XML 74 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash Flows From Operating Activities    
Net loss $ (5,587,612)us-gaap_NetIncomeLoss $ (5,751,194)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discount 464,470us-gaap_AmortizationOfDebtDiscountPremium 405,531us-gaap_AmortizationOfDebtDiscountPremium
Accretion of interest expense 24,934us-gaap_AccretionExpense 5,066us-gaap_AccretionExpense
Depreciation and amortization 96,685us-gaap_DepreciationDepletionAndAmortization 104,811us-gaap_DepreciationDepletionAndAmortization
Loss on sale of property and equipment 1,009us-gaap_GainLossOnSaleOfPropertyPlantEquipment 0us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Stock-based compensation 1,360,296us-gaap_ShareBasedCompensation 812,647us-gaap_ShareBasedCompensation
Loss on extinguishment of note and payables, net 49,094us-gaap_GainsLossesOnExtinguishmentOfDebt 7,200us-gaap_GainsLossesOnExtinguishmentOfDebt
Gain on settlement of notes and payables (183,768)brtx_GainLossRelatedToSettlementOfNoteAndPayables 0brtx_GainLossRelatedToSettlementOfNoteAndPayables
Inventory write-down 15,407us-gaap_InventoryWriteDown 0us-gaap_InventoryWriteDown
Warrant modification expense 50,035brtx_WarrantModificationExpense 214,912brtx_WarrantModificationExpense
Warrant issued in connection with note payable 0brtx_WarrantIssuedInConnectionWithNotePayable 9,400brtx_WarrantIssuedInConnectionWithNotePayable
Changes in operating assets and liabilities:    
Inventories 613us-gaap_IncreaseDecreaseInInventories (5,481)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets 11,219us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (2,306)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Security deposit (45,900)us-gaap_IncreaseDecreaseInDepositOtherAssets 0us-gaap_IncreaseDecreaseInDepositOtherAssets
Accounts payable (234,563)us-gaap_IncreaseDecreaseInAccountsPayable 498,541us-gaap_IncreaseDecreaseInAccountsPayable
Accrued interest, expenses and other current liabilities 585,881us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 1,028,469us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Deferred revenues 164,349us-gaap_IncreaseDecreaseInDeferredRevenue 0us-gaap_IncreaseDecreaseInDeferredRevenue
Total Adjustments 2,359,761us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 3,078,790us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net Cash Used in Operating Activities (3,227,851)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (2,672,404)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows From Investing Activities    
Purchases of property and equipment (168,376)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (11,160)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of property and equipment 980us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net Cash Used In Investing Activities (167,396)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (11,160)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows From Financing Activities    
Proceeds from notes payable 795,000us-gaap_ProceedsFromNotesPayable 1,454,000us-gaap_ProceedsFromNotesPayable
Repayments of notes payable (202,063)us-gaap_RepaymentsOfNotesPayable (5,500)us-gaap_RepaymentsOfNotesPayable
Advances from director and officer 58,054us-gaap_ProceedsFromRelatedPartyDebt 144,285us-gaap_ProceedsFromRelatedPartyDebt
Repayment of advances from director and officer (83,044)us-gaap_RepaymentsOfRelatedPartyDebt (119,295)us-gaap_RepaymentsOfRelatedPartyDebt
Proceeds from exercise of warrants 113,000us-gaap_ProceedsFromWarrantExercises 505,809us-gaap_ProceedsFromWarrantExercises
Sales of common stock and warrants for cash 2,605,000brtx_ProceedsFromIssuanceOfCommonStockAndWarrantsNet 905,000brtx_ProceedsFromIssuanceOfCommonStockAndWarrantsNet
Net Cash Provided by Financing Activities 3,285,947us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 2,884,299us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net (Decrease) Increase In Cash (109,300)us-gaap_CashPeriodIncreaseDecrease 200,735us-gaap_CashPeriodIncreaseDecrease
Cash - Beginning 201,098us-gaap_Cash 363us-gaap_Cash
Cash - Ending 91,798us-gaap_Cash 201,098us-gaap_Cash
Cash paid during the period for:    
Interest 127,112us-gaap_InterestPaid 62,346us-gaap_InterestPaid
Non-cash investing and financing activities:    
Conversion of notes payable and accrued interest into common stock 359,711brtx_ConversionOfNotesPayableAndAccruedinterestInToCommonStock 0brtx_ConversionOfNotesPayableAndAccruedinterestInToCommonStock
Recharacterization of accrued interest as principal with note payable reissuance 108,059brtx_ReclassificationOfAccruedInterestInConnectionWithNotePayableIssuance 68,100brtx_ReclassificationOfAccruedInterestInConnectionWithNotePayableIssuance
Beneficial conversion features set up as debt discount 92,370us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature 0us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature
Waiver of previously accrued executive salary and bonus 0brtx_WaiverOfPreviouslyAccruedExecutiveSalaryAndBonus 565,000brtx_WaiverOfPreviouslyAccruedExecutiveSalaryAndBonus
Accrued purchases of property and equipment 258,774brtx_AccruedPurchasesOfPropertyAndEquipment 0brtx_AccruedPurchasesOfPropertyAndEquipment
Shares Issued in Connection with Notes Payable Extension    
Non-cash investing and financing activities:    
Shares issued 249,800us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesIssuedInConnectionWithNotesPayableExtensionMember
564,369us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesIssuedInConnectionWithNotesPayableExtensionMember
Shares Issued in Satisfaction of Accrued Interest    
Non-cash investing and financing activities:    
Shares issued 0us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesIssuedInSatisfactionOfAccruedInterestMember
213,000us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesIssuedInSatisfactionOfAccruedInterestMember
Shares issued in satisfaction of accrued interest    
Non-cash investing and financing activities:    
Shares issued 343,026us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesAndWarrantIssuedToSatisfyLeaseObligationMember
417,681us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesAndWarrantIssuedToSatisfyLeaseObligationMember
Shares and warrant issued to satisfy lease obligation and leasehold improvements    
Non-cash investing and financing activities:    
Shares issued 71,050us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesAndWarrantIssuedToSatisfyLeaseObligationAndLeaseholdImprovementsMember
0us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesAndWarrantIssuedToSatisfyLeaseObligationAndLeaseholdImprovementsMember
Shares issued in satisfaction of accrued consulting services    
Non-cash investing and financing activities:    
Shares issued $ 140,000us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesIssuedInSatisfactionOfAccruedConsultingServicesMember
$ 0us-gaap_StockIssued1
/ us-gaap_StatementClassOfStockAxis
= brtx_SharesIssuedInSatisfactionOfAccruedConsultingServicesMember