XML 69 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (unaudited) (USD $)
9 Months Ended 12 Months Ended 41 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2013
Operating Activities          
Net loss $ (7,271,567)us-gaap_NetIncomeLoss $ (2,880,855)us-gaap_NetIncomeLoss $ (3,710,289)us-gaap_NetIncomeLoss $ (4,083,050)us-gaap_NetIncomeLoss $ (11,295,922)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization 99,904us-gaap_DepreciationAndAmortization 109,044us-gaap_DepreciationAndAmortization 146,396us-gaap_DepreciationAndAmortization 135,743us-gaap_DepreciationAndAmortization 421,858us-gaap_DepreciationAndAmortization
Stock based compensation 311,907us-gaap_ShareBasedCompensation 236,966us-gaap_ShareBasedCompensation 350,000us-gaap_ShareBasedCompensation   350,000us-gaap_ShareBasedCompensation
Common stock and warrants issued to settle liabilities for services 403,483us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 348,172us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 282,012us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 858,413us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 1,547,461us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Amortization of stock issued in advance of services    52,500VNRX_AmortizationOfStockIssuedInAdvanceOfServices 472,425VNRX_AmortizationOfStockIssuedInAdvanceOfServices 432,013VNRX_AmortizationOfStockIssuedInAdvanceOfServices 1,702,080VNRX_AmortizationOfStockIssuedInAdvanceOfServices
Non-operating income - grants received (143,987)VNRX_NonoperatingIncomeGrantsReceived    250,833VNRX_NonoperatingIncomeGrantsReceived 70,000VNRX_NonoperatingIncomeGrantsReceived 350,000VNRX_NonoperatingIncomeGrantsReceived
Loss on derivative re-measurement 3,363,561VNRX_LossOnDerivativeRemeasurement    (865,623)VNRX_LossOnDerivativeRemeasurement   (865,623)VNRX_LossOnDerivativeRemeasurement
Changes in operating assets and liabilities:          
Prepaid expenses (61,483)us-gaap_IncreaseDecreaseInPrepaidExpense (81,965)us-gaap_IncreaseDecreaseInPrepaidExpense (50,621)us-gaap_IncreaseDecreaseInPrepaidExpense (25,549)us-gaap_IncreaseDecreaseInPrepaidExpense (76,170)us-gaap_IncreaseDecreaseInPrepaidExpense
Other current assets (88,422)us-gaap_IncreaseDecreaseInOtherCurrentAssets 7,292us-gaap_IncreaseDecreaseInOtherCurrentAssets 5,964us-gaap_IncreaseDecreaseInOtherCurrentAssets (7,807)us-gaap_IncreaseDecreaseInOtherCurrentAssets (717)us-gaap_IncreaseDecreaseInOtherCurrentAssets
Accounts payable and accrued liabilities 238,446us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (166,093)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 34,697us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 305,655us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 637,406us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net Cash Used In Operating Activities (3,148,158)us-gaap_NetCashProvidedByUsedInOperatingActivities (2,374,939)us-gaap_NetCashProvidedByUsedInOperatingActivities (3,084,206)us-gaap_NetCashProvidedByUsedInOperatingActivities (2,314,582)us-gaap_NetCashProvidedByUsedInOperatingActivities (7,229,627)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities          
Purchases of property and equipment (297,607)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (713)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (714)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (90,685)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (126,264)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net Cash Used in Investing Activities (297,607)us-gaap_NetCashProvidedByUsedInInvestingActivities (713)us-gaap_NetCashProvidedByUsedInInvestingActivities (714)us-gaap_NetCashProvidedByUsedInInvestingActivities (90,685)us-gaap_NetCashProvidedByUsedInInvestingActivities (126,264)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing Activities          
Proceeds from issuance of common shares 4,893,529us-gaap_ProceedsFromIssuanceOfCommonStock 1,871,500us-gaap_ProceedsFromIssuanceOfCommonStock 2,828,250us-gaap_ProceedsFromIssuanceOfCommonStock 2,576,375us-gaap_ProceedsFromIssuanceOfCommonStock 7,267,854us-gaap_ProceedsFromIssuanceOfCommonStock
Grants received 143,987VNRX_ProceedsFromGrantsReceived 605,154VNRX_ProceedsFromGrantsReceived 819,575VNRX_ProceedsFromGrantsReceived    1,495,921VNRX_ProceedsFromGrantsReceived
Grants repaid (33,166)VNRX_GrantsRepaid         
Proceeds from note payable         59,942us-gaap_ProceedsFromNotesPayable
Repayment of notes payable    (1,321)us-gaap_RepaymentsOfNotesPayable (54,396)us-gaap_RepaymentsOfNotesPayable (102,560)us-gaap_RepaymentsOfNotesPayable (546,393)us-gaap_RepaymentsOfNotesPayable
Cash acquired through reverse merger         100VNRX_CashAcquiredThroughReverseMerger
Net Cash Provided By Financing Activities 5,004,350us-gaap_NetCashProvidedByUsedInFinancingActivities 2,475,333us-gaap_NetCashProvidedByUsedInFinancingActivities 3,593,429us-gaap_NetCashProvidedByUsedInFinancingActivities 2,473,815us-gaap_NetCashProvidedByUsedInFinancingActivities 8,277,424us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of foreign exchange on cash (27,622)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (2,627)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 3,774us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (40,019)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (32,829)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase in Cash 1,530,963us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 97,054us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 512,283us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 28,529us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 888,704us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash - Beginning of Period 888,704us-gaap_Cash 376,421us-gaap_Cash 376,421us-gaap_Cash 347,892us-gaap_Cash  
Cash - End of Period 2,419,667us-gaap_Cash 473,475us-gaap_Cash 888,704us-gaap_Cash 376,421us-gaap_Cash 888,704us-gaap_Cash
Supplemental Disclosures of Cash Flow Information          
Interest paid 10,274us-gaap_InterestPaid            
Income tax paid               
Non Cash Financing Activities::          
Acquisition of subsidiary for debt         1,000,000VNRX_AcquisitionOfSubsidiaryForDebt
Common stock issued for debt    $ 77,333VNRX_CommonStockIssuedForDebt     $ 1,169,943VNRX_CommonStockIssuedForDebt