XML 76 R80.htm IDEA: XBRL DOCUMENT v2.4.0.8
18. Pro Forma Financials for Acquisition of Canterbury, Hygeia, Paloma and VasculoMedics (Details) (USD $)
 3 Months Ended 12 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Dec. 31, 2013
Dec. 31, 2012
Revenues $ 0 $ 0 $ 71,667 $ 374,542
Cost of revenues 0 0 0 235,803
Gross margin 0 0 71,667 138,739
Operating expenses        
General and administrative 611,845 624,674 2,008,118 4,570,161
Warrants, options and stock compensation 149,885 1,316,148 4,228,317 3,643,662
Legal and professional services 131,686 143,103 1,071,392 2,128,898
Depreciation and amortization 478,104 8,687 675,757 164,043
Total operating expenses 1,371,520 2,092,612 12,988,997 11,930,608
Loss from operations (1,371,520) (2,092,612) (12,917,330) (11,791,869)
Other (income)/expenses        
Loss on adjustments to fair value of derivative liability 0 236,850 (8,980,077) (6,907,748)
Other income (49,639) (2,564) (71,631) 379,188
Interest expense 58,294 22,971 228,294 167,894
Total other expenses 8,655 257,257 (10,459,381) (4,942,054)
Net loss from continuing operations (1,380,175) (2,349,869)    
Net loss from discontinued operations 0 (126,911)    
Net loss (1,380,175) (2,476,780) (2,457,949) (6,849,815)
Basic and diluted loss per share $ (0.23) $ (2.91) $ (1.00) $ (8.16)
Fully-diluted weighted average shares outstanding 5,934,474 1,207,534 2,646,603 1,121,987
RestorGenex
        
Revenues          
Cost of revenues          
Gross margin          
Operating expenses        
General and administrative 611,845 624,674    
Warrants, options and stock compensation 149,885 1,316,148    
Legal and professional services 131,686 143,103    
Depreciation and amortization 478,104 8,687    
Total operating expenses 1,371,520 2,092,612    
Loss from operations (1,371,520) (2,092,612)    
Other (income)/expenses        
Loss on adjustments to fair value of derivative liability   236,850    
Other income (49,639) (2,564)    
Interest expense 58,294 22,971    
Total other expenses 8,655 257,257    
Net loss from continuing operations (1,380,175) (2,349,869)    
Net loss from discontinued operations    (126,911)    
Net loss (1,380,175) (2,476,780)    
Basic and diluted loss per share $ (0.23) $ (2.77)    
Basic weighted average shares outstanding 5,934,474 892,534    
Fully-diluted weighted average shares outstanding   1,207,534    
Paloma
        
Revenues          
Cost of revenues          
Gross margin          
Operating expenses        
General and administrative 102,153 47,880    
Legal and professional services 1,725 17,254    
Depreciation and amortization 634      
Total operating expenses 104,512 65,134    
Loss from operations (104,512) (65,134)    
Other (income)/expenses        
Other income (25,397) (63,910)    
Interest expense 29,925 20,781    
Total other expenses 4,528 (43,129)    
Net loss from continuing operations (109,040) (22,005)    
Net loss from discontinued operations          
Net loss (109,040) (22,005)    
Basic and diluted loss per share          
Basic weighted average shares outstanding 2,500,000 2,500,000    
Fully-diluted weighted average shares outstanding   2,500,000    
VasculoMedics
        
Revenues          
Cost of revenues          
Gross margin          
Operating expenses        
General and administrative          
Warrants, options and stock compensation          
Legal and professional services          
Depreciation and amortization          
Total operating expenses          
Loss from operations          
Other (income)/expenses        
Other income          
Interest expense         
Total other expenses          
Net loss from continuing operations          
Net loss from discontinued operations          
Net loss          
Basic and diluted loss per share          
Basic weighted average shares outstanding 220,000 220,000    
Fully-diluted weighted average shares outstanding   220,000    
Pro Forma Adjustments
        
Revenues          
Cost of revenues          
Gross margin          
Operating expenses        
General and administrative 81,250 848,732    
Warrants, options and stock compensation          
Legal and professional services          
Depreciation and amortization 27,755 687,713    
Total operating expenses 109,005 1,536,445    
Loss from operations (109,005) (1,536,445)    
Other (income)/expenses        
Other income          
Interest expense          
Total other expenses          
Net loss from continuing operations (109,005) (1,536,445)    
Net loss from discontinued operations          
Net loss (109,005) (1,536,445)    
Basic and diluted loss per share          
Basic weighted average shares outstanding          
Fully-diluted weighted average shares outstanding         
Pro Forma Combined
        
Revenues    46,155    
Cost of revenues    54,765    
Gross margin    (8,610)    
Operating expenses        
General and administrative 795,248 1,552,617    
Warrants, options and stock compensation 149,885 1,316,148    
Legal and professional services 133,411 185,792    
Depreciation and amortization 506,493 700,612    
Total operating expenses 1,585,037 3,755,169    
Loss from operations (1,585,037) (3,763,779)    
Other (income)/expenses        
Loss on adjustments to fair value of derivative liability   236,850    
Other income (75,036) (66,474)    
Interest expense 88,219 46,110    
Total other expenses 13,183 (216,486)    
Net loss from continuing operations (1,598,220) (3,980,265)    
Net loss from discontinued operations    (126,911)    
Net loss (1,598,220) (4,107,176)    
Basic and diluted loss per share $ (0.18) $ (0.86)    
Basic weighted average shares outstanding 8,654,474 4,762,650    
Fully-diluted weighted average shares outstanding   5,077,650    
Canterbury
        
Revenues   46,155    
Cost of revenues   54,765    
Gross margin   (8,610)    
Operating expenses        
General and administrative   31,331    
Warrants, options and stock compensation         
Legal and professional services   25,435    
Depreciation and amortization   4,212    
Total operating expenses   60,978    
Loss from operations   (69,588)    
Other (income)/expenses        
Other income         
Interest expense   2,358    
Total other expenses   2,358    
Net loss from continuing operations   (71,946)    
Net loss from discontinued operations         
Net loss   (71,946)    
Basic and diluted loss per share         
Basic weighted average shares outstanding   1,150,116    
Fully-diluted weighted average shares outstanding   1,150,116    
Hygeia
        
Revenues         
Cost of revenues         
Gross margin         
Operating expenses        
General and administrative         
Warrants, options and stock compensation         
Legal and professional services         
Depreciation and amortization         
Total operating expenses         
Loss from operations         
Other (income)/expenses        
Other income         
Total other expenses         
Net loss from continuing operations         
Net loss from discontinued operations         
Net loss         
Basic and diluted loss per share         
Basic weighted average shares outstanding         
Fully-diluted weighted average shares outstanding