer Certification *
32	Section 1350 Certification **
101.INS	XBRL Instance Document **
101.SCH	XBRL Schema Document **
101.CAL	XBRL Calculation Linkbase Document **
101.DEF	XBRL Definition Linkbase Document **
101.LAB	XBRL Label Linkbase Document **
101.PRE	XBRL Presentation Linkbase Document **
*	Filed herewith
**	Furnished herewith

30 | Page

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 2, 2012	BIORESTORATIVE THERAPIES, INC.
		By:	/s/ Mark Weinreb
			Mark Weinreb
			Chief Executive Officer
			(Principal Executive and Financial Officer)

31 | Page

EX-31.1

EXHIBIT 31.1

SECTION 302 CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

I, Mark Weinreb, certify that:

1) I have reviewed this quarterly report on Form 10-Q of BioRestorative Therapies, Inc.;

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 2, 2012

    /s/ Mark Weinreb

  Mark Weinreb

  Principal Executive Officer

EX-31.2

EXHIBIT 31.2

SECTION 302 CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

I, Mark Weinreb, certify that:

1) I have reviewed this quarterly report on Form 10-Q of BioRestorative Therapies, Inc.;

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 2, 2012

    /s/ Mark Weinreb

  Mark Weinreb

  Principal Financial Officer

EX-32

EXHIBIT 32

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350

Pursuant to 18 U.S.C. § 1350, the undersigned officer of BioRestorative Therapies, Inc. (the “Company”) hereby certifies that the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 2, 2012	/s/ Mark Weinreb
	Mark Weinreb
	Principal Executive and Financial Officer

The foregoing certification is being furnished solely pursuant to 18 U.S.C. § 1350 and is not being filed as part of the Report or as a separate disclosure document.

XML

Subsequent Events - Additional Information (Detail) (USD $)					9 Months Ended		1 Months Ended		9 Months Ended
	Sep. 30, 2012	Apr. 09, 2012	Sep. 30, 2012 Minimum	Sep. 30, 2012 Maximum	Sep. 30, 2012 Notes Payable, Extended	Sep. 30, 2012 Subsequent Event	Aug. 14, 2012 Subsequent Event Issuance of Debt	Sep. 30, 2012 Subsequent Event Issuance of Debt Notes Payable, Extended	Sep. 30, 2012 Subsequent Event Issuance of Equity	Sep. 30, 2012 Subsequent Event Issuance of Equity Minimum	Sep. 30, 2012 Subsequent Event Issuance of Equity Maximum	Sep. 30, 2012 Subsequent Event Conversion of Debt Into Equity
Subsequent Event [Line Items]
Debt instrument, face amount					$ 1,772,500			$ 0				$ 154,500
Debt instrument, fair value of common stock issued					12,372
Warrants to purchase common stock shares	12,750,000	4,000,000							11,000,000			3,090,000
Warrant exercisable term	5 years	5 years							5 years
Warrant exercise price		$ 0.03	$ 0.030	$ 0.080						$ 0.03	$ 0.080
Debt instrument, interest rate					14.00%
Stock issued, price per share										$ 0.020	$ 0.025
Warrants aggregate grant date value	170,451	60,400							164,700			46,968
Stock issued, shares									25,000,000			7,725,000
Amount raised through equity financing						$ 575,000	$ 0

XML

Summarized Information Related to Stock Warrants (Detail) (USD $)	9 Months Ended
	Sep. 30, 2012
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Number of Warrants	137,500,000
Warrants Exercisable, Weighted Average Remaining Life In Years	4 years 6 months
Warrants Exercisable, Exercisable Number of Warrants	75,500,000
Exercise Price 1
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	0.010
Warrants Outstanding, Number of Warrants	2,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	1 year 9 months 18 days
Warrants Exercisable, Exercisable Number of Warrants	2,000,000
Exercise Price 2
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	0.020
Warrants Outstanding, Number of Warrants	2,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	4 years 3 months 18 days
Warrants Exercisable, Exercisable Number of Warrants	2,000,000
Exercise Price 3
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	0.030
Warrants Outstanding, Number of Warrants	88,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	4 years 6 months
Warrants Exercisable, Exercisable Number of Warrants	61,000,000
Exercise Price 4
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	0.035
Warrants Outstanding, Number of Warrants	2,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	4 years 6 months
Warrants Exercisable, Exercisable Number of Warrants	2,000,000
Exercise Price 5
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	0.050
Warrants Outstanding, Number of Warrants	6,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	4 years 9 months 18 days
Warrants Exercisable, Exercisable Number of Warrants	6,000,000
Exercise Price 6
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	0.080
Warrants Outstanding, Number of Warrants	35,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	5 years
Warrants Exercisable, Exercisable Number of Warrants	2,500,000
Exercise Price 7
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Exercise Price	Variable	[1]
Warrants Outstanding, Number of Warrants	35,000,000
Warrants Exercisable, Weighted Average Remaining Life In Years	0 years
Warrants Exercisable, Exercisable Number of Warrants	0

[1] Warrants to purchase 35,000,000 shares of common stock, which have an exercise price which is the greater of $0.03 per share or the fair market value of the common stock on the date certain performance criteria is met, have not been included in the calculation of the weighted average price of options granted. See Note 4 Intangible Assets.

XML

Intangible Assets - Additional Information (Detail) (USD $)	1 Months Ended	3 Months Ended		9 Months Ended		1 Months Ended	9 Months Ended	1 Months Ended
	Apr. 06, 2012	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Apr. 06, 2012 Patents	Sep. 30, 2012 Patents	Apr. 06, 2012 First Tranche	Apr. 06, 2012 Second Tranche	Apr. 06, 2012 Third Tranche	Apr. 06, 2012 License Agreement	Jan. 27, 2012 License Agreement	Jan. 27, 2012 License Agreement Maximum	Jan. 27, 2012 License Agreement Maximum Monthly Payment
Finite-Lived Intangible Assets [Line Items]
Percentage of legal fees agreed to be reimbursed												25.00%
Legal fees agreed to be reimbursed													$ 100,000	$ 4,500
Net License fee paid											1,000,000
Sub-license fee received											10,000
Warrant issued for the purchase of common stock								15,000,000	17,500,000	17,500,000	50,000,000
Number of tranches	3
Exercise price of warrant								$ 0.03	$ 0.03	$ 0.03
Grant date value								226,500
Payment capitalized as intangible asset	1,000,000							226,500
Estimated useful life	17 years 8 months 12 days					20 years	20 years
Estimated useful life, since patent application	2 years 3 months 18 days			2 years 3 months 18 days
Amortization expense		$ 17,453	$ 92	$ 34,998	$ 276

XML

Information Related to Stock Options (Detail) (USD $)	9 Months Ended
	Sep. 30, 2012
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Number of Options	157,925,000
Options Exercisable, Weighted Average Remaining Life In Years	8 years
Options Exercisable, Exercisable Number of Options	77,325,667
Exercise Price 1
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.010
Options Outstanding, Number of Options	22,000,000
Options Exercisable, Weighted Average Remaining Life In Years	5 years 3 months 18 days
Options Exercisable, Exercisable Number of Options	22,000,000
Exercise Price 2
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.020
Options Outstanding, Number of Options	1,500,000
Options Exercisable, Weighted Average Remaining Life In Years	9 years
Options Exercisable, Exercisable Number of Options	1,400,000
Exercise Price 3
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.021
Options Outstanding, Number of Options	114,000,000
Options Exercisable, Weighted Average Remaining Life In Years	9 years 4 months 24 days
Options Exercisable, Exercisable Number of Options	48,666,667
Exercise Price 4
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.022
Options Outstanding, Number of Options	250,000
Options Exercisable, Weighted Average Remaining Life In Years	4 years 8 months 12 days
Options Exercisable, Exercisable Number of Options	250,000
Exercise Price 5
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.024
Options Outstanding, Number of Options	500,000
Options Exercisable, Weighted Average Remaining Life In Years	3 years 8 months 12 days
Options Exercisable, Exercisable Number of Options	500,000
Exercise Price 6
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.025
Options Outstanding, Number of Options	2,150,000
Options Exercisable, Weighted Average Remaining Life In Years	4 years 2 months 12 days
Options Exercisable, Exercisable Number of Options	1,484,000
Exercise Price 7
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items]
Options Outstanding, Exercise Price	0.028
Options Outstanding, Number of Options	17,525,000
Options Exercisable, Weighted Average Remaining Life In Years	6 years 6 months
Options Exercisable, Exercisable Number of Options	3,025,000

XML

Going Concern and Management Plans

9 Months Ended

Sep. 30, 2012

Development Stage Enterprises [Abstract]

Going Concern and Management Plans

Note 2 – Going Concern and Management Plans

As of September 30, 2012, the Company had a working capital deficiency and a stockholders’ deficiency of $6,346,039 and $5,077,852, respectively. The Company has not generated significant revenues and incurred net losses of $12,152,489 during the period from December 30, 2008 (inception) through September 30, 2012. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

The Company's primary source of operating funds since inception has been its stockholders and note financings. The Company intends to continue to raise additional capital through private debt and equity investors. The Company is currently a development stage company and there is no assurance that these funds will be sufficient to enable the Company to fully complete its development activities or attain profitable operations.

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with GAAP, which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Subsequent to September 30, 2012, the Company raised $575,000 through equity financing and has converted certain notes payable with an aggregate principal balance of $154,500 into equity. As a result, the Company expects that the cash it has available will fund its operations only until November 2012. The Company currently has notes payable aggregating $268,500 which are past their maturity dates. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. However, there can be no assurance that the Company will be successful in extending or converting these notes. See Note 9 – Subsequent Events for additional details.

XML

Commitments And Contingencies - Additional Information (Detail) (USD $)	3 Months Ended		9 Months Ended		45 Months Ended		1 Months Ended		1 Months Ended		3 Months Ended	9 Months Ended	1 Months Ended	12 Months Ended	1 Months Ended						1 Months Ended			3 Months Ended	9 Months Ended		1 Months Ended			1 Months Ended	0 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Apr. 09, 2012	Sep. 12, 2012 Settlement Agreement [Member]	Sep. 30, 2012 Settlement Agreement [Member]	Jun. 15, 2012 Assignment Agreement	Jun. 15, 2012 Research and Development Arrangement	Sep. 30, 2012 Research and Development Arrangement	Sep. 30, 2012 Research and Development Arrangement	Apr. 18, 2012 Marketing Consulting Services Agreement	Dec. 31, 2011 Marketing Consulting Services Agreement	Apr. 18, 2012 Marketing Consulting Services Agreement Period 1	Apr. 18, 2012 Marketing Consulting Services Agreement Period 2	Jun. 01, 2012 Business Advisory Services	May 22, 2012 Business Advisory Services	Apr. 18, 2012 Business Advisory Services	Jun. 01, 2012 Business Advisory Services Monthly Payment	Apr. 18, 2012 Business Advisory Services Period 1	Apr. 18, 2012 Business Advisory Services Period 2	Apr. 03, 2012 Investor Relations Services	Sep. 30, 2012 Investor Relations Services	Sep. 30, 2012 Investor Relations Services	Jul. 16, 2012 Investor Relations Services	Feb. 10, 2012 Chief Executive Officer Employment Agreements	Feb. 10, 2012 Chief Executive Officer Employment Agreements First Anniversary Of Grant Date	Feb. 10, 2012 Chief Executive Officer Employment Agreements Second Anniversary of Grant Date	Jan. 04, 2012 Chief Financial Officer	Aug. 16, 2012 Scientific Advisory Services [Member]
Commitments and Contingencies Disclosure [Line Items]
Operating lease rent expense	$ 27,000	$ 20,000	$ 77,000	$ 60,000	$ 208,000
Cash payment in exchange for patents			1,000,000	0	1,003,676				15,000
Agreement term										3 years							3 months	1 year					6 months
Payment for each twelve month period of agreement										500,000
Percentage of royalty agreed to be paid										5.00%
Royalty period										20 years
Research and development	189,610	0	246,383	0	270,003						161,000	197,000
Agreement expiration date														Dec. 31, 2012
Fees payable for services per month														10,000					10,000				15,000
Warrant exercisable term	5 years		5 years		5 years	5 years							5 years	5 years					5 years
Warrant issued for the purchase of common stock													15,000,000	2,000,000					12,000,000
Exercise price of warrant													$ 0.03	$ 0.02					$ 0.03
Grant date fair value													226,500	12,800					181,200
Expected bonus payment													20,000		10,000	10,000			20,000		10,000	10,000
Expected bonus payment date															Aug. 31, 2012	Dec. 31, 2012					Aug. 31, 2012	Dec. 31, 2012
Warrants vesting date													Jan. 01, 2013						Jan. 01, 2013
Issuance of warrants to purchase common stock	12,750,000		12,750,000		12,750,000	4,000,000
Warrants exercise price						$ 0.03
Warrants aggregate grant date value	170,451		170,451		170,451	60,400																									151,000
Agreement expiration date																			Dec. 31, 2012
Additional fees payable for services																			90,000												10,000
Common stock issued to consultant																		87,500
Fair value of common stock issued to consultant																	40,000	1,400
Common stock to be issued to consultant																	7,500,000	87,500		2,500,000
Termination notice period																	5 days						60 days				90 days
Fees payable for services per month unless the agreement is terminated 30 days prior to the end of the six-month period																							10,000			5,000
Consulting expense	424,169	146,910	1,252,135	582,165	3,472,743																			15,000	60,000
Employment extension period																											2 years
Employment agreement expiration date																											2015-10
Discretionary bonus																											70,000
Employment agreement successive extension period unless either party provides ninety days written notice																											1 year
Stock option term																											10 years
Option granted to CEO to purchase common stock																											50,000,000
Stock-based compensation, stock option vested ratio																											0.3333	0.3333	0.3333
Remaining amount from termination agreement																														46,154
Settlement agreement amount																														23,077
Gain on settlement																														23,077
Minimum amount to be raised for monthly payment of consultant fees																															3,000,000
Maximum number of shares granted																															10,000,000
Common stock exercise price			$ 0.022																								$ 0.021				$ 0.028
Number of shares immediately vest on date of grant																															2,000,000
Number of shares vest on first anniversary of the date of grant																															2,000,000
Number of shares vest on second anniversary of the date of grant																															2,000,000
Number of shares vest on receipt of research grant exceeding $150,000																															2,000,000
Number of shares vest on receipt of another research grant exceeding $150,000																															2,000,000
Warrant grant date fair value							$ 3,775
Aggregate grant date value of common stock recognized																															$ 30,000
Warrant expiration term							5 years
Number of shares called by warrants							250,000
Warrant exercise price								$ 0.03

XML

Notes Payable - Additional Information (Detail) (USD $)	3 Months Ended		9 Months Ended		45 Months Ended			1 Months Ended		9 Months Ended			9 Months Ended		1 Months Ended				9 Months Ended		9 Months Ended				9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Apr. 09, 2012	Jun. 06, 2012 Repayment of Debt	Jun. 06, 2012 Repayment of Debt Initial Payment	Sep. 30, 2012 Minimum	Sep. 30, 2012 Minimum Repayment of Debt	Sep. 30, 2012 Minimum Repayment of Debt Initial Payment	Sep. 30, 2012 Maximum	Sep. 30, 2012 Maximum Repayment of Debt	Sep. 30, 2012 Maximum Repayment of Debt Initial Payment	Jun. 06, 2012 Maximum Repayment of Debt Year Three	Aug. 08, 2012 Maximum Repayment of Debt Year Four	Jun. 06, 2012 Maximum Repayment of Debt Year Four	Jun. 06, 2012 Maximum Repayment of Debt Year Five	Sep. 30, 2012 In exchange of notes payable	Jun. 06, 2012 In exchange of notes payable	Sep. 30, 2012 In exchange of notes payable Minimum	Sep. 30, 2012 In exchange of notes payable Maximum	Sep. 30, 2012 Notes Payable, Extended	Sep. 30, 2012 Notes Payable, Extended Maximum	Sep. 30, 2012 Exchangeable Notes Payable
Debt Instrument [Line Items]
Debt instrument, face amount							$ 600,000												$ 2,241,685	$ 2,241,685			$ 1,772,500		$ 600,000
Debt instrument, shares of common stock issued																			2,760,000				1,375,000
Debt instrument, fair value of common stock issued																			23,209				12,372
Warrant exercisable term	5 years		5 years		5 years	5 years													5 years						5 years
Warrants to purchase common stock	12,750,000		12,750,000		12,750,000	4,000,000													25,500,000						12,000,000
Warrants exercise price						$ 0.03			$ 0.030			$ 0.080									$ 0.03	$ 0.05			$ 0.03
Debt instrument, fair value of warrant issued																			208,981
Debt instrument, maturity period																					3 months	12 months
Debt instrument, interest rate																						14.00%	14.00%
Mandatory prepayment of note, percentage of revenue										5.00%			10.50%
Royalty payments, percentage								2.80%			0.50%			2.80%
Royalty Payments															175,000	100,000	175,000	175,000
Debt instrument, maturity month and year																								2013-06
Repayments of notes payable			50,000	209,858	535,222
Shares of common stock for debt exchange																									30,000,000
Common Stock And Warrants aggregate grant date value																									653,640
Loss on extinguishment			(53,640)	0	(53,640)																				53,640
Amortization of debt discount	99,501	85,426	254,888	264,272	810,984
Notes Payable Past Maturity Dates	268,500		268,500		268,500
Repayments of notes payable			$ 50,000	$ 209,858	$ 535,222

XML

Stockholders' Deficiency - Additional Information (Detail) (USD $)	3 Months Ended		9 Months Ended		45 Months Ended						1 Months Ended				9 Months Ended	3 Months Ended	9 Months Ended		1 Months Ended	3 Months Ended	9 Months Ended	45 Months Ended	3 Months Ended		9 Months Ended		45 Months Ended	3 Months Ended		9 Months Ended		45 Months Ended	1 Months Ended					1 Months Ended			1 Months Ended				3 Months Ended		9 Months Ended		45 Months Ended	3 Months Ended		9 Months Ended		45 Months Ended		1 Months Ended		3 Months Ended		9 Months Ended		45 Months Ended	3 Months Ended		9 Months Ended		45 Months Ended	9 Months Ended	1 Months Ended		9 Months Ended	1 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Jul. 17, 2012	Jul. 16, 2012	Apr. 09, 2012	Feb. 10, 2012	Dec. 31, 2011	Apr. 02, 2012 Chief Executive Officer Employment Agreements	Feb. 10, 2012 Chief Executive Officer Employment Agreements	Feb. 10, 2012 First Anniversary Of Grant Date Chief Executive Officer Employment Agreements	Feb. 10, 2012 Second Anniversary of Grant Date Chief Executive Officer Employment Agreements	Sep. 30, 2012 Cash	Sep. 30, 2012 Warrants	Sep. 30, 2012 Warrants	Sep. 30, 2012 Common Stock Awards	Jun. 11, 2012 Consultant Awards	Sep. 30, 2012 Consultant Awards Warrants	Sep. 30, 2012 Consultant Awards Warrants	Sep. 30, 2012 Consultant Awards Warrants	Sep. 30, 2012 Consultant Awards Stock Options	Sep. 30, 2011 Consultant Awards Stock Options	Sep. 30, 2012 Consultant Awards Stock Options	Sep. 30, 2011 Consultant Awards Stock Options	Sep. 30, 2012 Consultant Awards Stock Options	Sep. 30, 2012 Consultant Awards Common Stock Awards	Sep. 30, 2011 Consultant Awards Common Stock Awards	Sep. 30, 2012 Consultant Awards Common Stock Awards	Sep. 30, 2011 Consultant Awards Common Stock Awards	Sep. 30, 2012 Consultant Awards Common Stock Awards	May 03, 2012 Employee Awards	Feb. 10, 2012 Employee Awards	May 03, 2012 Employee Awards First Anniversary Of Grant Date	May 03, 2012 Employee Awards Second Anniversary of Grant Date	May 03, 2012 Employee Awards Third Anniversary Of Grant Date	Feb. 10, 2012 Employee Awards Shares issued to CEO pursuant to employment agreement	Feb. 10, 2012 Employee Awards Shares issued to CEO pursuant to employment agreement First Anniversary Of Grant Date	Feb. 10, 2012 Employee Awards Shares issued to CEO pursuant to employment agreement Second Anniversary of Grant Date	Feb. 10, 2012 Employee Awards Employee	Feb. 10, 2012 Employee Awards Employee First Anniversary Of Grant Date	Jun. 15, 2012 Employee Awards In connection with the University of Utah Research Agreement	Jun. 15, 2012 Employee Awards Subject to the satisfaction of certain performance conditions	Sep. 30, 2012 Employee Awards Stock Options	Sep. 30, 2011 Employee Awards Stock Options	Sep. 30, 2012 Employee Awards Stock Options	Sep. 30, 2011 Employee Awards Stock Options	Sep. 30, 2012 Employee Awards Stock Options	Sep. 30, 2012 Employee Awards Common Stock Awards	Sep. 30, 2011 Employee Awards Common Stock Awards	Sep. 30, 2012 Employee Awards Common Stock Awards	Sep. 30, 2011 Employee Awards Common Stock Awards	Sep. 30, 2012 Employee Awards Common Stock Awards	Apr. 21, 2012 Non-Employee Director Awards	Feb. 10, 2012 Non Employee Director	Feb. 10, 2012 Non Employee Director First Anniversary Of Grant Date	Sep. 30, 2012 Non Employee Director Stock Options	Sep. 30, 2011 Non Employee Director Stock Options	Sep. 30, 2012 Non Employee Director Stock Options	Sep. 30, 2011 Non Employee Director Stock Options	Sep. 30, 2012 Non Employee Director Stock Options	Sep. 30, 2012 Non Employee Director Common Stock Awards	Sep. 30, 2011 Non Employee Director Common Stock Awards	Sep. 30, 2012 Non Employee Director Common Stock Awards	Sep. 30, 2011 Non Employee Director Common Stock Awards	Sep. 30, 2012 Non Employee Director Common Stock Awards	Sep. 30, 2012 Common Stock Cash	Feb. 10, 2012 Minimum	Sep. 30, 2012 Minimum	Sep. 30, 2012 Minimum Common Stock Cash	Feb. 10, 2012 Maximum	Sep. 30, 2012 Maximum	Sep. 30, 2012 Maximum Common Stock Cash
Stockholders Equity Note Disclosure [Line Items]
Common stock, Authorized	1,500,000,000		1,500,000,000		1,500,000,000	300,000,000	200,000,000		1,500,000,000	800,000,000
Reverse stock split ratio																																																																					0.1			0.0067
Issuance of common stock, shares																												5,000,000		10,010,600																																						38,000,000
Shares issued, per share															$ 0.025																																																								$ 0.020			$ 0.025
Sales of common stock and warrants for cash			$ 925,000	$ 0	$ 1,816,300
Issuance of warrants to purchase common stock	12,750,000		12,750,000		12,750,000			4,000,000
Warrant exercisable term	5 years		5 years		5 years			5 years
Warrants exercise price								$ 0.03																																																														$ 0.030			$ 0.080
Warrants aggregate grant date value	170,451		170,451		170,451			60,400
Aggregate grant date value of common stock recognized																$ 0.014	$ 0.013	$ 0.01413
Stock-based compensation expense																				147,669	340,780	393,968	31,817	1,217	38,361	10,749	50,326	80,000	53,055	141,415	189,702	1,540,395													38,477	4,253	262,089	26,715	726,338	0	0	0	123,900	123,900				58,500	0	383,500	0	541,903	0	10,325	10,325	61,950	82,600
Unrecognized stock-based compensation expense																				143,894	143,894	143,894	109,844		109,844		109,844																		280,804		280,804		280,804									84,500		84,500		84,500
Weighted average amortization period of unrecognized stock-based compensation expense																					3 months 18 days				1 year 9 months 18 days																						1 year 9 months 18 days													4 months 24 days
Weighted average estimated fair value of stock options granted	$ 0.014	$ 0.008	$ 0.009	$ 0.008
Stock-based compensation, stock options term												10 years							5 years														10 years	10 years																						10 years
Stock-based compensation, stock option granted			131,800,000																250,000														7,550,000	54,000,000				50,000,000			4,000,000															60,000,000
Stock-based compensation, stock options granted, exercise price			$ 0.022									$ 0.021							$ 0.022														$ 0.028	$ 0.021																						$ 0.021
Stock-based compensation, stock options vested ratio												0.3333	0.3333	0.3333																								0.3333	0.3333	0.3333	0.5	0.5														0.5	0.5
Stock-based compensation, stock options granted, grant date fair value																			3,300														117,010	421,200																						468,000
Number of employees who were granted stock options																																	2
Stock granted vested											35,000,000																						1,550,000																						5,000,000
Stock-based compensation, stock options vested																																	25,000										1,000,000	5,000,000
Stock-based compensation, stock options expected to vest																																			525,000	500,000	500,000
Issuance of common stock															675,000													41,400		61,415
Finance raised during a period											2,000,000
Tax liability of CEO funded by the company											$ 115,000

XML

Black-Scholes Option Pricing Model to Warrant Granted, Weighted Average Assumptions (Detail) (Warrants)	3 Months Ended	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2012
Warrants
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Risk free interest rate	0.65%	0.75%
Expected term (years)	5 years	5 years
Expected volatility	183.00%	182.93%
Expected dividends	0.00%	0.00%

XML

Business Organization and Nature of Operations

9 Months Ended

Sep. 30, 2012

Organization, Consolidation and Presentation Of Financial Statements [Abstract]

Business Organization and Nature of Operations

Note 1 – Business Organization, Nature of Operations, and Basis of Presentation

BioRestorative Therapies, Inc. (and including its subsidiaries, “BRT” or the “Company”) is a development stage enterprise whose primary activities since inception have been the development of its business plan, negotiating strategic alliances and other agreements, raising capital and the sponsorship of research and development activities. BRT develops medical procedures using cell and tissue protocols, primarily involving adult stem cells (non-embryonic) designed for patients to undergo minimally invasive cellular-based treatments. BRT’s “brtxDISC™ Program” (Disc Implanted Stem Cells) is designed to offer a non-surgical cellular therapy for the treatment and relief of bulging and herniated discs. BRT’s “ThermoStem™ Program” (Brown Fat Stem Cells) focuses on treatments for metabolic disorders, specifically targeting Type 2 Diabetes and obesity by using brown fat stem cells. BRT’s Stem Pearls brand offers plant stem cell-based cosmetic skincare products that are available for purchase online at http://www.stempearls.com.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by GAAP for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the condensed consolidated financial statements of the Company as of September 30, 2012, for the three and nine months ended September 30, 2012 and 2011 and for the period from December 30, 2008 (inception) to September 30, 2012. The results of operations for the three and nine months ended September 30, 2012 are not necessarily indicative of the operating results for the full year ending December 31, 2012. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related disclosures of the Company as of December 31, 2011 and for the year then ended, and for the period from December 30, 2008 (inception) to December 31, 2011, which were filed with the Securities and Exchange Commission on Form 10-K on April 16, 2012.

XML

Summary of Warrant Activity (Detail) (Warrants, USD $)	9 Months Ended
	Sep. 30, 2012
Warrants
Number of Warrants
Outstanding, December 31, 2011	4,000,000
Granted	133,500,000
Exercised	0
Forfeited	0
Ending Balance	137,500,000
Exercisable, September 30, 2012	75,500,000
Weighted Average Exercise Price
Beginning Balance	$ 0.020
Granted	$ 0.032	[1]
Exercised	$ 0
Forfeited	$ 0
Ending Balance	$ 0.031
Exercisable, September 30, 2012	$ 0.033
Weighted Average Remaining Life (In Years)
Outstanding, September 30, 2012	4 years 6 months
Exercisable, September 30, 2012	4 years 6 months
Aggregate Intrinsic Value
Outstanding, September 30, 2012	$ 12,000
Exercisable, September 30, 2012	$ 12,000

[1] Warrants to purchase 35,000,000 shares of common stock, which have an exercise price which is the greater of $0.03 per share or the fair market value of the common stock on the date certain performance criteria is met, have not been included in the calculation of the weighted average price of options granted. See Note 4 Intangible Assets.

XML

Condensed Consolidated Balance Sheets (USD $)	Sep. 30, 2012	Dec. 31, 2011
Current Assets:
Cash	$ 104,065	$ 71,508
Prepaid expenses and other current assets	25,233	46,915
Total Current Assets	129,298	118,423
Property and equipment, net	68,962	94,827
Intangible assets, net	1,194,810	3,308
Security deposit	4,415	4,415
Total Assets	1,397,485	220,973
Current Liabilities:
Accounts payable	699,846	426,184
Accrued expenses and other current liabilities	1,106,465	440,229
Advances from officer	26,058	0
Notes payable, net of debt discount of $138,717 and $149,043 at September 30, 2012 and December 31, 2011, respectively	4,642,968	3,040,957
Total Current Liabilities	6,475,337	3,907,370
Commitments and contingencies
Stockholders' Deficiency:
Preferred stock, $0.01 par value; Authorized, 1,000,000 shares; none issued and outstanding at September 30, 2012 and December 31, 2011	0	0
Common stock, $0.001 par value; Authorized, 1,500,000,000 and 800,000,000 shares at September 30, 2012 and December 31, 2011, respectively; Issued 717,760,445 and 635,614,845 shares at September 30, 2012 and December 31, 2011, respectively; Outstanding 689,829,411 and 607,683,811 shares at September 30, 2012 and December 31, 2011, respectively	717,760	635,615
Additional paid-in capital	6,378,513	3,234,486
Deficit accumulated during development stage	(12,142,125)	(7,524,498)
Treasury stock, at cost, 27,931,034 shares at September 30, 2012 and December 31, 2011	(32,000)	(32,000)
Total Stockholders' Deficiency	(5,077,852)	(3,686,397)
Total Liabilities and Stockholders' Deficiency	$ 1,397,485	$ 220,973

XML

Condensed Consolidated Statement of Changes in Stockholders' Deficiency (Parenthetical) (USD $)	9 Months Ended
	Sep. 30, 2012
Shares issued for consulting services | Issuance During Period 1st
Shares issued, per share	$ 0.008
Shares issued for consulting services | Issuance During Period 2nd
Shares issued, per share	$ 0.016
As debt discount in connection with notes payable | Issuance During Period 1st
Shares issued, per share	$ 0.007
Warrant issued, per share	$ 0.007
As debt discount in connection with notes payable | Issuance During Period 2nd
Shares issued, per share	$ 0.008
Warrant issued, per share	$ 0.014
As debt discount in connection with notes payable | Issuance During Period 3rd
Shares issued, per share	$ 0.014
Warrant issued, per share	$ 0.013
As debt discount in connection with notes payable | Issuance During Period 4th
Shares issued, per share	$ 0.012
In partial exchange for intangible asset | Issuance During Period 2nd
Warrant issued, per share	$ 0.015
In exchange of notes payable
Shares issued, per share	$ 0.020
Cash
Shares issued, per share	$ 0.025
Cash 2nd
Shares issued, per share	$ 0.020

XML

Black-Scholes Option Pricing Model to Stock Option Granted, Weighted Average Assumptions (Detail) (Stock Options)	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Stock Options
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Risk free interest rate	0.83%	1.63%	0.91%	1.63%
Expected term (years)	5 years	4 years 5 months 8 days	5 years 4 months 13 days	4 years 5 months 8 days
Expected volatility	183.00%	207.00%	182.14%	207.00%
Expected dividends	0.00%	0.00%	0.00%	0.00%

XML

Summary of Significant Accounting Policies - Additional Information (Detail) (USD $)	1 Months Ended	9 Months Ended				9 Months Ended		1 Months Ended	9 Months Ended
	Apr. 06, 2012	Sep. 30, 2012	Sep. 30, 2012 Stem Pearls Skincare Products [Member]	Sep. 30, 2012 Exercise Price 1	Sep. 30, 2012 Exercise Price 1 Minimum	Sep. 30, 2012 Trademarks	Sep. 30, 2012 Licenses	Apr. 06, 2012 Patents	Sep. 30, 2012 Patents	Sep. 30, 2012 Lender Concentration Risk	Sep. 30, 2012 Stock Options	Sep. 30, 2011 Stock Options	Sep. 30, 2012 Warrants	Sep. 30, 2011 Warrants	Sep. 30, 2011 Restricted Stock
Summary Of Significant Accounting Policies [Line Items]
Deposited with an offshore financial institution		$ 128
Percentage of the company's notes payable sourced from a single entity										74.00%
Maturity date of notes payable										2012-11
Estimated useful lives	17 years 8 months 12 days					10 years	17 years 8 months 12 days	20 years	20 years
Useful life lapsed since patent application	2 years 3 months 18 days	2 years 3 months 18 days
Exercisable options		77,325,667		22,000,000	22,000,000
Exercisable warrants		75,500,000		2,000,000	2,000,000
Option, Exercise Price				$ 0.01
Warrant, Exercise Price				$ 0.010	$ 0.01
Restricted stock value		$ 0.01
Securities excluded from computation of earning per share											135,925,000	27,150,000	135,500,000	2,000,000	40,000,000
Sublicense Fees			$ 5,255

XML

Summary of Option Activity (Detail) (USD $)	9 Months Ended
	Sep. 30, 2012
Number of Options
Outstanding, December 31, 2011	26,150,000
Granted	131,800,000
Exercised	0
Forfeited	(25,000)
Outstanding, September 30, 2012	157,925,000
Exercisable, September 30, 2012	77,325,667
Weighted Average Exercise Price
Outstanding, December 31, 2011	$ 0.012
Granted	$ 0.022
Exercised	$ 0
Forfeited	$ 0.028
Outstanding, September 30, 2012	$ 0.020
Exercisable, September 30, 2012	$ 0.018
Weighted Average Remaining Life In Years
Outstanding, September 30, 2012	8 years 4 months 24 days
Exercisable, September 30, 2012	8 years
Intrinsic Value
Outstanding, September 30, 2012	$ 132,000
Exercisable, September 30, 2012	$ 132,000

XML

Amortization of Intangible Assets (Detail) (USD $)	1 Months Ended	9 Months Ended
	Apr. 06, 2012	Sep. 30, 2012
Accumulated Amortization [Line Items]
Balance as of January 1, 2012		$ 368
Amortization expense		(34,998)
Balance as of September 30, 2012		35,366
Range of estimated useful lives in years	17 years 8 months 12 days
Patents and Trademarks
Accumulated Amortization [Line Items]
Balance as of January 1, 2012		368
Amortization expense		(276)
Balance as of September 30, 2012		644
Range of estimated useful lives in years		10 years
Licenses
Accumulated Amortization [Line Items]
Amortization expense		(34,722)
Balance as of September 30, 2012		$ 34,722
Range of estimated useful lives in years		17 years 8 months 12 days

XML

Condensed Consolidated Statements of Cash Flows (USD $)	9 Months Ended		45 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012
Cash Flows From Operating Activities
Net loss	$ (4,617,627)	$ (3,331,322)	$ (12,152,489)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of debt discount	254,888	264,272	810,984
Depreciation and amortization	63,396	77,717	208,578
Loss on sale of property and equipment	0	24,333	21,614
Stock-based compensation	1,176,470	413,017	3,458,621
Loss on extinguishment of notes payable	53,640	0	53,640
Gain on settlement of note and payables, net	(23,077)	0	(106,525)
Changes in operating assets and liabilities:
Prepaid expenses and other current assets	21,682	(49,616)	(25,233)
Security deposit	0	(4,415)	(4,415)
Accounts payable	273,662	498,141	642,365
Accrued expenses and other current liabilities	695,498	412,552	1,248,227
Total Adjustments	2,516,159	1,636,001	6,307,856
Net Cash Used in Operating Activities	(2,101,468)	(1,695,321)	(5,844,633)
Cash Flows From Investing Activities
Purchases of property and equipment	(2,533)	(17,772)	(165,776)
Proceeds from sale of property and equipment	0	32,000	32,000
Acquisition of intangible assets	(1,000,000)	0	(1,003,676)
Net Cash (Used in) Provided by Investing Activities	(1,002,533)	14,228	(1,137,452)
Cash Flows From Financing Activities
Proceeds from notes payable	2,235,500	1,887,500	5,809,139
Repayments of notes payable	(50,000)	(209,858)	(535,222)
Advances from officer	48,058	0	74,058
Repayment of advances from officer	(22,000)	0	(48,000)
Proceeds from exercise of warrants	0	0	1,875
Repurchase of common stock	0	0	(32,000)
Sales of common stock and warrants for cash	925,000	0	1,816,300
Net Cash Provided by Financing Activities	3,136,558	1,677,642	7,086,150
Net Increase (Decrease) In Cash	32,557	(3,451)	104,065
Cash - Beginning	71,508	18,074	0
Cash - Ending	104,065	14,623	104,065
Cash paid during the period for:
Interest	379,129	95,082	582,126
Non-cash investing and financing activities:
Shares issued as debt discount in connection with notes payable	35,581	325,529	733,749
Purchase of property and equipment for note payable	0	0	291,055
Purchase of property and equipment for account payable	0	0	60,000
Accrued payable for treasury shares repurchased	0	0	7,000
Shares reissued to former President	0	12,577	12,577
Property and equipment returned in connection with settlement of note payable, net	0	0	226,043
Shares and warrants issued in exchange of notes payable	653,640	0	653,640
Reclassification Of Accrued Interest In Connection With Note Payable Issuance	6,185	0	6,185
As debt discount in connection with notes payable
Non-cash investing and financing activities:
Shares issued	35,581	325,529	733,749
Warrants issued as debt discount in connection with notes payable	208,981	0	208,981
Shares issued in connection with reverse recapitalization
Non-cash investing and financing activities:
Shares issued	0	0	362,000
Shares issued pursuant to reverse recapitalization and subsequently cancelled
Non-cash investing and financing activities:
Shares issued	0	0	146,195
In partial exchange for intangible asset
Non-cash investing and financing activities:
Warrants issued as debt discount in connection with notes payable	$ 226,500	$ 0	$ 226,500

XML

Condensed Consolidated Balance Sheets (Parenthetical) (USD $)	Sep. 30, 2012	Dec. 31, 2011
Notes payable, debt discount	$ 138,717	$ 149,043
Preferred stock, par value	$ 0.01	$ 0.01
Preferred stock, Authorized	1,000,000	1,000,000
Preferred stock, issued	0	0
Preferred stock, outstanding	0	0
Common stock, par value	$ 0.001	$ 0.001
Common stock, Authorized	1,500,000,000	800,000,000
Common stock, Issued	717,760,445	635,614,845
Common stock, Outstanding	689,829,411	607,683,811
Treasury stock, at cost, shares	27,931,034	27,931,034

XML

Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2012

Accounting Policies [Abstract]

Principles of Consolidation

Principles of Consolidation

The unaudited condensed consolidated financial statements of the Company include the accounts of Stem Cell Cayman Ltd. (“Cayman”), Stem Pearls, LLC and Lipo Rejuvenation Centers, Inc. All significant intercompany transactions have been eliminated in the consolidation. On April 16, 2012, Lipo Rejuvenation Centers, Inc., an inactive entity, was dissolved.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, debt discount and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates, and could cause actual results to differ from those estimates.

Concentrations and Credit Risk

Concentrations and Credit Risk

The Company maintains deposits in a financial institution which is insured by the Federal Deposit Insurance Corporation (“FDIC”). At various times, the Company has deposits in this financial institution in excess of the amount insured by the FDIC. As of September 30, 2012, the Company had $128 deposited with an offshore financial institution which is not insured by the FDIC.

As of September 30, 2012, 74% of the face value of the Company’s notes payable were sourced from a single entity and the earliest maturity date associated with these notes is November 6, 2012.

Intangible Assets

Intangible Assets

Intangible assets are comprised of trademarks and licenses with original estimated useful lives of 10 and 17.7 years (20 year life of underlying patent, less 2.3 years elapsed since patent application), respectively. Once placed into service, the Company amortizes the cost of the intangible assets over their estimated useful lives on a straight line basis.

Revenue Recognition

Revenue Recognition

For the three months ended September 30, 2012, the Company’s $5,255 of revenue was entirely attributable to sales of Stem Pearls® skincare products. For the nine months ended September 30, 2012, the Company’s revenue consisted of $10,000 of sublicense fees and $5,255 attributable to sales of Stem Pearls® skincare products. The Company’s policy is to recognize product sales when the risk of loss and title to the product transfers to the customer, after taking into account potential returns. The Company recognizes sublicensing and royalty revenue when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) the service is completed without further obligation, (iii) the sales price to the customer is fixed or determinable, and (iv) collectability is reasonably assured. See Note 4 – Intangible Assets for additional details.

Net Loss Per Common Share

Net Loss Per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding, plus the impact of common shares, if dilutive, resulting from the vesting of restricted stock and the exercise of outstanding stock options and warrants.

The Company’s weighted average number of common shares as of September 30, 2012 includes issued and outstanding common shares and the underlying shares issuable upon the exercise of the 22,000,000 and 2,000,000 exercisable options and warrants, respectively, with an exercise price of $0.01 per share or less during the period of time that the restricted stock value exceeded $0.01 per share. See Note 8, Stockholders’ Deficiency. In accordance with Accounting Standards Codification (“ASC”) 260 – Earnings Per Share, the Company has given effect to the issuance of these options and warrants in computing basic and diluted net loss per share.

Potentially dilutive securities realizable from the exercise of options and warrants for the purchase of 135,925,000 and 135,500,000 shares, respectively, as of September 30, 2012 were excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive. As of September 30, 2011, potentially dilutive securities realizable from the vesting of 40,000,000 shares of restricted stock and the exercise of warrants and options for the purchase of 2,000,000 and 27,150,000 shares, respectively, are excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

Stock-Based Compensation

Stock-Based Compensation

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees and directors, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) are not currently registered, the fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares.

Stock-based compensation for non-employees and directors is reflected in consulting expenses in the condensed consolidated statements of operations. Stock-based compensation for employees is reflected in payroll and benefits in the condensed consolidated statements of operations.

Reclassifications

Reclassifications

Certain prior period amounts have been reclassified for comparative purposes to conform to the fiscal 2012 presentation. These reclassifications have no impact on previously reported earnings.

Subsequent Events

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the condensed consolidated financial statements, except as disclosed in Note 9.

XML

Document and Entity Information	9 Months Ended
	Sep. 30, 2012	Nov. 01, 2012
Document Information [Line Items]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Sep. 30, 2012
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q3
Trading Symbol	BRTX
Entity Registrant Name	BioRestorative Therapies, Inc.
Entity Central Index Key	0001505497
Current Fiscal Year End Date	--12-31
Entity Filer Category	Smaller Reporting Company
Entity Common Stock Shares Outstanding		722,554,411

XML

Intangible Assets (Tables)

9 Months Ended

Sep. 30, 2012

Intangible Assets, Net (Excluding Goodwill) [Abstract]

Intangible Assets

Intangible assets consist of the following:

	Patents and Trademarks		Licenses		Accumulated Amortization			Total
Balance as of January 1, 2012	$	3,676	$	-	$	(368	)	$	3,308
Purchase of licenses		-		1,226,500		-			1,226,500
Amortization expense		-		-		(34,998	)		(34,998	)
Balance as of September 30, 2012	$	3,676	$	1,226,500	$	(35,366	)	$	1,194,810
Weighted average amortization period at September 30, 2012 in years		8.2		17.2

Amortization of Intangible Assets

Amortization of intangible assets consists of the following: 

	Patents and Trademarks		Licenses		Accumulated Amortization
Balance as of January 1, 2012	$	368	$	-	$	368
Amortization expense		276		34,722		34,998
Balance as of September 30, 2012	$	644	$	34,722	$	35,366
Range of estimated useful lives in years		10.0		17.7

XML

Condensed Consolidated Statements of Operations (USD $)	3 Months Ended		9 Months Ended		45 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012
Revenues	$ 5,225	$ 0	$ 15,225	$ 0	$ 15,225
Cost of goods sold	1,270	0	1,270	0	1,270
Gross Profit	3,955	0	13,955	0	13,955
Operating Expenses
Marketing and promotion	15,012	36,928	85,608	98,766	393,426
Payroll and benefits	325,343	194,077	1,366,571	1,075,852	3,507,609
Consulting expense	424,169	146,910	1,252,135	582,165	3,472,743
General and administrative	255,003	475,090	985,505	1,152,058	3,077,594
Research and development	189,610	0	246,383	0	270,003
Total Operating Expenses	1,209,137	853,005	3,936,202	2,908,841	10,721,375
Loss From Operations	(1,205,182)	(853,005)	(3,922,247)	(2,908,841)	(10,707,420)
Other Income (Expense)
Other income	0	0	0	0	11,457
Interest expense	(172,411)	(74,954)	(463,569)	(158,209)	(752,067)
Amortization of debt discount	(99,501)	(85,426)	(254,888)	(264,272)	(810,984)
Gain on settlement of note and payables, net	0	0	23,077	0	106,525
Total Other Expense	(271,912)	(160,380)	(695,380)	(422,481)	(1,445,069)
Net Loss	$ (1,477,094)	$ (1,013,385)	$ (4,617,627)	$ (3,331,322)	$ (12,152,489)
Net Loss Per Share - Basic and Diluted	$ 0.00	$ 0.00	$ (0.01)	$ (0.01)
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	706,666,368	525,980,916	655,693,770	503,714,934

XML

Accrued Expenses and Other Current Liabilities

9 Months Ended

Sep. 30, 2012

Accrued Liabilities and Other Liabilities [Abstract]

Accrued Expenses and Other Current Liabilities

Note 5 – Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities are comprised of the following:

	September 30, 2012		December 31, 2011
	(unaudited)
Accrued loan interest	$	117,863	$	39,283
Credit card payable		7,914		17,026
Accrued payroll and payroll taxes		730,768		204,417
Accrued severance		-		46,154
Other accrued expenses		213,707		89,200
Deferred rent		36,213		44,149
Total	$	1,106,465	$	440,229

During the nine months ended September 30, 2012, the Company received an aggregate of $48,058 in non-interest bearing advances from an officer of the Company and made aggregate repayments of $22,000 of advances, such that the Company has a liability to the officer of $26,058 at September 30, 2012, which is due on demand.

XML

Intangible Assets

9 Months Ended

Sep. 30, 2012

Intangible Assets, Net (Excluding Goodwill) [Abstract]

Intangible Assets

Note 4 – Intangible Assets

Intangible assets consist of the following:

	Patents and Trademarks		Licenses		Accumulated Amortization			Total
Balance as of January 1, 2012	$	3,676	$	-	$	(368	)	$	3,308
Purchase of licenses		-		1,226,500		-			1,226,500
Amortization expense		-		-		(34,998	)		(34,998	)
Balance as of September 30, 2012	$	3,676	$	1,226,500	$	(35,366	)	$	1,194,810
Weighted average amortization period at September 30, 2012 in years		8.2		17.2

Amortization of intangible assets consists of the following:

	Patents and Trademarks		Licenses		Accumulated Amortization
Balance as of January 1, 2012	$	368	$	-	$	368
Amortization expense		276		34,722		34,998
Balance as of September 30, 2012	$	644	$	34,722	$	35,366
Range of estimated useful lives in years		10.0		17.7

On January 27, 2012, the Company entered into a license agreement with a stem cell treatment company (“SCTC”) (as amended on March 21, 2012, the “SCTC Agreement”). On April 6, 2012, the Company and SCTC closed on the SCTC Agreement. Pursuant to the SCTC Agreement, the Company obtained, among other things, a worldwide, exclusive, royalty-bearing license from SCTC to utilize or sublicense a certain medical device for the administration of specific cells and/or cell products to the disc and/or spine (and other parts of the body) and a worldwide (excluding Asia and Argentina), exclusive, royalty-bearing license to utilize or sublicense a certain method for culturing cells. The SCTC Agreement provides that the Company must achieve certain milestones or pay certain minimum amounts in order to maintain the exclusive nature of the licenses. The SCTC Agreement also provides for an exclusive, royalty-bearing sublicense of the technology to SCTC for use for orthopedic purposes and a non-exclusive, royalty-bearing sublicense of the technology to SCTC for use in accordance with protocols established by the Company (1) at a single facility in the Cayman Islands (or, under certain circumstances, at a different non-U.S. facility), and (2) at U.S. facilities, if and only if, upon resolution of an FDA action, SCTC has the legal right to exploit the technology in the U.S. and the Company does not yet have such legal right. Further, the SCTC Agreement provides that SCTC will furnish certain training, assistance and consultation services with regard to the licensed technology. In addition, the Company has agreed to reimburse SCTC for 25% of its legal fees associated with its pending court action with the FDA, subject to a maximum of $4,500 per month and $100,000 in the aggregate.

Pursuant to the SCTC Agreement, on the closing date, the Company made a payment to SCTC consisting of a license fee of $1,000,000, net of a sublicensing fee of $10,000, which SCTC owed to the Company (which was recorded as revenue in the condensed consolidated statements of operations), and issued to SCTC a warrant for the purchase of 50,000,000 shares of common stock of the Company (the “SCTC Warrant”). The vesting of the SCTC Warrant was divided into three tranches. The first tranche to purchase 15,000,000 shares of common stock was immediately exercisable. The exercise of the second and third tranches to purchase 17,500,000 shares of common stock each is subject to specified performance criteria. The exercise price for the initial tranche is $0.03 per share and the exercise price for the second and third tranches is the greater of $0.03 per share or the then fair market value of the common stock, as defined in the SCTC Agreement. The initial tranche had a grant date value of $226,500 using the Black-Scholes model, which was recognized immediately. The Company recorded the $1,000,000 cash payment and the $226,500 value of the first tranche of the warrant as an intangible asset with an original estimated useful life of 17.7 years (20 year life of the underlying pending patent less 2.3 years since patent application).

The Company has not made an accounting entry related to the second and third tranches as it is not currently estimable when the specified performance criteria will be met. When, and if, the second and third tranches of the SCTC Warrant vest (or when the timing of vesting becomes estimable), the grant date value of these tranches will be added to the value of the intangible asset after calculating the grant date values using the Black-Scholes option pricing model using the final exercise prices as inputs to the model.

Amortization expense for the three and nine months ended September 30, 2012 was $17,453 and $34,998, respectively. During the three and nine months ended September 30, 2011, amortization expense was $92 and $276, respectively. Aggregate amortization expense from December 30, 2008 (inception) to September 30, 2012 was $35,366. Based upon the current intangible assets as of September 30, 2012, amortization expense is projected to be approximately $70,000 per annum for each of the next five years and beyond.

XML

Intangible Assets (Detail) (USD $)	9 Months Ended
	Sep. 30, 2012
Finite-Lived and Indefinite-Lived Intangible Assets [Line Items]
Balance as of January 1, 2012	$ 368
Amortization expense	(34,998)
Balance as of September 30, 2012	35,366
Balance as of January 1, 2012	3,308
Purchase of licenses	1,226,500
Amortization expense	(34,998)
Balance as of September 30, 2012	1,194,810
Patents and Trademarks
Finite-Lived and Indefinite-Lived Intangible Assets [Line Items]
Balance as of January 1, 2012	3,676
Balance as of September 30, 2012	3,676
Weighted average amortization period at September 30, 2012 in years	8 years 2 months 12 days
Licenses
Finite-Lived and Indefinite-Lived Intangible Assets [Line Items]
Purchase of licenses	1,226,500
Balance as of September 30, 2012	$ 1,226,500
Weighted average amortization period at September 30, 2012 in years	17 years 2 months 12 days

XML

Accrued Expenses and Other Current Liabilities (Tables)

9 Months Ended

Sep. 30, 2012

Accrued Liabilities and Other Liabilities [Abstract]

Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities are comprised of the following:

	September 30, 2012		December 31, 2011
	(unaudited)
Accrued loan interest	$	117,863	$	39,283
Credit card payable		7,914		17,026
Accrued payroll and payroll taxes		730,768		204,417
Accrued severance		-		46,154
Other accrued expenses		213,707		89,200
Deferred rent		36,213		44,149
Total	$	1,106,465	$	440,229

XML

Stockholders' Deficiency

9 Months Ended

Sep. 30, 2012

Stockholders' Equity Note [Abstract]

Stockholders' Deficiency

Note 8 – Stockholders’ Deficiency

Shareholder Actions

On February 10, 2012, the shareholders of the Company approved (a) an increase in the authorized common stock to 1,500,000,000 shares from 800,000,000 shares; and (b) giving the Board the discretion to effect a reverse stock split of the Company’s common stock by a ratio of not less than 1-for-10 and not more than 1-for-150, anytime until February 10, 2013. The Board has not yet approved a reverse stock split.

On July 17, 2012, the Board of Directors of the Company approved an increase in the number of shares of common stock authorized to be issued pursuant to the Plan from 200,000,000 to 300,000,000. The increase is to be submitted for shareholder approval at the next annual meeting of shareholders.

Common Stock Issuances

During the nine months ended September 30, 2012, the Company issued an aggregate of 38,000,000 shares of common stock at prices ranging from $0.020 to $0.025 per unit to investors for aggregate gross proceeds of $925,000. In connection with the purchases, the Company issued warrants for the purchase of an aggregate of 12,750,000 shares of common stock, which are exercisable over a period of five years at exercise prices ranging from $0.030 to $0.080 per share of common stock. The warrants had an aggregate grant date value of $170,451.

See Note 6, Notes Payable for details associated with common stock issued in conjunction with the issuance, extension and exchange of notes payable.

Warrant and Option Valuation

The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are estimated at the time of valuation and reduce expense ratably over the vesting period. This estimate will be adjusted periodically based on the extent to which actual option forfeitures differ, or are expected to differ, from the previous estimate, when it is material. The expected term used for warrants and options issued to non-employees is the contractual life and the expected term used for options issued to employees is the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. Since the Company’s stock has not been publicly traded for a long period of time, the Company is utilizing an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

Stock Warrants

See Note 6, Notes Payable for details associated with the issuance of warrants in connection with note issuances and the extension of debt maturities. See Note 7, Commitments and Contingencies for details associated with the issuance of warrants as compensation. See Note 8, Stockholders’ Deficiency – Common Stock Issuances for details associated with the issuance of warrants in connection with common stock issuances.

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following weighted average assumptions (excludes the impact of the second and third tranches of the RS Warrant; see Note 4 for additional details):

	Three Months Ended			Nine Months Ended
	September 30, 2012			September 30, 2012
Risk free interest rate		0.65	%		0.75	%
Expected term (years)		5.00			5.00
Expected volatility		183.00	%		182.93	%
Expected dividends		0.00	%		0.00	%

The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2012 was approximately $0.014 and $0.013 per share, respectively. There were no warrants granted during the three and nine months ended September 30, 2011.

The Company recorded stock–based compensation expense of $147,669 and $340,780 during the three and nine months ended September 30, 2012, respectively, and $393,968 during the period from December 30, 2008 (inception) to September 30, 2012, related to stock warrants issued as compensation, which is reflected as consulting expense in the condensed consolidated statement of operations. As of September 30, 2012, there was $143,894 of unrecognized stock-based compensation expense related to stock warrants that will be amortized over a weighted average period of 0.3 years.

A summary of the warrant activity during the nine months ended September 30, 2012 is presented below:

						Weighted
			Weighted			Average
			Average			Remaining
	Number of		Exercise			Life		Intrinsic
	Warrants		Price			In Years		Value
Outstanding, December 31, 2011		4,000,000	$	0.020
Granted		133,500,000		0.032	[1]
Exercised		-		-
Forfeited		-		-
Outstanding, September 30, 2012		137,500,000	$	0.031			4.5	$	12,000
Exercisable, September 30, 2012		75,500,000	$	0.033			4.5	$	12,000

The following table presents information related to stock warrants at September 30, 2012:

Warrants Outstanding					Warrants Exercisable
					Weighted
					Average		Exercisable
Exercise			Number of		Remaining Life		Number of
Price			Warrants		In Years		Warrants
$	0.010			2,000,000		1.8		2,000,000
	0.020			2,000,000		4.3		2,000,000
	0.030			88,000,000		4.5		61,000,000
	0.035			2,000,000		4.5		2,000,000
	0.050			6,000,000		4.8		6,000,000
	0.080			2,500,000		5.0		2,500,000
	Variable	[1]		35,000,000		-		-
				137,500,000		4.5		75,500,000

[1] – Warrants to purchase 35,000,000 shares of common stock, which have an exercise price which is the greater of $0.03 per share or the fair market value of the common stock on the date certain performance criteria is met, have not been included in the calculation of the weighted average price of options granted. See Note 4 – Intangible Assets.

Stock Options

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following weighted average assumptions:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2012			2011			2012			2011
Risk free interest rate		0.83	%		1.63	%		0.91	%		1.63	%
Expected term (years)		5.00			4.44			5.37			4.44
Expected volatility		183.00	%		207.00	%		182.14	%		207.00	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

The weighted average estimated fair value of the stock options granted during the three and nine months ended September 30, 2012 was approximately $0.015 and $0.009 per share, respectively. The weighted average estimated fair value of the stock options granted during the three and nine months ended September 30, 2011 was approximately $0.008 per share.

Employee Awards

On February 10, 2012, the Company granted ten-year options to employees to purchase an aggregate of 54,000,000 shares of common stock at an exercise price of $0.021 per share, pursuant to the Plan. The options vest as follows: (i) an option granted to the CEO to purchase 50,000,000 shares of common stock vests to the extent of one-third of the shares immediately, one-third on the first anniversary of the date of grant and one-third on the second anniversary of the date of grant; and (ii) options to purchase an aggregate of 4,000,000 shares of common stock vest to the extent of one-half of the shares immediately and one-half on the first anniversary of the date of grant. The aggregate grant date value of $421,200 will be recognized proportionate to the vesting periods.

On May 3, 2012, the Company granted ten-year options to two employees to purchase an aggregate of 7,550,000 shares of common stock at an exercise price of $0.028 per share, pursuant to the Plan. Options to purchase 1,550,000 shares vest as follows: (i) 25,000 shares immediately, (ii) 525,000 shares on the first anniversary date, (iii) 500,000 shares on the second anniversary date and (iv) 500,000 shares on the third anniversary date. On June 15, 2012, options to purchase 1,000,000 shares vested as a result of the execution of the Research Agreement. The aggregate grant date value of $117,010 will be recognized proportionate to the vesting period. Options to purchase the remaining 5,000,000 shares vest subject to the satisfaction of certain performance conditions. It is not currently probable that the performance conditions will be met and, as a result, the Company has not recognized any expense associated with the shares.

The Company recorded employee stock–based compensation expense of $38,477 and $262,089 during the three and nine months ended September 30, 2012, respectively, and $4,253 and $26,715 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $726,338 related to employee stock option grants, which is reflected as payroll and benefits expense in the condensed consolidated statement of operations. As of September 30, 2012, there was $280,804 of unrecognized employee stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 1.8 years.

Non-Employee Director Awards

On February 10, 2012, the Company granted ten-year options to non-employee directors to purchase an aggregate of 60,000,000 shares of common stock at an exercise price of $0.021 per share, pursuant to the Plan. The options vest to the extent of one-half of the shares immediately and one-half on the first anniversary of the date of grant. The aggregate grant date value of $468,000 will be recognized proportionate to the vesting period.

The Company recorded non-employee director stock–based compensation expense of $58,500 and $383,500 during the three and nine months ended September 30, 2012, respectively, and $0 during the three and nine months ended September 30, 2011. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $541,903 related to non-employee director stock option grants. As of September 30, 2012, there was $84,500 of unrecognized non-employee director stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 0.4 years.

Consultant Awards

On June 11, 2012, the Company granted a five-year, immediately vested option to an advisor on its Scientific Advisory Board to purchase 250,000 shares of common stock at an exercise price of $0.022 per share, pursuant to the Plan. The grant date value of $3,300 will be recognized immediately.

The Company recorded consultant and advisory board stock–based compensation expense of $31,817 and $38,361 during the three and nine months ended September 30, 2012, respectively, and $1,217 and $10,749 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $50,326 related to consultant and advisory board stock option grants, which is reflected as consulting expense in the condensed consolidated statement of operations. As of September 30, 2012, there was $109,844 of unrecognized consultant and advisory board stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 1.8 years.

Option Award Summary

A summary of the option activity during the nine months ended September 30, 2012 is presented below:

						Weighted
				Weighted		Average
				Average		Remaining
	Number of			Exercise		Life		Intrinsic
	Options			Price		In Years		Value
Outstanding, December 31, 2011		26,150,000		$	0.012
Granted		131,800,000			0.022
Exercised		-			-
Forfeited		(25,000	)		0.028
Outstanding, September 30, 2012		157,925,000		$	0.020		8.4	$	132,000
Exercisable, September 30, 2012		77,325,667		$	0.018		8.0	$	132,000

The following table presents information related to stock options at September 30, 2012:

Options Outstanding				Options Exercisable
				Weighted
				Average		Exercisable
Exercise		Number of		Remaining Life		Number of
Price		Options		In Years		Options
$	0.010		22,000,000		5.3		22,000,000
	0.020		1,500,000		9.0		1,400,000
	0.021		114,000,000		9.4		48,666,667
	0.022		250,000		4.7		250,000
	0.024		500,000		3.7		500,000
	0.025		2,150,000		4.2		1,484,000
	0.028		17,525,000		6.5		3,025,000
			157,925,000		8.0		77,325,667

Common Stock Awards

Employee Awards

The Company recorded employee stock–based compensation expense of $0 during the three and nine months ended September 30, 2012 and $0 and $123,900 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $123,900 related to employee stock grants, which is reflected as payroll and benefits expense in the condensed consolidated statement of operations. As of September 30, 2012, there was no unrecognized employee stock-based compensation expense related to stock grants.

Non-Employee Director Awards

The Company recorded non-employee director stock–based compensation expense of $0 and $10,325 during the three and nine months ended September 30, 2012, respectively, and $10,325 and $61,950 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $82,600 related to non-employee director stock grants. As of September 30, 2012, there was no unrecognized non-employee director stock-based compensation expense related to stock grants.

Consultant Awards

During the three and nine months ended September 30, 2012, the Company issued 5,000,000 and 10,010,600 shares of common stock, respectively, valued at $80,000 and $141,415, respectively, in connection with business advisory services agreements.

The Company recorded consultant and advisory board stock–based compensation expense of $80,000 and $141,415 during the three and nine months ended September 30, 2012, respectively, and $53,055 and $189,702 during the three and nine months ended September 30, 2011, respectively. During the period from December 30, 2008 (inception) to September 30, 2012, the Company recorded $1,540,395 related to consultant and advisory board stock grants, which is reflected as consulting expenses in the condensed consolidated statement of operations. As of September 30, 2012, there was no unrecognized consultant and advisory board stock-based compensation expense related to stock grants.

Stock Award Summary

On April 2, 2012, the CEO’s 35,000,000 share stock grant vested as a result of the Company raising in excess of $2,000,000 of financing since November 4, 2011. The Company has agreed to fund the CEO’s tax liability (approximately $115,000) in connection with such vesting. The tax liability is unpaid as of the date of this report and is a component of Accrued Payroll and Payroll Taxes (see Note 5 – Accrued Expenses and Other Current Liabilities) in the condensed consolidated balance sheet as of September 30, 2012.

On April 21, 2012, an aggregate of 5,000,000 shares of common stock related to the two non-employee directors’ stock grants vested.

A summary of common stock award activity for the nine months ended September 30, 2012 is presented below:

				Weighted
				Average		Total
	Number of			Grant Date		Grant Date
	Shares			Fair Value		Fair Value
Non-vested, December 31, 2011		40,000,000		$	0.00826	$	330,400
Granted		10,010,600			0.01413		141,415
Vested		(50,010,600	)		0.00943		(471,815	)
Forfeited		-			-		-
Non-vested, September 30, 2012		-		$	-	$	-

XML

Notes Payable

9 Months Ended

Sep. 30, 2012

Notes Payable [Abstract]

Notes Payable

Note 6 – Notes Payable

During the nine months ended September 30, 2012, the Company issued an additional $2,241,685 of notes payable. In connection with the financings, 2,760,000 shares of common stock, with a relative fair value of $23,209, and five-year warrants to purchase 25,500,000 shares of common stock at exercise prices ranging from $0.03 to $0.05 per share, with a relative fair value of $208,981 using the Black-Scholes model, were issued to the lenders and were recorded as a debt discount. These notes were initially payable 3-12 months from the date of issuance and have a weighted average interest rate of 14% per annum payable monthly (except as discussed below).

Included as part of the $2,241,685 of notes payable are two one-year notes with an aggregate principal amount of $600,000. The holders of these note are entitled to, in addition to a warrant, (a) mandatory prepayment of the notes at the rate of 5% to 10.5% of Cosmetic Revenues (as defined in the note; excludes revenues associated with Stem Pearls® products); and (b) five years of royalty payments associated with Cosmetic Revenues, ranging from 0.5% to 2.8% of Cosmetic Revenues, depending on the holder, the year the Cosmetic Revenues are earned and the status of the principal repayments. The final three years of royalty payments could be subject to annual dollar maximums ranging up to $175,000 per holder, based on criteria specified in the note terms, but not in the event of default for one of the notes. Given that the Company has not yet generated any material Cosmetic Revenues, no royalty payments have been earned.

During the nine months ended September 30, 2012, the maturity dates of certain notes payable with an aggregate principal balance of $1,772,500, that were near or at maturity, were extended to various dates through June 2013 and the investors received an aggregate of 1,375,000 shares of common stock with a relative fair value of $12,372. All of the extended notes bear a 15% interest rate per annum payable monthly.

During the nine months ended September 30, 2012, the Company repaid a note payable with a principal amount of $50,000.

During the nine months ended September 30, 2012, the Company and certain investors agreed to exchange certain notes payable with an aggregate principal balance of $600,000 for an aggregate of 30,000,000 shares of common stock and five-year warrants to purchase an aggregate of 12,000,000 shares of common stock at an exercise price of $0.03 per share. The common stock and warrants had an aggregate grant date value of $653,640 and, as a result, the Company recorded a loss on extinguishment of $53,640. The investors received piggyback registration rights related to the stock and the stock issuable pursuant to the warrants.

The Company recorded amortization of debt discount of $99,501 and $254,888 during the three and nine months ended September 30, 2012, respectively, and $85,426 and $264,272 during the three and nine months ended September 30, 2011, respectively. Aggregate amortization of debt discount from December 30, 2008 (inception) to September 30, 2012 was $810,984.

The Company currently has notes payable aggregating $281,000 which are past their maturity dates. These notes have maturity dates ranging from May to September 2012. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. However, there can be no assurance that the Company will be successful in extending or converting these notes.

XML

Commitments and Contingencies

9 Months Ended

Sep. 30, 2012

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 7 – Commitments and Contingencies

Operating Lease

Rent expense amounted to approximately $27,000 and $77,000 for the three and nine months ended September 30, 2012, respectively, and $20,000 and $60,000 for the three and nine months ended September 30, 2011, respectively. Rent expense for the period from December 30, 2008 (inception) to September 30, 2012 was approximately $208,000. Rent expense is reflected in general and administrative expenses in the condensed consolidated statements of operations.

Litigations, Claims and Assessments

In the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. Such matters are subject to many uncertainties, and outcomes are not predictable with assurance. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s condensed consolidated financial position or results of operations.

Patent Assignment and Research Agreement

Effective June 15, 2012, the Company entered into an assignment agreement (the “Assignment Agreement”) with the research foundation of a state university (the “Foundation”), whereby the Foundation assigned all of its right, title and interest in specified patents to the Company in exchange for a cash payment of $15,000. The Company also agreed to pay the Foundation a royalty on Patent Revenue (as defined in the Assignment Agreement).

Effective June 15, 2012, the Company entered into a research agreement (the “Research Agreement”) with the same state university (the “University”). The Research Agreement has a term of three years. Pursuant to the Research Agreement, the University will perform certain research services to be used by the Company. Pursuant to the Research Agreement, the Company will pay the University a fee of $500,000 for each twelve month period of the agreement, payable monthly. In addition, the Company will pay to the University a 5% royalty, over a 20 year period commencing on June 15, 2012, on the net sales of all products and/or methods directly arising from inventions and improvements conceived or reduced to practice by the University in the course of performing research during the term of the Research Agreement. The Research Agreement can be cancelled without penalty upon (a) the second anniversary of the Research Agreement if eventual FDA approval does not appear likely or (b) other conditions specified in the Research Agreement.

During the three and nine months ended September 30, 2012, the Company recorded research and development expense of approximately $161,000 and $197,000, respectively, in connection with the Assignment Agreement and Research Agreement.

Consulting Agreements

Marketing Consulting Services

On January 1, 2012, an agreement for marketing consulting services, dated February 17, 2011, as amended on July 1, 2011 and September 1, 2011, was further extended to December 31, 2012. Pursuant to the extended agreement, the Company will pay a cash fee of $10,000 per month and the Company granted an immediately vested, five-year warrant to purchase 2,000,000 shares of common stock at an exercise price of $0.02 per share. The grant date value of $12,800 was recognized immediately.

On April 18, 2012, the marketing consulting services agreement was further amended. The Company agreed to pay a $20,000 bonus ($10,000 on August 31, 2012 and $10,000 on December 31, 2012), and issue a five-year warrant to purchase 15,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant vests on January 1, 2013 and has a grant date value of $226,500, which will be recognized proportionate to the vesting period.

Business Advisory Services

On April 9, 2012, the Company issued a warrant to a shareholder in lieu of reimbursing certain costs associated with a contemplated financing that did not occur. The immediately vested, five-year warrant entitles the shareholder to purchase 4,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant had a grant date value of $60,400 which was recognized immediately.

On April 18, 2012, a previous agreement for business advisory services, dated February 17, 2011, was extended for nine months until December 31, 2012. Pursuant to the extension, the Company agreed to pay an additional $90,000 fee ($10,000 monthly), a $20,000 bonus ($10,000 on August 31, 2012 and $10,000 on December 31, 2012) and issue a five-year warrant to purchase 12,000,000 shares of common stock at an exercise price of $0.03 per share. The warrant vests on January 1, 2013 and has a grant date value of $181,200, which will be recognized proportionate to the vesting period.

On May 22, 2012, the Company entered into a one year agreement with a consultant to provide business advisory services whereby the consultant (a) was issued 87,500 shares of common stock and the Company recognized the $1,400 fair value immediately and (b) became entitled to 87,500 shares of common stock in the event the Company’s common stock is listed on the OTC Bulletin Board (“OTCBB”). It is not currently probable that the specified performance criteria will be met and, as a result, the Company has not recognized any expense associated with the latter shares.

On June 1, 2012, the Company entered into a three-month agreement with a consultant to provide business advisory services pursuant to which the consultant is entitled to receive an aggregate of 7,500,000 shares of common stock (2,500,000 shares per month). The agreement was subject to termination on June 30, 2012, or July 31, 2012, upon five days prior written notice from the Company to the consultant. The agreement had not been terminated as of the date of this report and the Company recognized the $40,000 fair value of the shares issued in connection with services performed in June.

Investor Relations Services

On April 3, 2012, the Company entered into a six-month agreement with a consultant to provide investor relations services whereby the consultant will be paid $15,000 per month. Unless the agreement is terminated 30 days prior to the end of the six-month period, the agreement will continue, with the consultant being paid $10,000 per month, subject to a 60 day termination notice. Effective July 1, 2012, the parties agreed that the consultant will be paid $5,000 per month for the remainder of the term. During the three and nine months ended September 30, 2012, the Company recorded consulting expense of $15,000 and $60,000, respectively.

Scientific Advisory Services

On August 16, 2012, the Company entered into a two year agreement with a consultant to serve as Chairman of the Company’s Scientific Advisory Board and provide scientific advisory services whereby the consultant will earn $10,000 per month (monthly payments begin after the Company raises $3,000,000 in financing) and will be entitled to specified expense reimbursements. As of September 30, 2012, the Company had accrued $15,000 related to the agreement.

In addition, the Company granted a five-year option to purchase 10,000,000 shares of common stock at an exercise price of $0.028 per share, pursuant to the Plan. The option vests as follows: (i) 2,000,000 shares immediately on the date of grant, 2,000,000 shares on the first anniversary of the date of grant and 2,000,000 on the second anniversary of the date of grant; and (ii) up to 4,000,000 shares upon receipt of research grants meeting specified criteria. The aggregate grant date value was $151,000, of which approximately $30,000 was recognized immediately, approximately $30,000 will be recognized on each of the first and second anniversaries. It is not currently estimable when the specified performance criteria will be met and, as a result, the Company has not recognized any of the approximately $30,000 expense associated with each of the fourth and fifth tranches.

Employment Agreements

Chief Executive Officer (the “CEO”)

On February 10, 2012, the Board approved (1) the extension of the CEO’s employment agreement for an additional two years (through October 2015) at the same compensation as the third year; (2) an option grant to the CEO, as described below; and (3) the payment of a $70,000 discretionary bonus to the CEO in connection with the signing of the RS Agreement. The employment agreement shall be extended for successive one year periods unless either party provides ninety days written notice to the other party. The discretionary bonus was paid on April 13, 2012. The Company granted a ten-year option to the CEO to purchase an aggregate of 50,000,000 shares of common stock at an exercise price of $0.021 per share. The option vests to the extent of one-third of the shares immediately, one-third on the first anniversary of the date of grant and one-third on the second anniversary of the date of grant. See Note 8 – Stockholders’ Deficiency – Stock Options – Employee Awards for additional details.

Former Chief Financial Officer (the “Former CFO”)

On January 4, 2012, the Company agreed to settle the remaining $46,154 due pursuant to the Former CFO’s termination agreement for $23,077 and the Company recorded a $23,077 gain on settlement of the payable.

Settlement Agreement

On September 12, 2012, the Company issued an immediately vested, five-year warrant to purchase 250,000 shares of common stock at an exercise price of $0.03 per share in order to settle a dispute. The grant date value of $3,775 was recognized immediately.

XML

Subsequent Events

9 Months Ended

Sep. 30, 2012

Subsequent Events [Abstract]

Subsequent Events

Note 9 – Subsequent Events

Notes Payable

Subsequent to September 30, 2012, the Company and certain investors agreed to exchange certain notes payable with an aggregate principal balance of $154,500 for an aggregate of 7,725,000 shares of common stock and five-year warrants to purchase an aggregate of 3,090,000 shares of common stock at an exercise price of $0.03 per share. The warrants had an aggregate issuance date value of $46,968. The investors received piggyback registration rights related to the stock and the stock issuable pursuant to the warrants.

Issuance of Common Stock

Subsequent to September 30, 2012, the Company issued an aggregate of 25,000,000 shares of common stock at prices ranging from $0.020 to $0.025 per share to investors for aggregate gross proceeds of $575,000. In consideration of the purchase, the Company issued five-year warrants for the purchase of an aggregate of 11,000,000 shares of common stock, which are exercisable at exercise prices ranging from $0.030 to $0.080 per share of common stock. The warrants had an aggregate issuance date value of $164,700.

XML

Summarized Information Related to Stock Warrants (Parenthetical) (Detail) (USD $)	Sep. 30, 2012
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Number of Warrants	137,500,000
Exercise Price 6
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Warrants Outstanding, Number of Warrants	35,000,000
Minimum | Exercise Price 6
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Exercise price of warrants to purchase 35,000,000 shares of common stock	0.03

XML

Going Concern and Management Plans - Additional Information (Detail) (USD $)	3 Months Ended		9 Months Ended		45 Months Ended			9 Months Ended	1 Months Ended			9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Dec. 31, 2011	Sep. 30, 2012 Notes Payable, Extended	Sep. 30, 2012 Subsequent Event	Aug. 14, 2012 Subsequent Event Issuance of Debt	Sep. 30, 2012 Subsequent Event Issuance of Debt Notes Payable, Extended	Sep. 30, 2012 Subsequent Event Conversion of Debt Into Equity	Sep. 30, 2012 Subsequent Event Available Cash
Organization, Consolidation and Presentation of Financial Statements Disclosure [Line Items]
Working capital deficiency	$ 6,346,039		$ 6,346,039		$ 6,346,039
Stockholders' deficiency	(5,077,852)		(5,077,852)		(5,077,852)	(3,686,397)
Net loss	(1,477,094)	(1,013,385)	(4,617,627)	(3,331,322)	(12,152,489)
Amount raised through equity financing								575,000	0
Amount raised through debt financing									0
Cash available to fund operations until												2012-11
Debt instrument, face amount							1,772,500			0	154,500
Notes Payable Exchanged In Equity Financing Aggregate Amount	154,500		154,500		154,500
Notes Payable Past Maturity Dates	$ 268,500		$ 268,500		$ 268,500

XML

Accrued Expenses And Other Current Liabilities Additional Information (Detail) (USD $)	9 Months Ended		45 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Apr. 09, 2012
Accrued Expenses and Other Current Liabilities [Line Items]
Advances from officer	$ 48,058	$ 0	$ 74,058
Repayment of advances from officer	22,000	0	48,000
Liability to officer				$ 26,058

XML

Condensed Consolidated Statement of Changes in Stockholders' Deficiency (USD $)	9 Months Ended												9 Months Ended
	Sep. 30, 2012	Sep. 30, 2012 Shares issued for consulting services Issuance During Period 1st	Sep. 30, 2012 Shares issued for consulting services Issuance During Period 2nd	Sep. 30, 2012 As debt discount in connection with notes payable Issuance During Period 1st	Sep. 30, 2012 As debt discount in connection with notes payable Issuance During Period 2nd	Sep. 30, 2012 As debt discount in connection with notes payable Issuance During Period 3rd	Sep. 30, 2012 As debt discount in connection with notes payable Issuance During Period 4th	Sep. 30, 2012 In partial exchange for intangible asset Issuance During Period 2nd	Sep. 30, 2012 In exchange of notes payable	Sep. 30, 2012 Cash 2nd	Sep. 30, 2012 Common Stock	Dec. 31, 2011 Common Stock	Sep. 30, 2012 Common Stock Shares issued for consulting services Issuance During Period 1st	Sep. 30, 2012 Common Stock Shares issued for consulting services Issuance During Period 2nd	Sep. 30, 2012 Common Stock As debt discount in connection with notes payable Issuance During Period 1st	Sep. 30, 2012 Common Stock As debt discount in connection with notes payable Issuance During Period 2nd	Sep. 30, 2012 Common Stock As debt discount in connection with notes payable Issuance During Period 3rd	Sep. 30, 2012 Common Stock As debt discount in connection with notes payable Issuance During Period 4th	Sep. 30, 2012 Common Stock In exchange of notes payable	Sep. 30, 2012 Common Stock Cash	Sep. 30, 2012 Common Stock Cash 2nd	Sep. 30, 2012 Additional Paid-In Capital	Sep. 30, 2012 Additional Paid-In Capital Shares issued for consulting services Issuance During Period 1st	Sep. 30, 2012 Additional Paid-In Capital Shares issued for consulting services Issuance During Period 2nd	Sep. 30, 2012 Additional Paid-In Capital As debt discount in connection with notes payable Issuance During Period 1st	Sep. 30, 2012 Additional Paid-In Capital As debt discount in connection with notes payable Issuance During Period 2nd	Sep. 30, 2012 Additional Paid-In Capital As debt discount in connection with notes payable Issuance During Period 3rd	Sep. 30, 2012 Additional Paid-In Capital As debt discount in connection with notes payable Issuance During Period 4th	Sep. 30, 2012 Additional Paid-In Capital In partial exchange for intangible asset Issuance During Period 2nd	Sep. 30, 2012 Additional Paid-In Capital In exchange of notes payable	Sep. 30, 2012 Additional Paid-In Capital Cash	Sep. 30, 2012 Additional Paid-In Capital Cash 2nd	Sep. 30, 2012 Deficit Accumulated During Development Stage	Sep. 30, 2012 Treasury Stock	Dec. 31, 2011 Treasury Stock
Beginning Balance (in shares)											717,760,445	635,614,845																						(27,931,034)	(27,931,034)
Beginning Balance	$ (3,686,397)										$ 717,760	$ 635,615										$ 3,234,486											$ (7,524,498)	$ (32,000)	$ (32,000)
Stock issued, shares													2,423,100	7,587,500	2,010,000	1,125,000	250,000	750,000	30,000,000	33,000,000	5,000,000
Shares issued		20,016	121,400	14,249	8,924	3,448	8,960		653,640	100,000			2,423	7,587	2,010	1,125	250	750	30,000	33,000	5,000		17,593	113,813	12,239	7,799	3,198	8,210		623,640	792,000	95,000
Stock-based compensation	1,035,054																					1,035,054
Warrant issued				140,441	27,409	41,131		226,500																	140,441	27,409	41,131		226,500
Net loss	(4,617,627)																																(4,617,627)
Ending Balance (in shares)											717,760,445	635,614,845																						(27,931,034)	(27,931,034)
Ending Balance	$ (5,077,852)										$ 717,760	$ 635,615										$ 6,378,513											$ (12,142,125)	$ (32,000)	$ (32,000)

XML

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2012

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Note 3 – Summary of Significant Accounting Policies

Principles of Consolidation

The unaudited condensed consolidated financial statements of the Company include the accounts of Stem Cell Cayman Ltd. (“Cayman”), Stem Pearls, LLC and Lipo Rejuvenation Centers, Inc. All significant intercompany transactions have been eliminated in the consolidation. On April 16, 2012, Lipo Rejuvenation Centers, Inc., an inactive entity, was dissolved.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, debt discount and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates, and could cause actual results to differ from those estimates.

Concentrations and Credit Risk

The Company maintains deposits in a financial institution which is insured by the Federal Deposit Insurance Corporation (“FDIC”). At various times, the Company has deposits in this financial institution in excess of the amount insured by the FDIC. As of September 30, 2012, the Company had $128 deposited with an offshore financial institution which is not insured by the FDIC.

As of September 30, 2012, 74% of the face value of the Company’s notes payable were sourced from a single entity and the earliest maturity date associated with these notes is November 6, 2012.

Intangible Assets

Intangible assets are comprised of trademarks and licenses with original estimated useful lives of 10 and 17.7 years (20 year life of underlying patent, less 2.3 years elapsed since patent application), respectively. Once placed into service, the Company amortizes the cost of the intangible assets over their estimated useful lives on a straight line basis.

Revenue Recognition

For the three months ended September 30, 2012, the Company’s $5,255 of revenue was entirely attributable to sales of Stem Pearls® skincare products. For the nine months ended September 30, 2012, the Company’s revenue consisted of $10,000 of sublicense fees and $5,255 attributable to sales of Stem Pearls® skincare products. The Company’s policy is to recognize product sales when the risk of loss and title to the product transfers to the customer, after taking into account potential returns. The Company recognizes sublicensing and royalty revenue when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) the service is completed without further obligation, (iii) the sales price to the customer is fixed or determinable, and (iv) collectability is reasonably assured. See Note 4 – Intangible Assets for additional details.

Net Loss Per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding, plus the impact of common shares, if dilutive, resulting from the vesting of restricted stock and the exercise of outstanding stock options and warrants.

The Company’s weighted average number of common shares as of September 30, 2012 includes issued and outstanding common shares and the underlying shares issuable upon the exercise of the 22,000,000 and 2,000,000 exercisable options and warrants, respectively, with an exercise price of $0.01 per share or less during the period of time that the restricted stock value exceeded $0.01 per share. See Note 8, Stockholders’ Deficiency. In accordance with Accounting Standards Codification (“ASC”) 260 – Earnings Per Share, the Company has given effect to the issuance of these options and warrants in computing basic and diluted net loss per share.

Potentially dilutive securities realizable from the exercise of options and warrants for the purchase of 135,925,000 and 135,500,000 shares, respectively, as of September 30, 2012 were excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive. As of September 30, 2011, potentially dilutive securities realizable from the vesting of 40,000,000 shares of restricted stock and the exercise of warrants and options for the purchase of 2,000,000 and 27,150,000 shares, respectively, are excluded from the computation of diluted net loss per share because the effect of their inclusion would have been anti-dilutive.

Stock-Based Compensation

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees and directors, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) are not currently registered, the fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares.

Stock-based compensation for non-employees and directors is reflected in consulting expenses in the condensed consolidated statements of operations. Stock-based compensation for employees is reflected in payroll and benefits in the condensed consolidated statements of operations.

Reclassifications

Certain prior period amounts have been reclassified for comparative purposes to conform to the fiscal 2012 presentation. These reclassifications have no impact on previously reported earnings.

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the condensed consolidated financial statements, except as disclosed in Note 9.

XML

Accrued Expenses and Other Current Liabilities (Detail) (USD $)	Sep. 30, 2012	Dec. 31, 2011
Accrued Expenses and Other Current Liabilities [Line Items]
Accrued loan interest	$ 117,863	$ 39,283
Credit card payable	7,914	17,026
Accrued payroll and payroll taxes	730,768	204,417
Accrued severance	0	46,154
Other accrued expenses	26,058	0
Deferred rent	36,213	44,149
Total	$ 1,106,465	$ 440,229

XML

Summary of Common Stock Award Activity (Detail) (Common Stock Awards, USD $)	9 Months Ended
	Sep. 30, 2012
Common Stock Awards
Number of shares
Outstanding, December 31, 2011	40,000,000
Granted	10,010,600
Vested	(50,010,600)
Forfeited	0
Ending Balance	0
Weighted Average Grant Date Fair Value
Beginning Balance	$ 0.00826
Granted	$ 0.01413
Vested	$ 0.00943
Forfeited	$ 0
Ending Balance	$ 0
Total Grant Date Fair Value
Beginning Balance	$ 330,400
Granted	141,415
Vested	(471,815)
Forfeited	0
Ending Balance	$ 0

XML

Stockholders' Deficiency (Tables)

9 Months Ended

Sep. 30, 2012

Stockholders' Equity Note [Abstract]

Black-Scholes Option Pricing Model to Warrants Granted, Weighted Average Assumptions

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following weighted average assumptions (excludes the impact of the second and third tranches of the RS Warrant; see Note 4 for additional details):

	Three Months Ended			Nine Months Ended
	September 30, 2012			September 30, 2012
Risk free interest rate		0.65	%		0.75	%
Expected term (years)		5.00			5.00
Expected volatility		183.00	%		182.93	%
Expected dividends		0.00	%		0.00	%

Summary of Warrant Activity

A summary of the warrant activity during the nine months ended September 30, 2012 is presented below:

						Weighted
			Weighted			Average
			Average			Remaining
	Number of		Exercise			Life		Intrinsic
	Warrants		Price			In Years		Value
Outstanding, December 31, 2011		4,000,000	$	0.020
Granted		133,500,000		0.032	[1]
Exercised		-		-
Forfeited		-		-
Outstanding, September 30, 2012		137,500,000	$	0.031			4.5	$	12,000
Exercisable, September 30, 2012		75,500,000	$	0.033			4.5	$	12,000

Information Related to Stock Warrants

The following table presents information related to stock warrants at September 30, 2012:

Warrants Outstanding					Warrants Exercisable
					Weighted
					Average		Exercisable
Exercise			Number of		Remaining Life		Number of
Price			Warrants		In Years		Warrants
$	0.010			2,000,000		1.8		2,000,000
	0.020			2,000,000		4.3		2,000,000
	0.030			88,000,000		4.5		61,000,000
	0.035			2,000,000		4.5		2,000,000
	0.050			6,000,000		4.8		6,000,000
	0.080			2,500,000		5.0		2,500,000
	Variable	[1]		35,000,000		-		-
				137,500,000		4.5		75,500,000

[1] – Warrants to purchase 35,000,000 shares of common stock, which have an exercise price which is the greater of $0.03 per share or the fair market value of the common stock on the date certain performance criteria is met, have not been included in the calculation of the weighted average price of options granted. See Note 4 – Intangible Assets.

Black-Scholes Option Pricing Model to Stock Options Granted, Weighted Average Assumptions

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following weighted average assumptions:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2012			2011			2012			2011
Risk free interest rate		0.83	%		1.63	%		0.91	%		1.63	%
Expected term (years)		5.00			4.44			5.37			4.44
Expected volatility		183.00	%		207.00	%		182.14	%		207.00	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

Summary of Option Activity

A summary of the option activity during the nine months ended September 30, 2012 is presented below:

						Weighted
				Weighted		Average
				Average		Remaining
	Number of			Exercise		Life		Intrinsic
	Options			Price		In Years		Value
Outstanding, December 31, 2011		26,150,000		$	0.012
Granted		131,800,000			0.022
Exercised		-			-
Forfeited		(25,000	)		0.028
Outstanding, September 30, 2012		157,925,000		$	0.020		8.4	$	132,000
Exercisable, September 30, 2012		77,325,667		$	0.018		8.0	$	132,000

Information Related to Stock Options

The following table presents information related to stock options at September 30, 2012:

Options Outstanding				Options Exercisable
				Weighted
				Average		Exercisable
Exercise		Number of		Remaining Life		Number of
Price		Options		In Years		Options
$	0.010		22,000,000		5.3		22,000,000
	0.020		1,500,000		9.0		1,400,000
	0.021		114,000,000		9.4		48,666,667
	0.022		250,000		4.7		250,000
	0.024		500,000		3.7		500,000
	0.025		2,150,000		4.2		1,484,000
	0.028		17,525,000		6.5		3,025,000
			157,925,000		8.0		77,325,667

Summary of Common Stock Award Activity

A summary of common stock award activity for the nine months ended September 30, 2012 is presented below:

				Weighted
				Average		Total
	Number of			Grant Date		Grant Date
	Shares			Fair Value		Fair Value
Non-vested, December 31, 2011		40,000,000		$	0.00826	$	330,400
Granted		10,010,600			0.01413		141,415
Vested		(50,010,600	)		0.00943		(471,815	)
Forfeited		-			-		-
Non-vested, September 30, 2012		-		$	-	$	-