XML 49 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (54,217,210)us-gaap_NetIncomeLoss $ (28,419,313)us-gaap_NetIncomeLoss $ (35,120,235)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash flows used in operating activities:      
Depreciation 28,987us-gaap_Depreciation 47,883us-gaap_Depreciation 27,484us-gaap_Depreciation
Amortization of intangible assets 23,480us-gaap_AmortizationOfIntangibleAssets 10,262us-gaap_AmortizationOfIntangibleAssets 28,776us-gaap_AmortizationOfIntangibleAssets
Provision for doubtful accounts (5,436)us-gaap_ProvisionForDoubtfulAccounts (15,493)us-gaap_ProvisionForDoubtfulAccounts 40,548us-gaap_ProvisionForDoubtfulAccounts
Loss on extinguishment of debt     10,307,864us-gaap_GainsLossesOnExtinguishmentOfDebt
Beneficial conversion feature     6,716,504us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature
Amortization of debt discount   1,102,680us-gaap_AmortizationOfDebtDiscountPremium 1,604,240us-gaap_AmortizationOfDebtDiscountPremium
Stock based compensation 4,239,358us-gaap_ShareBasedCompensation 3,207,238us-gaap_ShareBasedCompensation 1,868,345us-gaap_ShareBasedCompensation
Amortization of deferred financing costs 260,027us-gaap_AmortizationOfDeferredCharges 1,451,934us-gaap_AmortizationOfDeferredCharges  
Stock based expense for services 730,954us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 636,917us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 338,457us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Loan guaranty costs   2,944us-gaap_DebtRelatedCommitmentFeesAndDebtIssuanceCosts 45,036us-gaap_DebtRelatedCommitmentFeesAndDebtIssuanceCosts
Changes in operating assets and liabilities:      
Accounts receivable (458,028)us-gaap_IncreaseDecreaseInAccountsReceivable (1,068,619)us-gaap_IncreaseDecreaseInAccountsReceivable (728,253)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (138,495)us-gaap_IncreaseDecreaseInInventories 571,592us-gaap_IncreaseDecreaseInInventories (1,027,137)us-gaap_IncreaseDecreaseInInventories
Other current assets 680,281us-gaap_IncreaseDecreaseInOtherCurrentAssets (1,386,319)us-gaap_IncreaseDecreaseInOtherCurrentAssets 42,281us-gaap_IncreaseDecreaseInOtherCurrentAssets
Other assets (37,309)us-gaap_IncreaseDecreaseInOtherOperatingAssets (565,706)us-gaap_IncreaseDecreaseInOtherOperatingAssets  
Accounts payable 4,212,912us-gaap_IncreaseDecreaseInAccountsPayable 472,851us-gaap_IncreaseDecreaseInAccountsPayable 1,334,855us-gaap_IncreaseDecreaseInAccountsPayable
Deferred revenue (1,079,967)us-gaap_IncreaseDecreaseInDeferredRevenue 457,828us-gaap_IncreaseDecreaseInDeferredRevenue 1,144,752us-gaap_IncreaseDecreaseInDeferredRevenue
Accrued expenses and other current liabilities 239,450us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 2,875,320us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 639,157us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Other liabilities   (150,068)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities  
Net cash flows used in operating activities (45,520,996)us-gaap_NetCashProvidedByUsedInOperatingActivities (20,768,069)us-gaap_NetCashProvidedByUsedInOperatingActivities (12,737,326)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES      
Patent costs, net of abandoned costs (586,480)us-gaap_PaymentsToAcquireIntangibleAssets (439,034)us-gaap_PaymentsToAcquireIntangibleAssets (206,101)us-gaap_PaymentsToAcquireIntangibleAssets
Purchase of property and equipment (30,962)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (40,790)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (66,405)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Refund (payment) of security deposit 10,686us-gaap_PaymentsForProceedsFromOtherDeposits (103,737)us-gaap_PaymentsForProceedsFromOtherDeposits  
Net cash flows used in investing activities (606,756)us-gaap_NetCashProvidedByUsedInInvestingActivities (583,561)us-gaap_NetCashProvidedByUsedInInvestingActivities (272,506)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from sale of common stock, net of costs 42,771,353us-gaap_ProceedsFromIssuanceOfCommonStock 78,650,353us-gaap_ProceedsFromIssuanceOfCommonStock 7,895,485us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from exercise of options 345,746us-gaap_ProceedsFromStockOptionsExercised 30,910us-gaap_ProceedsFromStockOptionsExercised 191,000us-gaap_ProceedsFromStockOptionsExercised
Proceeds from exercise of warrants 181,000us-gaap_ProceedsFromWarrantExercises    
Proceeds from notes and loans payable     8,700,000us-gaap_ProceedsFromNotesPayable
Proceeds from bank line of credit   500,000us-gaap_ProceedsFromLinesOfCredit  
Proceeds from sale of warrants     400us-gaap_ProceedsFromIssuanceOfWarrants
Repayment of bank line of credit   (500,000)us-gaap_RepaymentsOfLinesOfCredit (300,000)us-gaap_RepaymentsOfLinesOfCredit
Repayment of notes payable-related party     (200,000)us-gaap_RepaymentsOfRelatedPartyDebt
Repayment of notes payable   (4,691,847)us-gaap_RepaymentsOfNotesPayable (1,850,000)us-gaap_RepaymentsOfNotesPayable
Net cash flows provided by financing activities 43,298,099us-gaap_NetCashProvidedByUsedInFinancingActivities 73,989,416us-gaap_NetCashProvidedByUsedInFinancingActivities 14,436,885us-gaap_NetCashProvidedByUsedInFinancingActivities
Increase in cash (2,829,653)us-gaap_CashPeriodIncreaseDecrease 52,637,786us-gaap_CashPeriodIncreaseDecrease 1,427,053us-gaap_CashPeriodIncreaseDecrease
Cash, beginning of period 54,191,260us-gaap_Cash 1,553,474us-gaap_Cash 126,421us-gaap_Cash
Cash, end of period 51,361,607us-gaap_Cash 54,191,260us-gaap_Cash 1,553,474us-gaap_Cash
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:      
Cash paid for interest   212,853us-gaap_InterestPaid 17,253us-gaap_InterestPaid
SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:      
Warrants issued for financing   1,711,956txmd_WarrantsIssuedForFinancing 2,509,537txmd_WarrantsIssuedForFinancing
Warrants issued for services   462,196txmd_WarrantsIssuedForServices 1,532,228txmd_WarrantsIssuedForServices
Warrants exercised in exchange for debt and accrued interest     3,102,000txmd_WarrantsExercisedInExchangeForDebtAndAccruedInterest
Shares issued in exchange for debt and accrued interest     1,054,658txmd_DebtConversionConvertedInstrumentNonCash
Notes payable issued for accrued interest     $ 15,123us-gaap_NotesIssued1