XML 18 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
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, 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
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
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
Loss for the year (10,328,806) $ (10,328,806)
Other comprehensive income (loss) 48,099 48,099
Amounts allocated to Series C-1 and Series C-2 Warrants, net 1,672,766 1,672,766
Amounts allocated to Series D-1, Series D-2 and Series D-3 Warrants, net 148,044 148,044
Stock dividend on Series C Preferred Stock $ 238 565,795 (566,033)
Stock dividend on Series C Preferred Stock, shares 237,169        
Stock dividend on Series B Preferred Stock $ 359 854,288 (854,647)
Stock dividend on Series B Preferred Stock, shares 359,505        
Cash dividend on Series A Preferred Stock (14,950) (14,950)
Amounts allocated to issuance of Common Stock from Series D offering $ 94 176,971   177,065
Amounts allocated to issuance of Common Stock from Series D offering, shares 94,444        
Stock-based compensation $ 105 2,672,174 2,672,279
Stock-based compensation, shares 104,147        
Balance at Dec. 31, 2017 $ 6,824 $ 30,676,180 $ 110,675 $ (47,368,612) $ (16,574,933)
Balance, shares at Dec. 31, 2017 6,821,792       6,821,792