XML 19 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Common Stock [Member]
Additional paid in capital [Member]
Accumulated other comprehensive income [Member]
Accumulated deficit [Member]
Total
Balance at Dec. 31, 2012 $ 5,461 $ 14,772,371 $ 8,925 $ (15,289,826) $ (503,069)
Balance, shares at Dec. 31, 2012 5,460,600        
Income (loss) for the year $ (9,796,853) (9,796,853)
Other comprehensive income $ 43,777 43,777
Amount classified out of stockholders equity and presented as liability and temporary equity with respect to Common Stock replaced with units comprised of convertible Preferred Stock and warrants with down-round protection $ (163) $ (1,140,186) (1,140,349)
Amount classified out of stockholders equity and presented as liability and temporary equity with respect to Common Stock replaced with units comprised of convertible Preferred Stock and warrants with down-round protection, shares (162,907)        
Conversion of Preferred Stock $ 4 23,196 23,200
Conversion of Preferred Stock, shares 4,000        
Warrants issued as consideration for placement services 562,805 $ 562,805
Stock dividend to certain Common Stock holders $ 278,263 $ (278,263)
Dividend on convertible Preferred Stock $ (288,248) $ (288,248)
Stock-based compensation $ 35,619 35,619
Balance at Dec. 31, 2013 $ 5,302 $ 14,532,068 $ 52,702 $ (25,653,190) (11,063,118)
Balance, shares at Dec. 31, 2013 5,301,693        
Income (loss) for the year $ 2,980,426 2,980,426
Other comprehensive income $ 13,968 13,968
Amounts allocated to Series B-1 and Series B-2 Warrants, net $ 3,320,429 3,320,429
Amount classified out of stockholders deficit and presented as Warrants with Down-Round Protection within long-term liabilities (400,671) (400,671)
Conversion of Preferred Stock $ 2 5,886 5,888
Conversion of Preferred Stock, shares 1,725        
Warrants issued as consideration for placement services 630,936 $ 630,936
Stock dividend to certain Common Stock holders $ 1 (1)
Stock dividend to certain Common Stock holders, shares 654        
Stock dividend on Series B Preferred Stock $ 19 $ 43,839 $ (43,858)
Stock dividend on Series B Preferred Stock, shares 18,986        
Dividend on convertible Preferred Stock $ (370,441) $ (370,441)
Stock-based compensation $ 50,380 50,380
Balance at Dec. 31, 2014 $ 5,324 $ 18,182,866 $ 66,670 $ (23,087,063) $ (4,832,203)
Balance, shares at Dec. 31, 2014 5,323,058       5,323,058
Income (loss) for the year $ (5,842,172) $ (5,842,172)
Other comprehensive income $ 23,498 23,498
Amounts allocated to Series B-1 and Series B-2 Warrants, net $ 3,445,337 3,445,337
Conversion of Preferred Stock $ 86 237,451 $ 237,537
Conversion of Preferred Stock, shares 86,208        
Stock dividend to certain Common Stock holders $ 92 (92)
Stock dividend to certain Common Stock holders, shares 92,136        
Stock dividend on Series B Preferred Stock $ 169 $ 390,050 $ (390,219)
Stock dividend on Series B Preferred Stock, shares 168,926        
Dividend on convertible Preferred Stock $ (57,061) $ (57,061)
Exercise of employees' stock options 20 36,117 36,137
Exercise of employees' stock options, shares 19,769        
Stock-based compensation $ 18,013 $ 18,013
Balance at Dec. 31, 2015 $ 5,691 $ 22,309,742 $ 90,168 $ (29,376,515) $ (6,970,914)
Balance, shares at Dec. 31, 2015 5,690,097       5,690,097