S-1/A Filing
Filing Information
| Form Type | S-1/A |
| Accession Number | 0001144204-11-051387 |
| Period End Date | 20110630 |
| Filing Date | 20110906 |
| Fiscal Year | 2011 |
| Fiscal Period | Q2 |
| XBRL Instance | xxii-20110630.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
101 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Capital stock authorized, preferred shares |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Capital stock authorized, preferred shares |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Preferred shares, par value |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred shares |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred shares |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred shares, par value |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Capital stock authorized, common shares |
CommonStockSharesAuthorized
|
300.00M | shares | Point-in-time |
| Capital stock authorized, common shares |
CommonStockSharesAuthorized
|
300.00M | shares | Point-in-time |
| 27,209,646 common shares (16,000,000 at December 31, 2010) |
CommonStockValue
|
$273.00 | USD | Point-in-time |
| Common shares, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Common shares, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Issued, preferred shares |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Contributed capital/Capital in excess of par value |
AdditionalPaidInCapital
|
$3.60M | USD | Point-in-time |
| Issued, preferred shares |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Contributed capital/Capital in excess of par value |
AdditionalPaidInCapital
|
$2.47M | USD | Point-in-time |
| Contributed capital/Capital in excess of par value |
AdditionalPaidInCapital
|
$4.72M | USD | Point-in-time |
| Outstanding, preferred shares |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-7.44M | USD | Point-in-time |
| Outstanding, preferred shares |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.69M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-4.26M | USD | Point-in-time |
| Issued, common shares |
CommonStockSharesIssued
|
27.21M | shares | Point-in-time |
| Issued, common shares |
CommonStockSharesIssued
|
16.00M | shares | Point-in-time |
| Outstanding, common shares |
CommonStockSharesOutstanding
|
16.00M | shares | Point-in-time |
| Outstanding, common shares |
CommonStockSharesOutstanding
|
27.21M | shares | Point-in-time |
| Total assets |
Assets
|
$1.58M | USD | Point-in-time |
| Total assets |
Assets
|
$2.76M | USD | Point-in-time |
| Total assets |
Assets
|
$2.80M | USD | Point-in-time |
| Patent and trademark costs, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.47M | USD | Point-in-time |
| Patent and trademark costs, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.48M | USD | Point-in-time |
| Patent and trademark costs, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.43M | USD | Point-in-time |
| Office furniture and fixtures, net |
PropertyPlantAndEquipmentNet
|
$4.43K | USD | Point-in-time |
| Debt issuance costs, net |
DeferredFinanceCostsCurrentNet
|
$35.92K | USD | Point-in-time |
| Deferred private placement costs |
DeferredCosts
|
$587.13K | USD | Point-in-time |
| Deposits |
DepositsAssetsNoncurrent
|
$1.53K | USD | Point-in-time |
| Deposits |
DepositsAssetsNoncurrent
|
$1.53K | USD | Point-in-time |
| Deposits |
DepositsAssetsNoncurrent
|
$1.53K | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$1.52M | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$2.06M | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$1.44M | USD | Point-in-time |
| Cash |
Cash
|
$33.24K | USD | Point-in-time |
| Cash |
Cash
|
$158.00 | USD | Point-in-time |
| Cash |
Cash
|
$13.56K | USD | Point-in-time |
| Cash |
Cash
|
$310.00 | USD | Point-in-time |
| Cash |
Cash
|
$86.58K | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$150.00K | USD | Point-in-time |
| Grant receivable |
GrantsReceivableCurrent
|
$223.54K | USD | Point-in-time |
| Due from related party |
DueFromRelatedPartiesCurrent
|
$14.33K | USD | Point-in-time |
| Inventory |
InventoryNet
|
$916.16K | USD | Point-in-time |
| Inventory |
InventoryNet
|
$308.66K | USD | Point-in-time |
| Inventory |
InventoryNet
|
$55.02K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$150.19K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$211.72K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.32M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$55.18K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$744.23K | USD | Point-in-time |
| Demand bank loans |
ShortTermBankLoansAndNotesPayable
|
$174.93K | USD | Point-in-time |
| Demand bank loans |
ShortTermBankLoansAndNotesPayable
|
$174.93K | USD | Point-in-time |
| Demand bank loans |
ShortTermBankLoansAndNotesPayable
|
$246.74K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$2.14M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.21M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$2.90M | USD | Point-in-time |
| Accrued interest payable to shareholders (members) |
InterestPayableRelatedPartiesCurrent
|
$80.19K | USD | Point-in-time |
| Accrued interest payable to shareholders (members) |
InterestPayableRelatedPartiesCurrent
|
$11.72K | USD | Point-in-time |
| Accrued interest payable to shareholders (members) |
InterestPayableRelatedPartiesCurrent
|
$190.98K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$36.50K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$227.72K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$190.39K | USD | Point-in-time |
| Deferred grant revenue |
DeferredRevenueCurrent
|
$80.00K | USD | Point-in-time |
| Deferred grant revenue |
DeferredRevenueCurrent
|
$223.54K | USD | Point-in-time |
| Notes payable to shareholders (members), net of unamortized discount |
NotesPayableRelatedPartiesClassifiedCurrent
|
$1.10M | USD | Point-in-time |
| Notes payable to shareholders (members), net of unamortized discount |
NotesPayableRelatedPartiesClassifiedCurrent
|
$597.47K | USD | Point-in-time |
| Current portion of long-term debt |
LongTermDebtCurrent
|
$123.22K | USD | Point-in-time |
| Due to related party |
DueToRelatedPartiesCurrent
|
$126.97K | USD | Point-in-time |
| Due to related party |
DueToRelatedPartiesCurrent
|
$6.94K | USD | Point-in-time |
| Due to officer (member) |
DueToOfficersOrStockholdersCurrent
|
$930.00 | USD | Point-in-time |
| Due to officer (member) |
DueToOfficersOrStockholdersCurrent
|
$4.51K | USD | Point-in-time |
| Due to officer (member) |
DueToOfficersOrStockholdersCurrent
|
$3.20K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$1.79M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$3.23M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$4.82M | USD | Point-in-time |
| Long-term notes, net |
LongTermDebtNoncurrent
|
$627.00K | USD | Point-in-time |
| Long-term notes, net |
LongTermDebtNoncurrent
|
$65.56K | USD | Point-in-time |
| Long-term notes, net |
LongTermDebtNoncurrent
|
$141.55K | USD | Point-in-time |
| Warrant liability |
DerivativeLiabilitiesNoncurrent
|
$3.06M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$5.48M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$4.89M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$3.37M | USD | Point-in-time |
| Commitments and contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Non-controlling interest - consolidated subsidiary |
MinorityInterest
|
$-119.00 | USD | Point-in-time |
| Non-controlling interest - consolidated subsidiary |
MinorityInterest
|
$-134.00 | USD | Point-in-time |
| Non-controlling interest - consolidated subsidiary |
MinorityInterest
|
$-1.84K | USD | Point-in-time |
| Total shareholders' (members') deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.80M | USD | Point-in-time |
| Total shareholders' (members') deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.73M | USD | Point-in-time |
| Total shareholders' (members') deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.38M | USD | Point-in-time |
| Total shareholders' (members') deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.09M | USD | Point-in-time |
| Total liabilities and shareholders' (members) deficit |
LiabilitiesAndStockholdersEquity
|
$2.76M | USD | Point-in-time |
| Total liabilities and shareholders' (members) deficit |
LiabilitiesAndStockholdersEquity
|
$2.80M | USD | Point-in-time |
| Total liabilities and shareholders' (members) deficit |
LiabilitiesAndStockholdersEquity
|
$1.58M | USD | Point-in-time |
Income Statement
60 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenue (Sales) |
SalesRevenueNet
|
$27.61K | USD | Annual |
| Revenue (Sales) |
SalesRevenueNet
|
$272.27K | USD | 2 Qtrs |
| Revenue (Sales) |
SalesRevenueNet
|
$49.78K | USD | Annual |
| Revenue (Sales) |
SalesRevenueNet
|
$1.80K | USD | 2 Qtrs |
| Other Income - Therapeutic Grant Credit |
RevenueFromGrants
|
$143.54K | USD | 2 Qtrs |
| Total revenue |
Revenues
|
$1.80K | USD | 2 Qtrs |
| Total revenue |
Revenues
|
$415.81K | USD | 2 Qtrs |
| Operating loss |
OperatingIncomeLoss
|
$-540.24K | USD | 2 Qtrs |
| Operating loss |
OperatingIncomeLoss
|
$-1.10M | USD | Annual |
| Operating loss |
OperatingIncomeLoss
|
$-1.72M | USD | 2 Qtrs |
| Operating loss |
OperatingIncomeLoss
|
$-958.30K | USD | Annual |
| Net loss |
ProfitLoss
|
$-690.12K | USD | 2 Qtrs |
| Net loss |
ProfitLoss
|
$-1.23M | USD | Annual |
| Net loss |
ProfitLoss
|
$-1.42M | USD | Annual |
| Net loss |
ProfitLoss
|
$-1.75M | USD | 2 Qtrs |
| Net loss attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-1.71K | USD | 2 Qtrs |
| Net loss attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-119.00 | USD | Annual |
| Net loss attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-15.00 | USD | Annual |
| Net loss attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-4.00 | USD | 2 Qtrs |
| Net loss attributed to common shareholders (Members) |
NetIncomeLoss
|
$-1.42M | USD | Annual |
| Net loss attributed to common shareholders (Members) |
NetIncomeLoss
|
$-690.11K | USD | 2 Qtrs |
| Net loss attributed to common shareholders (Members) |
NetIncomeLoss
|
$-1.75M | USD | 2 Qtrs |
| Net loss attributed to common shareholders (Members) |
NetIncomeLoss
|
$-1.23M | USD | Annual |
| Loss per common share (unit) - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.23 | USD | Annual |
| Loss per common share (unit) - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.07 | USD | 2 Qtrs |
| Loss per common share (unit) - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.11 | USD | Annual |
| Loss per common share (unit) - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.08 | USD | 2 Qtrs |
| Common shares (Units) used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
9.15M | shares | 2 Qtrs |
| Common shares (Units) used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
25.56M | shares | 2 Qtrs |
| Common shares (Units) used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
5.30M | shares | Annual |
| Common shares (Units) used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
12.44M | shares | Annual |
| Costs of goods sold |
CostOfGoodsSold
|
$1.00K | USD | 2 Qtrs |
| Costs of goods sold |
CostOfGoodsSold
|
$93.65K | USD | 2 Qtrs |
| Costs of goods sold |
CostOfGoodsSold
|
$27.96K | USD | Annual |
| Costs of goods sold |
CostOfGoodsSold
|
$20.11K | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$215.44K | USD | 2 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$363.78K | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$797.05K | USD | 2 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$540.30K | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$244.66K | USD | 2 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$590.83K | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$930.39K | USD | 2 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$280.71K | USD | Annual |
| Sales and marketing costs |
SellingAndMarketingExpense
|
$230.70K | USD | 2 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$80.93K | USD | 2 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$87.80K | USD | 2 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$144.79K | USD | Annual |
| Amortization and depreciation |
DepreciationAndAmortization
|
$164.46K | USD | Annual |
| Costs and Expenses, Total |
CostsAndExpenses
|
$2.14M | USD | 2 Qtrs |
| Costs and Expenses, Total |
CostsAndExpenses
|
$1.15M | USD | Annual |
| Costs and Expenses, Total |
CostsAndExpenses
|
$542.04K | USD | 2 Qtrs |
| Costs and Expenses, Total |
CostsAndExpenses
|
$985.91K | USD | Annual |
| Shareholders (Members) |
InterestExpenseRelatedParty
|
$265.22K | USD | Annual |
| Shareholders (Members) |
InterestExpenseRelatedParty
|
$18.78K | USD | 2 Qtrs |
| Shareholders (Members) |
InterestExpenseRelatedParty
|
$256.80K | USD | Annual |
| Shareholders (Members) |
InterestExpenseRelatedParty
|
$121.40K | USD | 2 Qtrs |
| Other |
InterestExpenseOther
|
$12.41K | USD | 2 Qtrs |
| Other |
InterestExpenseOther
|
$11.70K | USD | Annual |
| Other |
InterestExpenseOther
|
$28.48K | USD | 2 Qtrs |
| Other |
InterestExpenseOther
|
$61.18K | USD | Annual |
Cash Flow Statement
118 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Amortization and depreciation |
DepreciationAndAmortization
|
$80.93K | USD | 2 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$87.80K | USD | 2 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$144.79K | USD | Annual |
| Amortization and depreciation |
DepreciationAndAmortization
|
$164.46K | USD | Annual |
| Amortization of intangible assets |
AmortizationOfIntangibleAssets
|
$164.46K | USD | Annual |
| Amortization of intangible assets |
AmortizationOfIntangibleAssets
|
$144.79K | USD | Annual |
| Amortization of debt issuance costs |
AmortizationOfFinancingCosts
|
$21.55K | USD | 2 Qtrs |
| Amortization of debt issuance costs |
AmortizationOfFinancingCosts
|
$43.11K | USD | Annual |
| Amortization of debt issuance costs |
AmortizationOfFinancingCosts
|
$35.92K | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$2.67K | USD | 2 Qtrs |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$80.79K | USD | 2 Qtrs |
| Amortization of warrants issued with notes payable |
OtherDepreciationAndAmortization
|
$126.62K | USD | Annual |
| Amortization of warrants issued with notes payable |
OtherDepreciationAndAmortization
|
$142.75K | USD | Annual |
| Employee compensation expense |
ShareBasedCompensation
|
$278.48K | USD | 2 Qtrs |
| Employee compensation expense |
ShareBasedCompensation
|
$122.81K | USD | 2 Qtrs |
| Net increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$33.08K | USD | 2 Qtrs |
| Net increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$86.27K | USD | 2 Qtrs |
| Net increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-13.40K | USD | Annual |
| Net increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$152.00 | USD | Annual |
| Cash - beginning of period (year) |
Cash
|
$33.24K | USD | Point-in-time |
| Cash - beginning of period (year) |
Cash
|
$158.00 | USD | Point-in-time |
| Cash - beginning of period (year) |
Cash
|
$13.56K | USD | Point-in-time |
| Cash - beginning of period (year) |
Cash
|
$310.00 | USD | Point-in-time |
| Cash - beginning of period (year) |
Cash
|
$86.58K | USD | Point-in-time |
| Cash - end of period (year) |
Cash
|
$33.24K | USD | Point-in-time |
| Cash - end of period (year) |
Cash
|
$158.00 | USD | Point-in-time |
| Cash - end of period (year) |
Cash
|
$13.56K | USD | Point-in-time |
| Cash - end of period (year) |
Cash
|
$310.00 | USD | Point-in-time |
| Cash - end of period (year) |
Cash
|
$86.58K | USD | Point-in-time |
| Cash paid during the period for interest |
InterestPaidNet
|
$7.60K | USD | 2 Qtrs |
| Cash paid during the period for interest |
InterestPaidNet
|
$16.89K | USD | Annual |
| Cash paid during the period for interest |
InterestPaidNet
|
$189.74K | USD | 2 Qtrs |
| Cash paid during the period for interest |
InterestPaidNet
|
$5.66K | USD | Annual |
| Payment of deferred private placement costs |
PaymentsOfStockIssuanceCosts
|
$60.98K | USD | Annual |
| Payment of deferred private placement costs |
PaymentsOfStockIssuanceCosts
|
$53.45K | USD | 2 Qtrs |
| Payment on demand bank loans |
RepaymentsOfShortTermDebt
|
$1.37K | USD | Annual |
| Payment on demand bank loans |
RepaymentsOfShortTermDebt
|
$71.81K | USD | Annual |
| Payment on demand bank loans |
RepaymentsOfShortTermDebt
|
$7.38K | USD | 2 Qtrs |
| Proceeds from issuance of notes and warrants |
ProceedsFromIssuanceOfNotesAndWarrants
|
$450.00K | USD | 2 Qtrs |
| Proceeds from issuance of notes and warrants |
ProceedsFromIssuanceOfNotesAndWarrants
|
$55.00K | USD | Annual |
| Payments on notes payable to shareholders |
RepaymentsOfRelatedPartyDebt
|
$4.39K | USD | 2 Qtrs |
| Payments on notes payable to shareholders |
RepaymentsOfRelatedPartyDebt
|
$393.27K | USD | 2 Qtrs |
| Proceeds from issuance of common stock |
ProceedsFromIssuanceOfCommonStock
|
$410.00K | USD | 2 Qtrs |
| Net proceeds from January 25, 2011 private placement |
ProceedsFromIssuanceOrSaleOfEquity
|
$3.35M | USD | 2 Qtrs |
| Net proceeds from January 25, 2011 private placement |
ProceedsFromIssuanceOrSaleOfEquity
|
$549.87K | USD | Annual |
| Net advances (repayments) from related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-21.27K | USD | 2 Qtrs |
| Net advances (repayments) from related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$69.16K | USD | Annual |
| Net advances (repayments) from related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-120.03K | USD | Annual |
| Net advances (repayments) from related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-90.40K | USD | 2 Qtrs |
| Net advances from (payments to) officers |
ProceedsFromPaymentsForOtherFinancingActivities
|
$-930.00 | USD | 2 Qtrs |
| Net advances from (payments to) officers |
ProceedsFromPaymentsForOtherFinancingActivities
|
$1.31K | USD | 2 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$2.93M | USD | 2 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.02M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$158.65K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$703.45K | USD | 2 Qtrs |
| Payment on note payable to repurchase membership units |
RepaymentsOfNotesPayable
|
$4.39K | USD | Annual |
| Proceeds from issuance of notes |
ProceedsFromNotesPayable
|
$318.27K | USD | Annual |
| Proceeds from issuance of warrants |
ProceedsFromIssuanceOfWarrants
|
$405.00K | USD | Annual |
| Net advances from members |
ProceedsFromRelatedPartyDebt
|
$2.27K | USD | Annual |
| Net advances from members |
ProceedsFromRelatedPartyDebt
|
$35.86K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$150.00K | USD | 2 Qtrs |
| Grant receivable |
IncreaseDecreaseInOtherReceivables
|
$223.54K | USD | Annual |
| Grant receivable |
IncreaseDecreaseInOtherReceivables
|
$-223.54K | USD | 2 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$267.36K | USD | 2 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$607.50K | USD | 2 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$253.64K | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$30.02K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$36.79K | USD | 2 Qtrs |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$211.72K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-61.52K | USD | 2 Qtrs |
| Deferred private placement costs charged to contributed capital |
DeferredPrivatePlacementCostsChargedToContributedCapital
|
$587.13K | USD | 2 Qtrs |
| Conversion of member note to common shares and warrants |
DebtConversionOriginalDebtAmount1
|
$31.31K | USD | 2 Qtrs |
| Conversion of member note to common shares and warrants |
DebtConversionOriginalDebtAmount1
|
$614.07K | USD | 2 Qtrs |
| Issuance of warrants as derivative liability instruments and reduction of capital in excess of par value |
IssuanceOfDerivativeLiabilityInstrumentsAndReductionOfAdditionalPaidInCapital
|
$3.06M | USD | 2 Qtrs |
| Patent and trademark additions included in accounts payable |
PatentAndTrademarkAdditionsIncludedInAccountsPayable
|
$39.80K | USD | Annual |
| Patent and trademark additions included in accounts payable |
PatentAndTrademarkAdditionsIncludedInAccountsPayable
|
$221.10K | USD | Annual |
| Patent and trademark additions included in accounts payable |
PatentAndTrademarkAdditionsIncludedInAccountsPayable
|
$16.37K | USD | 2 Qtrs |
| Deferred private placement cost additions included in accounts payable |
DeferredPrivatePlacementCostAdditionsIncludedInAccountsPayable
|
$526.16K | USD | Annual |
| Deferred private placement cost additions included in accounts payable |
DeferredPrivatePlacementCostAdditionsIncludedInAccountsPayable
|
$209.18K | USD | 2 Qtrs |
| Debt discount related to warrants issued with notes payable |
DebtDiscount
|
$36.40K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-29.93K | USD | 2 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-78.41K | USD | 2 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$220.03K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$190.52K | USD | Annual |
| Accrued interest payable to shareholders (members) |
IncreaseDecreaseInDueToOfficersAndStockholders
|
$112.05K | USD | Annual |
| Accrued interest payable to shareholders (members) |
IncreaseDecreaseInDueToOfficersAndStockholders
|
$-172.55K | USD | 2 Qtrs |
| Accrued interest payable to shareholders (members) |
IncreaseDecreaseInDueToOfficersAndStockholders
|
$39.69K | USD | 2 Qtrs |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$191.22K | USD | Annual |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$92.94K | USD | 2 Qtrs |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$93.36K | USD | Annual |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$-37.34K | USD | 2 Qtrs |
| Deferred grant revenue |
IncreaseDecreaseInDeferredRevenue
|
$223.54K | USD | Annual |
| Deferred grant revenue |
IncreaseDecreaseInDeferredRevenue
|
$-143.54K | USD | 2 Qtrs |
| Acquisition of patents and trademarks |
PaymentsToAcquireIntangibleAssets
|
$108.12K | USD | Annual |
| Acquisition of patents and trademarks |
PaymentsToAcquireIntangibleAssets
|
$6.84K | USD | Annual |
| Acquisition of patents and trademarks |
PaymentsToAcquireIntangibleAssets
|
$84.88K | USD | 2 Qtrs |
| Acquisition of patents and trademarks |
PaymentsToAcquireIntangibleAssets
|
$552.12K | USD | 2 Qtrs |
| Acquisition of office furniture and fixtures |
PaymentsToAcquireFurnitureAndFixtures
|
$4.79K | USD | 2 Qtrs |
| Net cash used by investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-108.12K | USD | Annual |
| Net cash used by investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-84.88K | USD | 2 Qtrs |
| Net cash used by investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-6.84K | USD | Annual |
| Net cash used by investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-556.91K | USD | 2 Qtrs |
| Payment of accounts payable for patent costs |
PaymentOfAccountsPayableForPatentCosts
|
$500.00K | USD | 2 Qtrs |
| Payment of accounts payable for deferred private placement costs |
PaymentOfAccountsPayableForDeferredPrivatePlacementCosts
|
$526.13K | USD | 2 Qtrs |
| Accounts payable converted to promissory notes |
ConversionOfAccountsPayableToNotePayable
|
$587.00K | USD | 2 Qtrs |
| Supplemental Accounts Payable, Total |
SupplementalAccountsPayable
|
$1.61M | USD | 2 Qtrs |
| Net loss |
ProfitLoss
|
$-690.12K | USD | 2 Qtrs |
| Net loss |
ProfitLoss
|
$-1.23M | USD | Annual |
| Net loss |
ProfitLoss
|
$-1.42M | USD | Annual |
| Net loss |
ProfitLoss
|
$-1.75M | USD | 2 Qtrs |
| Net cash used by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-165.21K | USD | Annual |
| Net cash used by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-585.49K | USD | 2 Qtrs |
| Net cash used by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-2.29M | USD | 2 Qtrs |
| Net cash used by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-909.94K | USD | Annual |
| Cash paid during the period for interest |
InterestPaidNet
|
$7.60K | USD | 2 Qtrs |
| Cash paid during the period for interest |
InterestPaidNet
|
$16.89K | USD | Annual |
| Cash paid during the period for interest |
InterestPaidNet
|
$189.74K | USD | 2 Qtrs |
| Cash paid during the period for interest |
InterestPaidNet
|
$5.66K | USD | Annual |
Stockholders Equity
20 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Warrants issued |
IssuanceOfWarrants
|
$405.00K | USD | Annual |
| Beginning Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.80M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.73M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.38M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.09M | USD | Point-in-time |
| Ending Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.80M | USD | Point-in-time |
| Ending Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.73M | USD | Point-in-time |
| Ending Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.38M | USD | Point-in-time |
| Ending Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.09M | USD | Point-in-time |
| Distribution of 5,000,000 warrants for common stock, exercise price of $3.00 per share |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
$-1.55M | USD | 2 Qtrs |
| Common Shares issued |
StockIssuedDuringPeriodValueNewIssues
|
$549.87K | USD | Annual |
| Common Shares issued |
StockIssuedDuringPeriodValueNewIssues
|
$2.39M | USD | 2 Qtrs |
| Membership Units issued in exchange for services |
StockIssuedDuringPeriodOfStockAndWarrantsForServicesOrClaims
|
$18.33K | USD | Annual |
| Membership Units issued in exchange for services |
StockIssuedDuringPeriodOfStockAndWarrantsForServicesOrClaims
|
$2.19K | USD | Annual |
| Equity issued as compensation |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$278.48K | USD | 2 Qtrs |
| Redemption of Membership Units |
RedemptionOfEquityInterest
|
$35.02K | USD | Annual |
| Net loss |
ProfitLoss
|
$-690.12K | USD | 2 Qtrs |
| Net loss |
ProfitLoss
|
$-1.23M | USD | Annual |
| Net loss |
ProfitLoss
|
$-1.42M | USD | Annual |
| Net loss |
ProfitLoss
|
$-1.75M | USD | 2 Qtrs |
Comprehensive Income
2 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Distribution of warrants for common stock, warrants |
NumberOfCommonStockWarrantsDistributedToShareholders
|
5.00M | shares | 2 Qtrs |
| Distribution of warrants for common stock, exercise price |
InvestmentWarrantsExercisePrice
|
$3.00 | USD | 2 Qtrs |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.