XML 23 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
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, 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 (loss) 13,968  
Amounts allocated to Series B-1 and Series B-2 Warrants, net 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  
Conversion of Preferred Stock, shares 1,725        
Warrants issued as consideration for placement services 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        
Cash dividend on Series A Preferred Stock (370,441)  
Stock-based compensation 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 (loss) 23,498 23,498
Issuance of Series B-1 and Series B-2 Warrants 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        
Cash dividend on Series A 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
Income (loss) for the year (5,409,737) $ (5,409,737)
Other comprehensive income (loss) (27,592) (27,592)
Amounts allocated to Series C-1 and Series C-2 Warrants, net 1,537,380 1,537,380
Amount classified out of stockholders deficit and presented as Warrants with Down-Round Protection within long-term liabilities (341,662) (341,662)
Incremental fair market value adjustments of modified warrants issued to placement agent 211,077 211,077
Stock dividend on Series C Preferred Stock $ 65 152,415 (152,480)
Stock dividend on Series C Preferred Stock, shares 64,148        
Stock dividend on Series B Preferred Stock $ 272 646,943 (647,215)
Stock dividend on Series B Preferred Stock, shares 272,282        
Cash dividend on Series A Preferred Stock (18,229) (18,229)
Stock-based compensation 70,247 70,247
Balance at Dec. 31, 2016 $ 6,028 $ 24,586,142 $ 62,576 $ (35,604,176) $ (10,949,430)
Balance, shares at Dec. 31, 2016 6,026,527       6,026,527