XML 19 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
4 Months Ended 9 Months Ended 12 Months Ended 16 Months Ended 25 Months Ended 8 Months Ended 164 Months Ended
Dec. 31, 2009
Successor
Sep. 30, 2011
Successor
Sep. 30, 2010
Successor
Dec. 31, 2010
Successor
Dec. 31, 2010
Successor
Sep. 30, 2011
Successor
Aug. 31, 2009
Predecessor
Aug. 31, 2009
Predecessor
Aug. 31, 2009
Predecessor
Series A Preferred Stock
Aug. 31, 2009
Predecessor
Series B Preferred Stock
Aug. 31, 2009
Predecessor
Series D Preferred Stock
Cash flows from operating activities:                      
Net loss attributable to Fibrocell Science, Inc. common shareholders $ (5,049,999) $ (20,293,605) $ (8,281,245) $ (12,931,531) $ (17,981,530) $ (38,275,135) $ 65,721,531 $ (115,322,121)      
Adjustments to reconcile net loss to net cash used in operating activities:                      
Reorganization items, net 72,477 0 0   72,477 72,477 (74,648,976) (74,648,976)      
Expense related to equity awards and issuance of stock 881,218 2,639,965 842,940 992,541 1,873,759 4,513,724 583,453 10,608,999      
Warrant expense (income) 319,084 (814,676) (1,560,757) 465,232 784,316 (30,360)   0      
Derivative revaluation expense   5,865,710 0     5,865,710   0      
Uncompensated contribution of services   0 0     0   755,556      
Depreciation and amortization   75,702 5,612 8,085 8,085 83,787   9,091,990      
Provision for doubtful accounts (46,619) (14,766) (12,839) (7,818) (54,437) (69,203) 501 337,810      
Provision for excessive and/or obsolete inventory 11,664 (23,654) (51,165) (60,366) (48,702) (72,356) 169,085 259,427      
Amortization of debt issue costs   0 0     0 985,237 4,107,067      
Amortization of debt discounts on investments   0 0     0   (508,983)      
Loss on disposal or impairment of property and equipment   0 0     0   17,668,477      
Foreign exchange gain on substantial liquidation of foreign entity (2,614) (3,110) (3,031) (5,072) (7,686) (10,796) 30,012 (2,256,408)      
Net (loss) income attributable to noncontrolling interest 15,493 40,743 37,247 51,898 67,391 108,134 205,632 (1,799,523)      
Change in operating assets and liabilities, excluding effects of acquisition:                      
Decrease (increase) in accounts receivable 23,544 10,239 3,783 47,686 71,230 81,469 91,666 (91,496)      
Decrease (increase) in other receivables 4,740 3,981 (105) (4,033) 707 4,688 23,632 218,978      
Decrease (increase) in inventory 30,923 (33,339) 69,086 27,459 58,382 25,043 29,543 (455,282)      
Decrease (increase) in prepaid expenses (244,905) (816,928) (37,812) 42,799 (202,106) (1,019,034) 628,197 34,341      
Decrease in other assets 4,120 0 0   4,120 4,120 (112,441) 71,000      
Increase (decrease) in accounts payable 107,622 (45,910) 828,353 851,102 958,724 912,814 (230,592) 57,648      
Increase in accrued expenses, liabilities subject to compromise and other liabilities (425,794) 1,118,057 1,228,707 1,256,140 830,346 1,948,403 1,868,162 3,311,552      
Increase (decrease) in deferred revenue   12,500       12,500 (7,522) (50,096)      
Net cash used in operating activities (4,299,046) (12,279,091) (6,931,226) (9,265,878) (13,564,924) (25,844,015) (4,662,880) (148,610,040)      
Cash flows from investing activities:                      
Acquisition of Agera, net of cash acquired   0 0     0   (2,016,520)      
Purchase of property and equipment   (786,441) (29,675) (29,674) (29,674) (816,115)   (25,515,170)      
Proceeds from the sale of property and equipment, net of selling costs   0 0     0   6,542,434      
Purchase of investments   0 0     0   (152,998,313)      
Proceeds from sales and maturities of investments   0 0     0   153,507,000      
Net cash used in investing activities   (786,441) (29,675) (29,674) (29,674) (816,115)   (20,480,569)      
Cash flows from financing activities:                      
Proceeds from convertible debt   0 0     0   91,450,000      
Offering costs associated with the issuance of convertible debt   0 0     0   (3,746,193)      
Proceeds from notes payable to shareholders, net   0 0     0   135,667      
Proceeds from the issuance of redeemable preferred stock net                 12,931,800 0 0
Deposit received for issuance of shares in October 2010   0 130,000     0   0      
Proceeds from the exercise of warrants   2,418,646 0     2,418,646   0      
Proceeds from the issuance of common stock, net 1,800,000 20,679,265 3,469,400 3,469,400 5,269,400 25,948,665   93,753,857      
Costs associated with secured loan and debtor-in-possession loan   0 0     0 (360,872) (360,872)      
Proceeds from secured loan   0 0     0 500,471 500,471      
Proceeds from debtor-in-possession loan   0 0     0 2,750,000 2,750,000      
Payments on insurance loan (21,891) (56,911) (47,795) (63,683) (85,574) (142,485) (63,983) (79,319)      
Principal payments on 12.5% note payable   (1,283,321) 0     (1,283,321)   0      
Cash dividends paid on preferred stock   (559,229) (139,750) (139,750) (139,750) (698,979)   (1,087,200)      
Cash paid for fractional shares of preferred stock   0 0     0   (38,108)      
Merger and acquisition expenses   0 0     0   (48,547)      
Repurchase of common stock   0 0     0   (26,024,280)      
Net cash provided by financing activities 4,648,109 27,034,430 5,800,023 8,794,937 13,443,046 40,477,476 2,825,616 170,137,276      
Effect of exchange rate changes on cash balances 3,149 3,756 3,473 5,865 9,014 12,770 (6,760) (36,391)      
Net increase (decrease) in cash and cash equivalents 352,212 13,972,654 (1,157,405) (494,750) (142,538) 13,830,116 (1,844,024) 1,010,276      
Cash and cash equivalents, beginning of period 1,010,276 867,738 1,362,488 1,362,488 1,010,276 1,010,276 2,854,300        
Cash and cash equivalents, end of period 1,362,488 14,840,392 205,083 867,738 867,738 14,840,392 1,010,276 1,010,276      
Supplemental disclosures of cash flow information:                      
Predecessor cash paid for interest   435,096 0     435,096   12,715,283      
Successor cash paid for dividends   559,229 139,750 139,750 139,750 698,979   0      
Non-cash investing and financing activities:                      
Predecessor deemed dividend associated with beneficial conversion of preferred stock   0 0     0   11,423,824      
Predecessor preferred stock dividend   0 0     0   1,589,861      
Successor accrued preferred stock dividend 42,740 431,679 85,183 191,417 191,417 431,679   0      
Predecessor uncompensated contribution of services   0 0     0   755,556      
Predecessor common stock issued for intangible assets   0 0     0   540,000      
Predecessor common stock issued in connection with conversion of debt   0 0     0 10,814,000 10,814,000      
Predecessor equipment acquired through capital lease   0 0     0   167,154      
Successor/Predecessor financing of insurance premiums 81,517 0 0 97,065 178,582 178,582   87,623      
Successor issuance of notes payable   0 0     0 6,000,060 6,000,060      
Successor common stock issued in connection with reorganization   0 0     0 5,472,000 5,472,000      
Successor intangible assets   0 0     0 6,340,656 6,340,656      
Successor deferred tax liability in connection with fresh-start   0 0     0 2,500,000 2,500,000      
Elimination of Predecessor common stock and fresh-start adjustment   0 0     0 14,780,320 14,780,320      
Successor subscription receivable 316,192 2,038,733 792,000 210,000 210,000 2,038,733   0      
Successor accrued warrant liability 316,192 4,994,307 5,579,319 7,071,010 7,387,202 12,381,509   0      
Successor conversion of preferred stock derivative balance into common stock   7,237,210 0 364,000 364,000 7,601,210   0 0    
Successor exercise of warrants   4,841,519 0     4,841,519   0      
Successor accrued derivative liability   $ 308,060 $ 0 $ 2,120,360 $ 2,120,360 $ 2,428,420   $ 0