XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Shareholders' Equity (Unaudited) (USD $)
Preferred Stock
Common Stock
Additional Paid-In Capital
Deficit accumulated during the development stage
Total
Beginning Balance - Amount at Jun. 23, 1998 $ 0 $ 0 $ 0 $ 0 $ 0
Beginning Balance - Shares at Jun. 23, 1998 0        
Estimated fair value of services contributed by stockholders     100,000    100,000
Net loss       (100,000) (100,000)
Ending Balance, Amount at Dec. 31, 1998 0 0 100,000 (100,000) 0
Ending Balance, Shares at Dec. 31, 1998 0        
Estimated fair value of services contributed by stockholders     200,000    200,000
Net loss       (204,000) (204,000)
Ending Balance, Amount at Dec. 31, 1999 0 0 300,000 (304,000) (4,000)
Ending Balance, Shares at Dec. 31, 1999 0        
Issuance of common stock, Shares   937,500      
Issuance of common stock, Amount   937 5,063    6,000
Estimated fair value of services contributed by stockholders     200,000    200,000
Net loss        (213,092) (213,092)
Ending Balance, Amount at Dec. 31, 2000 0 937 505,063 (517,092) (11,092)
Ending Balance, Shares at Dec. 31, 2000 0 937,500      
Estimated fair value of services contributed by stockholders     200,000    200,000
Net loss        (208,420) (208,420)
Ending Balance, Amount at Dec. 31, 2001 0 937 705,063 (725,512) (19,512)
Ending Balance, Shares at Dec. 31, 2001 0 937,500      
Estimated fair value of services contributed by stockholders     200,000    200,000
Net loss        (228,217) (228,217)
Ending Balance, Amount at Dec. 31, 2002 0 937 905,063 (953,729) (47,729)
Ending Balance, Shares at Dec. 31, 2002 0 937,500      
Estimated fair value of services contributed by stockholders     200,000    200,000
Net loss        (207,196) (207,196)
Ending Balance, Amount at Dec. 31, 2003 0 937 1,105,063 (1,160,925) (54,925)
Ending Balance, Shares at Dec. 31, 2003 0 937,500      
Estimated fair value of services contributed by stockholders     400,000    400,000
Net loss        (508,226) (508,226)
Ending Balance, Amount at Dec. 31, 2004 0 937 1,505,063 (1,669,151) (163,151)
Ending Balance, Shares at Dec. 31, 2004 0 937,500      
Capital contributions     14,200    14,200
Issuance of common stock, Shares   2,453,125      
Issuance of common stock, Amount   2,453 13,247    15,700
Excercise of stock options and warrants, Shares   15,625      
Excercise of stock options and warrants, Amount   16 84    100
Estimated fair value of services contributed by stockholders     400,000    400,000
Net loss        (539,622) (539,622)
Ending Balance, Amount at Dec. 31, 2005 0 3,406 1,932,594 (2,208,773) (272,773)
Ending Balance, Shares at Dec. 31, 2005 0 3,406,250      
Capital contributions     48,600    48,600
Issuance of common stock, Shares   375,000      
Issuance of common stock, Amount   375 2,025    2,400
Estimated fair value of services contributed by stockholders     400,000    400,000
Net loss        (584,232) (584,232)
Ending Balance, Amount at Dec. 31, 2006 0 3,781 2,383,219 (2,793,005) (406,005)
Ending Balance, Shares at Dec. 31, 2006 0 3,781,250      
Capital contributions     105,907    105,907
Issuance of common stock, Shares   3,984,374      
Issuance of common stock, Amount   3,985 21,515    25,500
Excercise of stock options and warrants, Shares   39,063      
Excercise of stock options and warrants, Amount   39 211    250
Estimated fair value of services contributed by stockholders     175,000    175,000
Forgiveness of notes payable and interest     241,701    241,701
Issuance of restricted common stock, Shares   195,313      
Issuance of restricted common stock, Amount   195 (195)    0
Issuance of common stock in connection with merger, Shares   1,849,993      
Issuance of common stock in connection with merger, Amount   1,850 (1,850)    0
Net proceeds from private placement offering issued, Shares   2,071,834      
Net proceeds from private placement offering issued, Amount   2,072 3,835,719    3,837,791
Issuance of common stock related to conversion of senior convertible notes payable and accrued interest, Shares   1,530,177      
Issuance of common stock related to conversion of senior convertible notes payable and accrued interest, Amount   1,530 1,528,647    1,530,177
Beneficial conversion feature upon conversion of senior convertible notes payable     1,530,177    1,530,177
Issuance of common stock, warrants and stock options for consulting service agreements, Shares   275,000      
Issuance of common stock, warrants and stock options for consulting service agreements, Amount   275 549,725    550,000
Stock-based compensation     184,522    184,522
Net loss       (4,284,540) (4,284,540)
Ending Balance, Amount at Dec. 31, 2007 0 13,727 10,554,298 (7,077,545) 3,490,480
Ending Balance, Shares at Dec. 31, 2007 0 13,727,004      
Issuance of restricted common stock, Shares   25,000      
Issuance of restricted common stock, Amount   25 (25)    0
Net proceeds from private placement offering issued, Shares   1,818,180      
Net proceeds from private placement offering issued, Amount   1,818 3,939,483    3,941,301
Issuance of common stock, warrants and stock options for consulting service agreements, Shares   (13,901)      
Issuance of common stock, warrants and stock options for consulting service agreements, Amount   (14) (117,979)    (117,993)
Stock-based compensation     562,442    562,442
Net loss       (3,304,388) (3,304,388)
Ending Balance, Amount at Dec. 31, 2008   15,556 14,938,219 (10,381,933) 4,571,842
Ending Balance, Shares at Dec. 31, 2008   15,556,283      
Excercise of stock options and warrants, Shares   50,000      
Excercise of stock options and warrants, Amount   50 49,450    49,500
Issuance of common stock, warrants and stock options for consulting service agreements, Shares   45,778      
Issuance of common stock, warrants and stock options for consulting service agreements, Amount   46 121,409    121,455
Stock-based compensation     388,050   388,050
Net loss       (4,553,636) (4,553,636)
Ending Balance, Amount at Dec. 31, 2009 0 15,652 15,497,128 (14,935,569) 577,211
Ending Balance, Shares at Dec. 31, 2009 0 15,652,061      
Accretion of preferred stock discount         0
Capital contributions         0
Estimated fair value of services contributed by stockholders         0
Forgiveness of notes payable and interest         0
Issuance of restricted common stock, Shares   50,000      
Issuance of restricted common stock, Amount   50 12,033    12,083
Net proceeds from private placement offering issued, Amount         0
Issuance of common stock related to conversion of senior convertible notes payable and accrued interest, Amount         0
Issuance of common stock, warrants and stock options for consulting service agreements, Shares   230,000      
Issuance of common stock, warrants and stock options for consulting service agreements, Amount   230 367,670    367,900
Stock-based compensation     535,812    535,812
Net loss       (2,531,228) (2,531,228)
Ending Balance, Amount at Dec. 31, 2010 0 15,932 16,412,643 (17,466,797) (1,038,222)
Ending Balance, Shares at Dec. 31, 2010 0 15,932,061      
Forfeiture of unvested restricted stock, Shares   (31,250)      
Forfeiture of unvested restricted stock, Amount   (31) 3,363    3,332
Issuance of Series A Preferred Stock, Shares 10        
Issuance of Series A Preferred Stock, Amount 0   100,000    100,000
Preferred stock beneficial conversion feature     100,000    100,000
Accretion of preferred stock discount        (100,000) 100,000
Estimated fair value of stock options granted to former employees in forgiveness of liabilities     11,400    11,400
Capital contributions         0
Estimated fair value of services contributed by stockholders         0
Forgiveness of notes payable and interest         0
Net proceeds from private placement offering issued, Amount         0
Issuance of common stock related to conversion of senior convertible notes payable and accrued interest, Amount         0
Issuance of common stock, warrants and stock options for consulting service agreements, Amount         0
Stock-based compensation     177,421    177,421
Net loss       (953,936) (953,936)
Ending Balance, Amount at Dec. 31, 2011 $ 0 $ 15,901 $ 16,804,827 $ (18,520,733) $ (1,700,005)
Ending Balance, Shares at Dec. 31, 2011 10 15,900,811