XML 52 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Restatements (Tables)
12 Months Ended
Dec. 31, 2012
Restatement Of Prior Year Income [Abstract]  
Schedule of Condensed Balance Sheet

Effect on Consolidated Balance Sheet

December 31, 2011

 

  As Previously       
  Reported on       
  Form 10-K/A  Adjustments  Restated 
          
LIABILITIES AND STOCKHOLDERS' DEFICIT            
Current liabilities:            
Accounts payable $1,175,462      $1,175,462 
Accrued liabilities  359,715       359,715 
Convertible revolving credit facility, net of discounts  160,794       160,794 
Derivative liability - conversion option  113,271       113,271 
Derivative liability - warrants  1,875,463       1,875,463 
             
Derivative liability - bonus warrants  -   797,185(e)  70,343 
       (492,111)(f)    
       (234,731)(g)    
             
Convertible debt  566,785   600,000(a)  772,500 
       (394,285)(b)    
             
Total current liabilities  4,251,490   276,058   4,527,548 
             
Fair value of 10% convertible preferred stock warrants  487,555       487,555 
Total liabilities  4,739,045   276,058   5,015,103 
             
Commitments and contingencies            
             
10% Convertible preferred stock, no par value; authorized 880,000 shares;  752,273 issued and outstanding at December 31, 2011, net of discount  5,520,256       5,520,256 
Redeemable common stock, no par value; 250,000 shares issued and outstanding at December 31, 2011  242,500       242,500 
             
Stockholders' deficit:            
Common stock, no par value; authorized, 100,000,000 shares; 25,007,261 shares issued and outstanding at December 31, 2011  23,660,071   1,350,000(d)  24,410,071 
       (600,000)(a)    
       (234,731)(c)    
       234,731(g)    
             
Accumulated deficit  (28,619,876)  (1,350,000)(d)  (29,645,934)
       394,285(b)    
       (797,185)(e)    
       492,111(f)    
       234,731(c)    
             
Total stockholders' deficit  (4,959,805)  (276,058)  (5,235,863)
Total liabilities and stockholders' deficit $5,541,996  $-  $5,541,996 

 

(a) -to reverse the improper recording of debt discount.

 

(b) -to reverse the improper recording of and amortization of debt discount.

 

(c) -to reverse the improper recording of the fair value of bonus warrants at issuance.

 

(d) -to record the difference between the reacquisition price of the new debt and the net carrying amount of the extinguished debt at the amendment date.

 

(e) -to record the fair value of the bonus warrants as of the amendment date as a component of the reacquisition price of the new debt.

 

(f) -to recognize the gain on the change in the fair value of the derivative liability associated with the bonus warrants at period end.

 

(g) -to record the fair value of bonus warrants at date of issuance.
Schedule of Condensed Income Statement

Effect on Consolidated Statement of Operations

for the Year Ended December 31, 2011

 

  As Previously       
  Reported on       
  Form 10-K/A  Adjustments  Restated 
          
Loss from operations $(6,713,961)     $(6,713,961)
             
Other expenses:            
Interest expense  156,645       156,645 
Amortization of debt discounts  1,196,591   (394,285)(a)  567,575 
       (234,731)(b)    
             
Loss on debt extinguishment  -   1,350,000(c)  1,350,000 
Fair value of bonus warrants at debt extinguishment  -   797,185(d)  797,185 
Change in fair value of derivative liabilities  1,870,071   (492,111)(e)  1,377,960 
Total other expenses  3,223,307   1,026,058   4,249,365 
             
Net loss  (9,937,268)  (1,026,058)  (10,963,326)
Accretion of preferred dividends and beneficial conversion feature  (1,049,975)      (1,049,975)
Net loss attributable to common shareholders $(10,987,243) $(1,026,058) $(12,013,301)
             
Weighted average common shares - basic and diluted  24,352,072   24,352,072   24,352,072 
Basic and diluted net loss per share $(0.45) $(0.04) $(0.49)

 

(a) -to reverse the improper amortization of debt discount.

 

(b) -to reverse the impact of the improper recording of the fair value of the bonus warrants upon issuance.

 

(c) -to record the difference between the reacquisition price of the new debt and the net carrying amount of the extinguished debt at the amendment date.

 

(d) -to record the fair value of the bonus warrants as of the amendment date as a component of the reacquisition price of the new debt.

 

(e) -to recognize the gain on the change in the fair value of the derivative liability associated with the bonus warrants at period end.
Schedule of Condensed Cash Flow Statement

Effect on Consolidated Statement of Cash Flows

for the Year Ended December 30, 2011

 

  As Previously       
  Reported on       
  Form 10-K/A  Adjustments  Restated 
          
Cash flow from operating activities:            
Net income (loss) $(9,937,268) $(1,026,058) $(10,963,326)
Adjustments to reconcile net loss to net cash used in operating activities:            
Amortization of convertible debt discount  692,685   (394,285)(a)  298,400 
Loss on debt extinguishment  -   1,350,000(b)  1,350,000 
Fair value of bonus warrants at debt extinguishment  -   797,185(c)  797,185 
Change in fair value of derivative liabilities - Bonus Warrants  1,870,071   (492,111)(d)  1,377,960 
Share-based compensation  3,280,933   (234,731)(e)  3,046,202 
             
Net cash used in operating activities $(4,940,241) $-  $(4,940,241)

 

(a) -to reverse the improper amortization of debt discount.

 

(b) -to record the difference between the reacquisition price of the new debt and the net carrying amount of the extinguished debt, at amendment date.

 

(c) -to record the fair value of the bonus warrants as of the amendment date as a component of the reacquisition price of the new debt.

 

(d) -to recognize the gain on the change in the fair value of the derivative liability associated with the bonus warrants at period end.

 

(e) -to reverse the impact of the improper recording of the fair value of the bonus warrants upon issuance.