10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001144204-12-061634 |
| Period End Date | 20120930 |
| Filing Date | 20121113 |
| Fiscal Year | 2012 |
| Fiscal Period | Q3 |
| XBRL Instance | xxii-20120930.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
83 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
- | shares | Point-in-time |
| Cash |
Cash
|
$252.25K | USD | Point-in-time |
| Cash |
Cash
|
$4.38K | USD | Point-in-time |
| Cash |
Cash
|
$310.00 | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
- | shares | Point-in-time |
| Cash |
Cash
|
$5.94K | USD | Point-in-time |
| Due from related Party |
DueFromRelatedPartiesCurrent
|
$23.97K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
- | shares | Point-in-time |
| Due from related Party |
DueFromRelatedPartiesCurrent
|
$15.49K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
- | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
300.00M | shares | Point-in-time |
| Due from officers |
DueFromOfficersOrStockholdersCurrent
|
- | USD | Point-in-time |
| Due from officers |
DueFromOfficersOrStockholdersCurrent
|
$7.71K | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
300.00M | shares | Point-in-time |
| Inventory |
InventoryNet
|
$1.15M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Inventory |
InventoryNet
|
$678.12K | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$26.34K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
27.21M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
31.05M | shares | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$17.68K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.21M | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
31.05M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
27.21M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$971.25K | USD | Point-in-time |
| Patent and trademark costs, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.39M | USD | Point-in-time |
| Patent and trademark costs, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.37M | USD | Point-in-time |
| Office furniture and fixtures, net |
PropertyPlantAndEquipmentNet
|
$7.86K | USD | Point-in-time |
| Office furniture and fixtures, net |
PropertyPlantAndEquipmentNet
|
$6.49K | USD | Point-in-time |
| Deferred private placement costs |
DeferredCosts
|
$46.88K | USD | Point-in-time |
| Deferred private placement costs |
DeferredCosts
|
- | USD | Point-in-time |
| Deferred debt issuance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$8.46K | USD | Point-in-time |
| Deferred debt issuance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$22.41K | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$1.43M | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$1.42M | USD | Point-in-time |
| Total assets |
Assets
|
$2.64M | USD | Point-in-time |
| Total assets |
Assets
|
$2.39M | USD | Point-in-time |
| Demand bank loans |
ShortTermBankLoansAndNotesPayable
|
$174.93K | USD | Point-in-time |
| Demand bank loans |
ShortTermBankLoansAndNotesPayable
|
$174.93K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.06M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.31M | USD | Point-in-time |
| Accrued interest payable to related parties |
InterestPayableRelatedPartiesCurrent
|
$3.72K | USD | Point-in-time |
| Accrued interest payable to related parties |
InterestPayableRelatedPartiesCurrent
|
$21.50K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$554.41K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$545.58K | USD | Point-in-time |
| Due to officers |
DueToOfficersOrStockholdersCurrent
|
- | USD | Point-in-time |
| Due to officers |
DueToOfficersOrStockholdersCurrent
|
$50.21K | USD | Point-in-time |
| Notes payable |
NotesPayableCurrent
|
$425.00K | USD | Point-in-time |
| Notes payable |
NotesPayableCurrent
|
$623.00K | USD | Point-in-time |
| Convertible notes, net of unamortized discount |
ConvertibleNotesPayableCurrent
|
$1.55M | USD | Point-in-time |
| Convertible notes, net of unamortized discount |
ConvertibleNotesPayableCurrent
|
$641.89K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$4.27M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$2.87M | USD | Point-in-time |
| Long term portion of notes payable |
LongTermNotesPayable
|
$177.00K | USD | Point-in-time |
| Long term portion of notes payable |
LongTermNotesPayable
|
- | USD | Point-in-time |
| Convertible notes, net of unamortized discount |
ConvertibleLongTermNotesPayable
|
- | USD | Point-in-time |
| Convertible notes, net of unamortized discount |
ConvertibleLongTermNotesPayable
|
$77.72K | USD | Point-in-time |
| Warrant liability |
DerivativeLiabilitiesNoncurrent
|
$550.00K | USD | Point-in-time |
| Warrant liability |
DerivativeLiabilitiesNoncurrent
|
$653.93K | USD | Point-in-time |
| Warrant liability |
DerivativeLiabilitiesNoncurrent
|
$3.06M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$3.60M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$5.00M | USD | Point-in-time |
| Commitments and contingencies (Note 10) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and contingencies (Note 10) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred shares 10,000,000 authorized: $.00001 par value: 0 shares issued and outstanding |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred shares 10,000,000 authorized: $.00001 par value: 0 shares issued and outstanding |
PreferredStockValue
|
- | USD | Point-in-time |
| Common shares 300,000,000 authorized: .00001 par value: 31,048,979 (27,209,646 at December 31, 2011) issued and outstanding, respectively |
CommonStockValue
|
$273.00 | USD | Point-in-time |
| Common shares 300,000,000 authorized: .00001 par value: 31,048,979 (27,209,646 at December 31, 2011) issued and outstanding, respectively |
CommonStockValue
|
$312.00 | USD | Point-in-time |
| Capital in excess of par value |
AdditionalPaidInCapital
|
$5.82M | USD | Point-in-time |
| Capital in excess of par value |
AdditionalPaidInCapital
|
$7.11M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-9.47M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-7.04M | USD | Point-in-time |
| Non-controlling interest - consolidated subsidiary |
MinorityInterest
|
$5.98K | USD | Point-in-time |
| Non-controlling interest - consolidated subsidiary |
MinorityInterest
|
- | USD | Point-in-time |
| Total shareholders' deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.21M | USD | Point-in-time |
| Total shareholders' deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.36M | USD | Point-in-time |
| Total liabilities and shareholders' deficit |
LiabilitiesAndStockholdersEquity
|
$2.39M | USD | Point-in-time |
| Total liabilities and shareholders' deficit |
LiabilitiesAndStockholdersEquity
|
$2.64M | USD | Point-in-time |
Income Statement
76 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenue |
SalesRevenueNet
|
$801.64K | USD | 3 Qtrs |
| Revenue |
SalesRevenueNet
|
$529.37K | USD | 1 Quarter |
| Revenue |
SalesRevenueNet
|
$15.68K | USD | 3 Qtrs |
| Revenue |
SalesRevenueNet
|
$15.68K | USD | 1 Quarter |
| Other income - therapeutic grant |
RevenueFromGrants
|
$223.54K | USD | 3 Qtrs |
| Other income - therapeutic grant |
RevenueFromGrants
|
- | USD | 1 Quarter |
| Other income - therapeutic grant |
RevenueFromGrants
|
- | USD | 3 Qtrs |
| Other income - therapeutic grant |
RevenueFromGrants
|
$80.00K | USD | 1 Quarter |
| Total revenue |
Revenues
|
$1.03M | USD | 3 Qtrs |
| Total revenue |
Revenues
|
$15.68K | USD | 1 Quarter |
| Total revenue |
Revenues
|
$609.37K | USD | 1 Quarter |
| Total revenue |
Revenues
|
$15.68K | USD | 3 Qtrs |
| Costs of goods sold |
CostOfGoodsSold
|
$130.50K | USD | 1 Quarter |
| Costs of goods sold |
CostOfGoodsSold
|
$224.15K | USD | 3 Qtrs |
| Costs of goods sold |
CostOfGoodsSold
|
$60.85K | USD | 3 Qtrs |
| Costs of goods sold |
CostOfGoodsSold
|
$60.85K | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$1.51M | USD | 3 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$484.32K | USD | 3 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$712.00K | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$155.32K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$370.24K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$451.09K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$1.38M | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$1.73M | USD | 3 Qtrs |
| Sales and marketing costs |
SellingAndMarketingExpense
|
$37.11K | USD | 1 Quarter |
| Sales and marketing costs |
SellingAndMarketingExpense
|
$11.36K | USD | 1 Quarter |
| Sales and marketing costs |
SellingAndMarketingExpense
|
$267.81K | USD | 3 Qtrs |
| Sales and marketing costs |
SellingAndMarketingExpense
|
$46.05K | USD | 3 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$44.63K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$132.43K | USD | 3 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$50.46K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$146.37K | USD | 3 Qtrs |
| Costs and Expenses, Total |
CostsAndExpenses
|
$648.23K | USD | 1 Quarter |
| Costs and Expenses, Total |
CostsAndExpenses
|
$1.38M | USD | 1 Quarter |
| Costs and Expenses, Total |
CostsAndExpenses
|
$3.51M | USD | 3 Qtrs |
| Costs and Expenses, Total |
CostsAndExpenses
|
$2.47M | USD | 3 Qtrs |
| Operating loss |
OperatingIncomeLoss
|
$-765.94K | USD | 1 Quarter |
| Operating loss |
OperatingIncomeLoss
|
$-2.45M | USD | 3 Qtrs |
| Operating loss |
OperatingIncomeLoss
|
$-2.49M | USD | 3 Qtrs |
| Operating loss |
OperatingIncomeLoss
|
$-632.55K | USD | 1 Quarter |
| Warrant liability - net |
DerivativeGainsLossesNet
|
$337.50K | USD | 3 Qtrs |
| Warrant liability - net |
DerivativeGainsLossesNet
|
$1.17M | USD | 3 Qtrs |
| Warrant liability - net |
DerivativeGainsLossesNet
|
$535.02K | USD | 1 Quarter |
| Warrant liability - net |
DerivativeGainsLossesNet
|
$337.50K | USD | 1 Quarter |
| Related parties |
InterestExpenseRelatedParty
|
$9.40K | USD | 1 Quarter |
| Related parties |
InterestExpenseRelatedParty
|
$194.07K | USD | 3 Qtrs |
| Related parties |
InterestExpenseRelatedParty
|
$28.18K | USD | 3 Qtrs |
| Related parties |
InterestExpenseRelatedParty
|
$55.79K | USD | 1 Quarter |
| Other |
InterestExpenseOther
|
$24.94K | USD | 3 Qtrs |
| Other |
InterestExpenseOther
|
$950.65K | USD | 3 Qtrs |
| Other |
InterestExpenseOther
|
$295.60K | USD | 1 Quarter |
| Other |
InterestExpenseOther
|
$12.53K | USD | 1 Quarter |
| Nonoperating Income (Expense), Total |
NonoperatingIncomeExpense
|
$284.38K | USD | 3 Qtrs |
| Nonoperating Income (Expense), Total |
NonoperatingIncomeExpense
|
$315.57K | USD | 1 Quarter |
| Nonoperating Income (Expense), Total |
NonoperatingIncomeExpense
|
$22.70K | USD | 3 Qtrs |
| Nonoperating Income (Expense), Total |
NonoperatingIncomeExpense
|
$183.62K | USD | 1 Quarter |
| Net loss |
ProfitLoss
|
$-2.43M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-2.21M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-450.37K | USD | 1 Quarter |
| Net loss |
ProfitLoss
|
$-448.93K | USD | 1 Quarter |
| Net loss (income) attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-1.46K | USD | 3 Qtrs |
| Net loss (income) attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
- | USD | 1 Quarter |
| Net loss (income) attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$13.00K | USD | 3 Qtrs |
| Net loss (income) attributable to non-controlling interest |
NetIncomeLossAttributableToNoncontrollingInterest
|
$14.71K | USD | 1 Quarter |
| Net loss attributed to common shareholders |
NetIncomeLoss
|
$-2.43M | USD | 3 Qtrs |
| Net loss attributed to common shareholders |
NetIncomeLoss
|
$-448.93K | USD | 1 Quarter |
| Net loss attributed to common shareholders |
NetIncomeLoss
|
$-465.08K | USD | 1 Quarter |
| Net loss attributed to common shareholders |
NetIncomeLoss
|
$-2.22M | USD | 3 Qtrs |
| Loss per common share - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.08 | USD | 3 Qtrs |
| Loss per common share - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.08 | USD | 3 Qtrs |
| Loss per common share - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.02 | USD | 1 Quarter |
| Loss per common share - basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.01 | USD | 1 Quarter |
| Common shares used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
26.26M | shares | 3 Qtrs |
| Common shares used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
31.05M | shares | 1 Quarter |
| Common shares used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
27.21M | shares | 1 Quarter |
| Common shares used in basic earnings per share calculation |
WeightedAverageNumberOfSharesOutstandingBasic
|
29.48M | shares | 3 Qtrs |
Cash Flow Statement
111 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
ProfitLoss
|
$-2.43M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-2.21M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-450.37K | USD | 1 Quarter |
| Net loss |
ProfitLoss
|
$-448.93K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$44.63K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$132.43K | USD | 3 Qtrs |
| Amortization and depreciation |
DepreciationAndAmortization
|
$50.46K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$146.37K | USD | 3 Qtrs |
| Amortization of debt issuance costs |
AmortizationOfFinancingCosts
|
- | USD | 3 Qtrs |
| Amortization of debt issuance costs |
AmortizationOfFinancingCosts
|
$18.95K | USD | 3 Qtrs |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$4.00K | USD | 3 Qtrs |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$1.05M | USD | 3 Qtrs |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$308.01K | USD | 1 Quarter |
| Interest due to debt conversion |
NonCashInterestOnConvertibleDebt
|
- | USD | 3 Qtrs |
| Interest due to debt conversion |
NonCashInterestOnConvertibleDebt
|
$31.35K | USD | 3 Qtrs |
| Gain warrant liability - derivative |
DerivativeGainsLossesNet
|
$337.50K | USD | 3 Qtrs |
| Gain warrant liability - derivative |
DerivativeGainsLossesNet
|
$1.17M | USD | 3 Qtrs |
| Gain warrant liability - derivative |
DerivativeGainsLossesNet
|
$535.02K | USD | 1 Quarter |
| Gain warrant liability - derivative |
DerivativeGainsLossesNet
|
$337.50K | USD | 1 Quarter |
| Equity based employee compensation expense |
ShareBasedCompensation
|
$776.44K | USD | 3 Qtrs |
| Equity based employee compensation expense |
ShareBasedCompensation
|
$327.46K | USD | 3 Qtrs |
| Equity based payments for outside services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
- | USD | 3 Qtrs |
| Equity based payments for outside services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$116.94K | USD | 3 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
- | USD | 3 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$86.68K | USD | 3 Qtrs |
| Grant receivable |
IncreaseDecreaseInOtherReceivables
|
- | USD | 3 Qtrs |
| Grant receivable |
IncreaseDecreaseInOtherReceivables
|
$-223.54K | USD | 3 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$476.07K | USD | 3 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$524.73K | USD | 3 Qtrs |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-162.58K | USD | 3 Qtrs |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-129.29K | USD | 3 Qtrs |
| Deposits |
IncreaseDecreaseInDepositOtherAssets
|
$-1.53K | USD | 3 Qtrs |
| Deposits |
IncreaseDecreaseInDepositOtherAssets
|
- | USD | 3 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-65.81K | USD | 3 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$473.92K | USD | 3 Qtrs |
| Accrued interest payable to related parties |
IncreaseDecreaseInDueToRelatedParties
|
$-17.78K | USD | 3 Qtrs |
| Accrued interest payable to related parties |
IncreaseDecreaseInDueToRelatedParties
|
$-163.10K | USD | 3 Qtrs |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$8.84K | USD | 3 Qtrs |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$314.72K | USD | 3 Qtrs |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-223.54K | USD | 3 Qtrs |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
- | USD | 3 Qtrs |
| Net cash used by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-1.30M | USD | 3 Qtrs |
| Net cash used by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-2.47M | USD | 3 Qtrs |
| Acquisition of patents and trademarks |
PaymentsToAcquireIntangibleAssets
|
- | USD | 3 Qtrs |
| Acquisition of patents and trademarks |
PaymentsToAcquireIntangibleAssets
|
$570.64K | USD | 3 Qtrs |
| Acquisition of office furniture and fixtures |
PaymentsToAcquireFurnitureAndFixtures
|
- | USD | 3 Qtrs |
| Acquisition of office furniture and fixtures |
PaymentsToAcquireFurnitureAndFixtures
|
$9.11K | USD | 3 Qtrs |
| Net cash used by investing activities |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | 3 Qtrs |
| Net cash used by investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-579.75K | USD | 3 Qtrs |
| Proceeds from issuance of notes |
ProceedsFromNotesPayable
|
$56.00K | USD | 3 Qtrs |
| Proceeds from issuance of notes |
ProceedsFromNotesPayable
|
$215.00K | USD | 3 Qtrs |
| Payments on borrowings - notes payable |
RepaymentsOfNotesPayable
|
$35.00K | USD | 3 Qtrs |
| Payments on borrowings - notes payable |
RepaymentsOfNotesPayable
|
$458.27K | USD | 3 Qtrs |
| Proceeds from issuance of convertible notes |
ProceedsFromConvertibleDebt
|
$210.00K | USD | 3 Qtrs |
| Proceeds from issuance of convertible notes |
ProceedsFromConvertibleDebt
|
- | USD | 3 Qtrs |
| Deferred private placement costs |
DeferredFinancingAndOtherDebtRelatedCosts
|
$10.00K | USD | 3 Qtrs |
| Deferred private placement costs |
DeferredFinancingAndOtherDebtRelatedCosts
|
- | USD | 3 Qtrs |
| Net payments from related party |
PaymentFromRelatedParties
|
$21.27K | USD | 3 Qtrs |
| Net payments from related party |
PaymentFromRelatedParties
|
$8.48K | USD | 3 Qtrs |
| Net advances from officers |
ProceedsFromPaymentsForOtherFinancingActivities
|
$28.22K | USD | 3 Qtrs |
| Net advances from officers |
ProceedsFromPaymentsForOtherFinancingActivities
|
$57.92K | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.06M | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$3.06M | USD | 3 Qtrs |
| Net (decrease) increase in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-246.31K | USD | 3 Qtrs |
| Net (decrease) increase in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$4.07K | USD | 3 Qtrs |
| Cash - beginning of period |
Cash
|
$252.25K | USD | Point-in-time |
| Cash - beginning of period |
Cash
|
$4.38K | USD | Point-in-time |
| Cash - beginning of period |
Cash
|
$310.00 | USD | Point-in-time |
| Cash - beginning of period |
Cash
|
$5.94K | USD | Point-in-time |
| Cash - end of period |
Cash
|
$252.25K | USD | Point-in-time |
| Cash - end of period |
Cash
|
$4.38K | USD | Point-in-time |
| Cash - end of period |
Cash
|
$310.00 | USD | Point-in-time |
| Cash - end of period |
Cash
|
$5.94K | USD | Point-in-time |
| Cash paid during the period for interest |
InterestPaidNet
|
$13.53K | USD | 3 Qtrs |
| Cash paid during the period for interest |
InterestPaidNet
|
$191.52K | USD | 3 Qtrs |
| Cash paid during the period for income taxes |
IncomeTaxesPaid
|
- | USD | 3 Qtrs |
| Cash paid during the period for income taxes |
IncomeTaxesPaid
|
- | USD | 3 Qtrs |
| Common stock issued as payment of accounts payable |
IssuanceOfCommonStockInExchangeForAccountPayable
|
$-359.75K | USD | 3 Qtrs |
| Common stock issued as payment of accounts payable |
IssuanceOfCommonStockInExchangeForAccountPayable
|
- | USD | 3 Qtrs |
| Common stock issued as payment of deferred private placement costs |
IssuanceOfCommonStockValueInPaymentOfFinancingCost
|
- | USD | 3 Qtrs |
| Common stock issued as payment of deferred private placement costs |
IssuanceOfCommonStockValueInPaymentOfFinancingCost
|
$36.88K | USD | 3 Qtrs |
| Payment of accounts payable for deferred private placement costs |
PaymentOfAccountsPayableForDeferredPrivatePlacementCosts
|
- | USD | 3 Qtrs |
| Payment of accounts payable for deferred private placement costs |
PaymentOfAccountsPayableForDeferredPrivatePlacementCosts
|
$500.00K | USD | 3 Qtrs |
| Payment of accounts payable for patent costs |
PaymentOfAccountsPayableForPatentCosts
|
- | USD | 3 Qtrs |
| Payment of accounts payable for patent costs |
PaymentOfAccountsPayableForPatentCosts
|
$526.13K | USD | 3 Qtrs |
| Accounts payable converted to promissory notes |
ConversionOfAccountsPayableToNotePayable
|
- | USD | 3 Qtrs |
| Accounts payable converted to promissory notes |
ConversionOfAccountsPayableToNotePayable
|
$587.00K | USD | 3 Qtrs |
| Supplemental Accounts Payable, Total |
SupplementalAccountsPayable
|
$396.63K | USD | 3 Qtrs |
| Supplemental Accounts Payable, Total |
SupplementalAccountsPayable
|
$1.61M | USD | 3 Qtrs |
| Common stock issued for prepaid services |
CommonStockToBeIssuedForServices
|
- | USD | 3 Qtrs |
| Common stock issued for prepaid services |
CommonStockToBeIssuedForServices
|
$171.25K | USD | 3 Qtrs |
| Non controlling interest acquired for common stock |
AcquiredNoncontrollingInterest
|
- | USD | 3 Qtrs |
| Non controlling interest acquired for common stock |
AcquiredNoncontrollingInterest
|
$4.53K | USD | 3 Qtrs |
| Deferred private placement costs charged to contributed capital |
DeferredPrivatePlacementCostsChargedToContributedCapital
|
$587.13K | USD | 3 Qtrs |
| Deferred private placement costs charged to contributed capital |
DeferredPrivatePlacementCostsChargedToContributedCapital
|
- | USD | 3 Qtrs |
| Notes payable converted to common shares |
ConversionOfConvertibleNotesToCommonStock
|
$120.75K | USD | 3 Qtrs |
| Notes payable converted to common shares |
ConversionOfConvertibleNotesToCommonStock
|
- | USD | 3 Qtrs |
| Conversion of shareholder note and accrued interest to common shares and warrants |
ConversionOfNotesPayableToCommonStockBadExtended
|
$614.07K | USD | 3 Qtrs |
| Conversion of shareholder note and accrued interest to common shares and warrants |
ConversionOfNotesPayableToCommonStockBadExtended
|
- | USD | 3 Qtrs |
| Original issue discount on convertible debt |
IncreaseDecreaseInOriginalIssueDisountOnConvertibleDebt
|
$12.60K | USD | 3 Qtrs |
| Original issue discount on convertible debt |
IncreaseDecreaseInOriginalIssueDisountOnConvertibleDebt
|
- | USD | 3 Qtrs |
| Beneficial conversion value upon issuance of convertible debt recorded as debt discount and an increase in capital in excess of par value |
IncreaseDecreaseInBeneficialConversionFeature
|
- | USD | 3 Qtrs |
| Beneficial conversion value upon issuance of convertible debt recorded as debt discount and an increase in capital in excess of par value |
IncreaseDecreaseInBeneficialConversionFeature
|
$63.60K | USD | 3 Qtrs |
| Issuance of warrants as derivative liability instruments upon conversion of note payable |
SupplementalIssuanceOfWarrantLiability
|
$152.10K | USD | 3 Qtrs |
| Issuance of warrants as derivative liability instruments upon conversion of note payable |
SupplementalIssuanceOfWarrantLiability
|
- | USD | 3 Qtrs |
| Issuance of warrants as derivative liability instruments |
IssuanceOfWarrantsAsDerivativeLiabilityInstrument
|
$92.75K | USD | 3 Qtrs |
| Issuance of warrants as derivative liability instruments |
IssuanceOfWarrantsAsDerivativeLiabilityInstrument
|
$3.06M | USD | 3 Qtrs |
| Patent and trademark additions included in accounts payable |
PatentAndTrademarkAdditionsIncludedInAccountsPayable
|
$124.08K | USD | 3 Qtrs |
| Patent and trademark additions included in accounts payable |
PatentAndTrademarkAdditionsIncludedInAccountsPayable
|
- | USD | 3 Qtrs |
| Deferred debt issuance osts included in accounts payable |
DeferredPrivatePlacementCostAdditionsIncludedInAccountsPayable
|
$5.00K | USD | 3 Qtrs |
| Deferred debt issuance osts included in accounts payable |
DeferredPrivatePlacementCostAdditionsIncludedInAccountsPayable
|
- | USD | 3 Qtrs |
Stockholders Equity
16 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.21M | USD | Point-in-time |
| Beginning balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.36M | USD | Point-in-time |
| Stock based compensation under Equity Incentive Plan |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$690.98K | USD | 3 Qtrs |
| Common stock issued as payment of services and accounts payable |
StockIssuedDuringPeriodOfStockAndWarrantsForServicesOrClaimsBadExtended
|
$534.83K | USD | 3 Qtrs |
| Common stock issued upon exercise of Convertible Notes |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
- | USD | 3 Qtrs |
| Common stock issued in May 2012 private placement |
StockIssuedDuringPeriodValueNewIssues
|
$-4.53K | USD | 3 Qtrs |
| Common stock issued in May 2012 private placement, shares |
StockIssuedDuringPeriodSharesNewIssues
|
1.71M | shares | 3 Qtrs |
| Beneficial conversion feature of convertible debt |
DebtInstrumentConvertibleBeneficialConversionFeature
|
$1.06M | USD | Point-in-time |
| Beneficial conversion feature of convertible debt |
DebtInstrumentConvertibleBeneficialConversionFeature
|
$63.60K | USD | 3 Qtrs |
| Beneficial conversion feature of convertible debt |
DebtInstrumentConvertibleBeneficialConversionFeature
|
$63.60K | USD | Point-in-time |
| Net loss |
ProfitLoss
|
$-2.43M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-2.21M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-450.37K | USD | 1 Quarter |
| Net loss |
ProfitLoss
|
$-448.93K | USD | 1 Quarter |
| Ending balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.21M | USD | Point-in-time |
| Ending balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-2.36M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.