XML 34 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (USD $)
2 Months Ended 3 Months Ended 12 Months Ended 56 Months Ended
Jun. 30, 2007
Dec. 31, 2009
Sep. 30, 2009
Jun. 30, 2009
Mar. 31, 2009
Dec. 31, 2008
Sep. 30, 2008
Jun. 30, 2008
Mar. 31, 2008
Dec. 31, 2007
Sep. 30, 2007
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
Stock option award               $ 42,216            
Common stock and warrants for cash       165,000                 225,000  
Common stock sold shares to be issued   675,000                     278,600  
Common stock sold for investor warrant exercise                       576,000    
Stock option vesting                       382,918    
Warrants issued for services               36,050            
Stock option vesting   142,288 147,685 150,156 148,727 1,392,202 30,770           477,356  
Fund raising expense (26,773) (75,074) (4,891) (34,841) (4,069) (19,025) (12,886) (6,243) (251,902) (60,506) (441,887) (363,921) (552,229)  
Net loss (56,210) (432,795) (407,200) (533,049) (596,694) (1,891,256) (239,049) (496,256) (226,206) (143,201) (81,986) (2,363,344) (2,081,500) (9,548,746)
Ending balance (76,477) 3,416,763 3,107,344 3,371,750 3,607,984 4,060,020 4,538,099 4,759,264 5,003,497 3,743,235 1,592,775 2,914,974 2,861,746 2,914,974
Placement Agent
                           
Common stock issued       16,500                    
Services
                           
Common stock issued           40,000                
Reverse Merger
                           
Common stock issued               180,000            
Shares for due diligence
                           
Common stock issued                         4,200  
Stock sold Feb-11
                           
Common stock sold shares to be issued                       332,200    
Stock sold Mar-11
                           
Common stock sold shares to be issued                       431,102    
Stock sold Apr-11
                           
Common stock sold shares to be issued                       454,203    
Stock sold May-11
                           
Common stock sold shares to be issued                       298,100    
IssuanceDuringPeriod1st | Cash
                           
Common stock issued 6,481               1,579,400   993,750      
IssuanceDuringPeriod1st | License
                           
Common stock issued                   2,354,167        
Issuance During Period 2nd | Cash
                           
Common stock issued 25                   1,000,000      
Issuance During Period 2nd | Placement Agent
                           
Common stock issued                 78,970     179,421 90,000  
IssuanceDuringPeriod3rd
                           
Common stock and warrants for cash                         273,000  
IssuanceDuringPeriod3rd | Cash
                           
Common stock issued                       50,000    
IssuanceDuringPeriod3rd | Placement Agent
                           
Common stock issued                     199,375      
IssuanceDuringPeriod3rd | Services
                           
Common stock issued                 80,000          
IssuanceDuringPeriod4th | Commitment shares
                           
Common stock issued                       632    
IssuanceDuringPeriod5th | Cash
                           
Common stock issued                       25,000    
IssuanceDuringPeriod5th | Placement Agent
                           
Common stock issued                         27,300  
Issuance During Period 6th
                           
Common stock and warrants for cash                         200,000  
Issuance During Period 6th | Commitment shares
                           
Common stock issued                       313    
Issuance During Period 7th | Cash
                           
Common stock issued                       50,000    
Issuance During Period 7th | Commitment shares
                           
Common stock issued                         198,380  
IssuanceDuringPeriod8th | Cash
                           
Common stock issued                         150,000  
IssuanceDuringPeriod8th | Commitment shares
                           
Common stock issued                       604    
IssuanceDuringPeriod9th | Commitment shares
                           
Common stock issued                         2,500  
IssuanceDuringPeriod10th | Cash
                           
Common stock issued                         50,000  
IssuanceDuringPeriod11th | Commitment shares
                           
Common stock issued                         834  
Issuance During Period 12th | Cash
                           
Common stock issued                         50,000  
IssuanceDuringPeriod13th | Commitment shares
                           
Common stock issued                         771  
Nov-10 | Cash
                           
Common stock issued                         50,000  
Issuance During Period 15th [Member] | Commitment shares
                           
Common stock issued                         771  
Common Stock
                           
Common stock and warrants for cash       660                 900  
Common stock sold for investor warrant exercise                       1,920    
Add merger partner Odgen Golf shareholders (in shares)                 3,600,000          
Add merger partner Odgen Golf shareholders                 3,600          
Share rounding               24            
Ending balance (in shares) 6,505,994 42,649,602 42,649,602 42,649,602 41,923,602 41,923,602 41,823,602 41,823,602 41,623,578 15,484,050 12,345,161 58,325,169 49,400,605 58,325,169
Ending balance 6,506 42,649 42,649 42,649 41,923 41,923 41,823 41,823 41,623 15,484 12,345 58,325 49,401 58,325
Common stock and warrants for cash (in shares)       660,000                 900,000  
Common stock sold for investor warrant exercise (in shares)                       1,920,000    
Common Stock | Placement Agent
                           
Common stock issued (in shares)       66,000                    
Common stock issued       66                    
Common Stock | Services
                           
Common stock issued (in shares)           100,000                
Common stock issued           100                
Common Stock | Reverse Merger
                           
Common stock issued (in shares)               200,000            
Common stock issued               200            
Common Stock | Shares for due diligence
                           
Common stock issued (in shares)                         12,000  
Common stock issued                         12  
Common Stock | IssuanceDuringPeriod1st | Cash
                           
Common stock issued (in shares) 6,480,994               1,579,400   3,975,000      
Common stock issued 6,481               1,579   3,975      
Common Stock | IssuanceDuringPeriod1st | License
                           
Common stock issued (in shares)                   3,138,889        
Common stock issued                   3,139        
Common Stock | IssuanceDuringPeriod1st | For stock sold 4Q09
                           
Common stock issued (in shares)                       5,980,685 2,700,000  
Common stock issued                       5,980 2,700  
Common Stock | Issuance During Period 2nd | Cash
                           
Common stock issued (in shares) 25,000                   1,333,334      
Common stock issued 25                   1,333      
Common Stock | Issuance During Period 2nd | Placement Agent
                           
Common stock issued (in shares)                 78,970     598,069 360,000  
Common stock issued                 79     598 360  
Common Stock | IssuanceDuringPeriod3rd
                           
Common stock and warrants for cash                         780  
Common stock and warrants for cash (in shares)                         780,000  
Common Stock | IssuanceDuringPeriod3rd | Cash
                           
Common stock issued (in shares)                       164,853    
Common stock issued                       165    
Common Stock | IssuanceDuringPeriod3rd | Placement Agent
                           
Common stock issued (in shares)                     530,833      
Common stock issued                     531      
Common Stock | IssuanceDuringPeriod3rd | Services
                           
Common stock issued (in shares)                 80,000          
Common stock issued                 80          
Common Stock | IssuanceDuringPeriod4th | Reverse Merger
                           
Common stock issued (in shares)                 20,801,158          
Common stock issued                 20,801          
Common Stock | IssuanceDuringPeriod4th | Commitment shares
                           
Common stock issued (in shares)                       2,084    
Common stock issued                       2    
Common Stock | IssuanceDuringPeriod5th | Cash
                           
Common stock issued (in shares)                       83,333    
Common stock issued                       84    
Common Stock | IssuanceDuringPeriod5th | Placement Agent
                           
Common stock issued (in shares)                         78,000  
Common stock issued                         78  
Common Stock | Issuance During Period 6th
                           
Common stock and warrants for cash                         572  
Common stock and warrants for cash (in shares)                         571,429  
Common Stock | Issuance During Period 6th | Commitment shares
                           
Common stock issued (in shares)                       1,042    
Common stock issued                       1    
Common Stock | Issuance During Period 7th | Cash
                           
Common stock issued (in shares)                       172,414    
Common stock issued                       172    
Common Stock | Issuance During Period 7th | Commitment shares
                           
Common stock issued (in shares)                         566,801  
Common stock issued                         567  
Common Stock | IssuanceDuringPeriod8th | Cash
                           
Common stock issued (in shares)                         375,000  
Common stock issued                         375  
Common Stock | IssuanceDuringPeriod8th | Commitment shares
                           
Common stock issued (in shares)                       2,084    
Common stock issued                       2    
Common Stock | IssuanceDuringPeriod9th | Commitment shares
                           
Common stock issued (in shares)                         6,251  
Common stock issued                         7  
Common Stock | IssuanceDuringPeriod10th | Cash
                           
Common stock issued (in shares)                         125,000  
Common stock issued                         125  
Common Stock | IssuanceDuringPeriod11th | Commitment shares
                           
Common stock issued (in shares)                         2,084  
Common stock issued                         2  
Common Stock | Issuance During Period 12th | Cash
                           
Common stock issued (in shares)                         135,135  
Common stock issued                         135  
Common Stock | IssuanceDuringPeriod13th | Commitment shares
                           
Common stock issued (in shares)                         2,084  
Common stock issued                         2  
Common Stock | Nov-10 | Cash
                           
Common stock issued (in shares)                         135,135  
Common stock issued                         135  
Common Stock | Issuance During Period 15th [Member] | Commitment shares
                           
Common stock issued (in shares)                         2,084  
Common stock issued                         2  
Additional Paid in Capital
                           
Stock option award               42,216            
Common stock and warrants for cash       164,340                 224,100  
Common stock sold for investor warrant exercise                       574,080    
Stock option vesting                       382,918    
Warrants issued for services               36,050            
Stock option vesting   142,288 147,685 150,156 148,727 1,392,202 30,770           477,356  
Add merger partner Odgen Golf shareholders                 (3,600)          
Fund raising expense (26,773) (75,074) (4,891) (34,841) (4,069) (19,025) (12,886) (6,243) (251,902) (60,506) (441,887) (363,921) (552,229)  
Ending balance (26,773) 7,803,016 7,735,802 7,593,008 7,296,919 7,152,261 5,739,184 5,721,300 5,469,477 4,009,148 1,718,626 12,405,395 9,719,147 12,405,395
Additional Paid in Capital | Placement Agent
                           
Common stock issued       16,434                    
Additional Paid in Capital | Services
                           
Common stock issued           39,900                
Additional Paid in Capital | Reverse Merger
                           
Common stock issued               179,800            
Additional Paid in Capital | Shares for due diligence
                           
Common stock issued                         4,188  
Additional Paid in Capital | IssuanceDuringPeriod1st | Cash
                           
Common stock issued                 1,577,821   989,775      
Additional Paid in Capital | IssuanceDuringPeriod1st | License
                           
Common stock issued                   2,351,028        
Additional Paid in Capital | IssuanceDuringPeriod1st | For stock sold 4Q09
                           
Common stock issued                       1,788,225 672,300  
Additional Paid in Capital | Issuance During Period 2nd | Cash
                           
Common stock issued                     998,667      
Additional Paid in Capital | Issuance During Period 2nd | Placement Agent
                           
Common stock issued                 78,891     178,823 89,640  
Additional Paid in Capital | IssuanceDuringPeriod3rd
                           
Common stock and warrants for cash                         272,220  
Additional Paid in Capital | IssuanceDuringPeriod3rd | Cash
                           
Common stock issued                       49,835    
Additional Paid in Capital | IssuanceDuringPeriod3rd | Placement Agent
                           
Common stock issued                     198,844      
Additional Paid in Capital | IssuanceDuringPeriod3rd | Services
                           
Common stock issued                 79,920          
Additional Paid in Capital | IssuanceDuringPeriod4th | Reverse Merger
                           
Common stock issued                 (20,801)          
Additional Paid in Capital | IssuanceDuringPeriod4th | Commitment shares
                           
Common stock issued                       630    
Additional Paid in Capital | IssuanceDuringPeriod5th | Cash
                           
Common stock issued                       24,916    
Additional Paid in Capital | IssuanceDuringPeriod5th | Placement Agent
                           
Common stock issued                         27,222  
Additional Paid in Capital | Issuance During Period 6th
                           
Common stock and warrants for cash                         199,428  
Additional Paid in Capital | Issuance During Period 6th | Commitment shares
                           
Common stock issued                       312    
Additional Paid in Capital | Issuance During Period 7th | Cash
                           
Common stock issued                       49,828    
Additional Paid in Capital | Issuance During Period 7th | Commitment shares
                           
Common stock issued                         197,813  
Additional Paid in Capital | IssuanceDuringPeriod8th | Cash
                           
Common stock issued                         149,625  
Additional Paid in Capital | IssuanceDuringPeriod8th | Commitment shares
                           
Common stock issued                       602    
Additional Paid in Capital | IssuanceDuringPeriod9th | Commitment shares
                           
Common stock issued                         2,493  
Additional Paid in Capital | IssuanceDuringPeriod10th | Cash
                           
Common stock issued                         49,875  
Additional Paid in Capital | IssuanceDuringPeriod11th | Commitment shares
                           
Common stock issued                         832  
Additional Paid in Capital | Issuance During Period 12th | Cash
                           
Common stock issued                         49,865  
Additional Paid in Capital | IssuanceDuringPeriod13th | Commitment shares
                           
Common stock issued                         769  
Additional Paid in Capital | Nov-10 | Cash
                           
Common stock issued                         49,865  
Additional Paid in Capital | Issuance During Period 15th [Member] | Commitment shares
                           
Common stock issued                         769  
Additional Paid in Capital Shares to be Issued
                           
Common stock sold shares to be issued   675,000                     278,600  
Ending balance   675,000                     278,600  
Additional Paid in Capital Shares to be Issued | Stock sold Feb-11
                           
Common stock sold shares to be issued                       332,200    
Additional Paid in Capital Shares to be Issued | Stock sold Mar-11
                           
Common stock sold shares to be issued                       431,102    
Additional Paid in Capital Shares to be Issued | Stock sold Apr-11
                           
Common stock sold shares to be issued                       454,203    
Additional Paid in Capital Shares to be Issued | Stock sold May-11
                           
Common stock sold shares to be issued                       298,100    
Additional Paid in Capital Shares to be Issued | IssuanceDuringPeriod1st | For stock sold 4Q09
                           
Common stock issued                       (1,794,205) (675,000)  
Accumulated Deficit
                           
Net loss (56,210) (432,795) (407,200) (533,049) (596,694) (1,891,256) (239,049) (496,256) (226,206) (143,201) (81,986) (2,363,344) (2,081,500)  
Ending balance $ (56,210) $ (5,103,902) $ (4,671,107) $ (4,263,907) $ (3,730,858) $ (3,134,164) $ (1,242,908) $ (1,003,859) $ (507,603) $ (281,397) $ (138,196) $ (9,548,746) $ (7,185,402) $ (9,548,746)