10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, 2016

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 000-54402

BIORESTORATIVE THERAPIES, INC.

(Exact name of registrant as specified in its charter)

Delaware	91-1835664
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
40 Marcus Drive, Melville, New York	11747
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s telephone number, including area code: (631) 760-8100

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [  ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [  ]

Large accelerated filer	[  ]		Accelerated filer	[  ]
Non-accelerated filer	[  ]	(Do not check if a smaller reporting company)	Smaller reporting company	[X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act): Yes [  ] No [X]

As of November 8, 2016, there were 4,557,430 shares of the issuer’s common stock outstanding.

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2016

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION
ITEM 1. Financial Statements.
Condensed Consolidated Balance Sheets as of September 30, 2016 (Unaudited) and December 31, 2015	1
Unaudited Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2016 and 2015	2
Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Deficiency for the Nine Months Ended September 30, 2016	3
Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015	4
Notes to Unaudited Condensed Consolidated Financial Statements	6
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.	18
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk.	26
ITEM 4. Controls and Procedures.	26
PART II - OTHER INFORMATION
ITEM 1. Legal Proceedings.	27
ITEM 1A. Risk Factors.	27
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.	27
ITEM 3. Defaults Upon Senior Securities.	28
ITEM 4. Mine Safety Disclosures.	28
ITEM 5. Other Information.	28
ITEM 6. Exhibits.	28
SIGNATURES	29

PART I - FINANCIAL INFORMATION

ITEM 1. Financial Statements.

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Condensed Consolidated Balance Sheets

	September 30, 2016			December 31, 2015
	(unaudited)
Assets
Current Assets:
Cash	$	6,316		$	166,555
Accounts receivable		5,000			93,375
Prepaid expenses and other current assets		21,325			29,348
Total Current Assets		32,641			289,278
Property and equipment, net		555,574			643,087
Intangible assets, net		982,569			1,038,741
Security deposit		45,900			45,900
Total Assets	$	1,616,684		$	2,017,006
Liabilities and Stockholders’ Deficiency
Current Liabilities:
Accounts payable	$	1,994,252		$	2,549,042
Accrued expenses and other current liabilities		2,216,610			2,046,795
Accrued interest		40,567			6,823
Current portion of notes payable, net of debt discount of $126,618 and $150,286 at September 30, 2016 and December 31, 2015, respectively		1,297,884			1,009,797
Total Current Liabilities		5,549,313			5,612,457
Accrued interest, non-current portion		51,701			11,011
Notes payable, non-current portion, net of debt discount of $59 and $7,999 at September 30, 2016 and December 31, 2015, respectively		487,004			302,001
Total Liabilities		6,088,018			5,925,469
Commitments and contingencies
Stockholders’ Deficiency:
Preferred stock, $0.01 par value;
Authorized, 5,000,000 shares; none issued and outstanding at September 30, 2016 and December 31, 2015		-			-
Common stock, $0.001 par value;
Authorized, 30,000,000 shares;
Issued 4,437,152 and 3,338,661 shares at September 30, 2016 and December 31, 2015, respectively;
Outstanding 4,437,152 and 3,310,729 shares at September 30, 2016 and December 31, 2015, respectively		4,437			3,339
Additional paid-in capital		35,427,356			29,443,704
Accumulated deficit		(39,903,127	)		(33,323,506	)
Treasury stock, at cost, 0 and 27,932 shares at September 30, 2016 and December 31, 2015, respectively		-			(32,000	)
Total Stockholders’ Deficiency		(4,471,334	)		(3,908,463	)
Total Liabilities and Stockholders’ Deficiency	$	1,616,684		$	2,017,006

See Notes to these Condensed Consolidated Financial Statements

1

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Condensed Consolidated Statements of Operations

(unaudited)

	For The Three Months Ended						For The Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Revenues	$	5,000		$	96,122		$	30,280		$	429,788
Cost of sales		-			50,921			81			201,998
Gross Profit		5,000			45,201			30,199			227,790
Operating Expenses
Marketing and promotion		15,632			40,412			56,327			134,440
Consulting		437,717			282,536			1,272,530			786,596
Research and development		656,169			615,648			2,130,901			1,474,992
General and administrative		610,694			596,515			2,495,933			2,210,442
Total Operating Expenses		1,720,212			1,535,111			5,955,691			4,606,470
Loss From Operations		(1,715,212	)		(1,489,910	)		(5,925,492	)		(4,378,680	)
Other Expense
Interest expense		(57,429	)		(80,647	)		(145,277	)		(205,383	)
Amortization of debt discount		(35,387	)		(37,063	)		(437,856	)		(177,947	)
Loss on extinguishment of notes payable, net		(25,850	)		-			(42,510	)		(26,029	)
Warrant modification expense		-			(16,215	)		(28,486	)		(16,215	)
Total Other Expense		(118,666	)		(133,925	)		(654,129	)		(425,574	)
Net Loss	$	(1,833,878	)	$	(1,623,835	)	$	(6,579,621	)	$	(4,804,254	)
Net Loss Per Share
- Basic and Diluted	$	(0.43	)	$	(0.57	)	$	(1.67	)	$	(2.11	)
Weighted Average Number of
Common Shares Outstanding
- Basic and Diluted		4,282,968			2,829,416			3,946,346			2,275,223

See Notes to these Condensed Consolidated Financial Statements

2

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Condensed Consolidated Statement of Changes in Stockholders’ Deficiency

For the Nine Months Ended September 30, 2016

(unaudited)

							Additional
	Common Stock						Paid-In			Accumulated			Treasury Stock
	Shares			Amount			Capital			Deficit			Shares			Amount			Total
Balance - December 31, 2015		3,338,661		$	3,339		$	29,443,704		$	(33,323,506	)		(27,932	)	$	(32,000	)	$	(3,908,463	)
Shares and warrants issued for cash		763,510			763			2,917,609			-			-			-			2,918,372
Exercise of warrants for purchase of common stock		60,831			61			212,837			-			-			-			212,898
Conversion of notes payable and accrued interest into common stock		128,604			129			325,792			-			-			-			325,921
Shares issued in satisfaction of accrued services		13,208			13			27,540			-			-			-			27,553
Shares and warrants issued as debt discountin connection with notes payable		6,000			6			158,938			-			-			-			158,944
Shares and warrants issued in exchange ofnotes payable and accrued interest		114,369			114			257,216			-			-			-			257,330
Warrant modifications		-			-			28,486			-			-			-			28,486
Beneficial conversion features related toconvertible notes payable		-			-			221,004			-			-			-			221,004
Stock-based compensation:
- common stock		47,401			47			101,911			-			-			-			101,958
- options and warrants		-			-			1,781,159			-			-			-			1,781,159
Return of shares to treasury		-			-			-			-			(7,500	)		(16,875	)		(16,875	)
Retirement of treasury shares		(35,432	)		(35	)		(48,840	)		-			35,432			48,875			-
Net loss		-			-			-			(6,579,621	)		-			-			(6,579,621	)
Balance - September 30, 2016		4,437,152		$	4,437		$	35,427,356		$	(39,903,127	)		-		$	-		$	(4,471,334	)

 See Notes to these Condensed Consolidated Financial Statements

3

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(unaudited)

	For The Nine Months Ended
	September 30,
	2016			2015
Cash Flows From Operating Activities
Net loss	$	(6,579,621	)	$	(4,804,254	)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of debt discount		437,856			177,947
Accretion of interest expense		15,699			47,626
Depreciation and amortization		192,720			150,646
Stock-based compensation		1,866,242			936,293
Loss on extinguishment of note payables, net		42,510			26,029
Warrant modification expense		28,486			16,215
Changes in operating assets and liabilities:
Inventories		-			(547	)
Accounts receivable		88,375			-
Prepaid expenses and other current assets		8,023			(7,976	)
Accounts payable		(421,883	)		629,944
Accrued interest, expenses and other current liabilities		380,556			822,895
Deferred revenues		-			(62,822	)
Total Adjustments		2,638,584			2,736,250
Net Cash Used In Operating Activities		(3,941,037	)		(2,068,004	)
Cash Flows From Investing Activities
Purchases of property and equipment		(181,942	)		(360,466	)
License maintenance costs		-			(75,000	)
Net Cash Used In Investing Activities		(181,942	)		(435,466	)
Cash Flows From Financing Activities
Deferred offering costs		-			(8,050	)
Proceeds from notes payable		1,395,000			950,015
Repayments of notes payable		(476,500	)		-
Advances from an officer		127,060			401,575
Repayments of advances from an officer and a director		(214,090	)		(280,075	)
Proceeds from exercise of warrants		212,898			-
Sales of common stock and warrants for cash		2,918,372			1,361,000
Net Cash Provided By Financing Activities		3,962,740			2,424,465
Net Decrease In Cash		(160,239	)		(79,005	)
Cash - Beginning		166,555			91,798
Cash - Ending	$	6,316		$	12,793

See Notes to these Condensed Consolidated Financial Statements

4

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows -- Continued

(unaudited)

	For The Nine Months Ended
	September 30,
	2016		2015
Supplemental Disclosures of Cash Flow Information:
Cash paid during the period for:
Interest	$	30,406	$	59,603
Non-cash investing and financing activities:
Warrant modification in connection with extension or exchanges of notes payable	$	-	$	5,900
Shares and warrants issued in connection with issuance or extension of notes payable	$	158,944	$	82,042
Shares and warrants issued in exchange for notes payable and accrued interest	$	257,330	$	5,116,036
Conversion of notes payable and accrued interest into common stock	$	325,921	$	201,801
Shares issued in satisfaction of accrued consulting and director services	$	27,553	$	8,481
Beneficial conversion features set up as debt discount	$	221,004	$	10,690
Accrued deferred offering costs	$	-	$	333,117
Shares and warrants issued in connection with settlement agreement	$	-	$	152,000
Accrued liabilities associated with purchases of property and equipment	$	-	$	96,441
Advances converted into note payable, related party	$	-	$	65,000
Indebtness satisfied via legal settlement	$	-	$	5,000
Retirement of treasury shares	$	48,875	$	-

See Notes to these Condensed Consolidated Financial Statements

5

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 1 – Business Organization, Nature of Operations and Basis of Presentation

BioRestorative Therapies, Inc. has two wholly-owned subsidiaries, Stem Pearls, LLC (“Stem Pearls”) and Stem Cell Cayman Ltd. (“Cayman”), which was formed in the Cayman Islands (collectively, “BRT” or the “Company”). BRT develops therapeutic products and medical therapies using cell and tissue protocols, primarily involving adult stem cells. BRT’s website is at www.biorestorative.com. BRT is currently developing a Disc/Spine Program referred to as “brtxDISC”. Its lead cell therapy candidate, BRTX-100, is a product formulated from autologous (or a person’s own) cultured mesenchymal stem cells collected from the patient’s bone marrow. The product is intended to be used for the non-surgical treatment of protruding and bulging lumbar discs in patients suffering from chronic lumbar disc disease. BRT is also engaging in research efforts with respect to a platform technology utilizing brown adipose (fat) for therapeutic purposes to treat metabolic disease and has labeled this initiative its “ThermoStem Program.” Through the program, BRT is developing an allogeneic cell-based therapy to target type 2 diabetes, obesity and other metabolic disorders using brown adipose (fat) derived stem cells to generate brown adipose tissue (“BAT”). BAT is intended to mimic naturally occurring brown adipose depots that regulate metabolic homeostasis in humans. Further, BRT is developing a patented curved needle device that is a needle system to allow access to difficult to locate regions for the delivery or removal of fluids and other substances. BRT’s Stem Pearls brand offers plant stem cell-based cosmetic skincare products that are available for purchase online at www.stempearls.com.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by U.S. GAAP for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the unaudited condensed consolidated financial statements of the Company as of September 30, 2016 and for the three and nine months ended September 30, 2016 and 2015. The results of operations for the three and nine months ended September 30, 2016 are not necessarily indicative of the operating results for the full year ending December 31, 2016 or any other period. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related disclosures of the Company as of December 31, 2015 and for the year then ended, which were filed with the Securities and Exchange Commission on Form 10-K on March 30, 2016.

Effective July 7, 2015, pursuant to authority granted by the stockholders of the Company, the Company implemented a 1-for-20 reverse split of the Company’s issued and outstanding common stock (the “Reverse Split”) and a reduction in the number of shares of common stock authorized to be issued by the Company from 200,000,000 to 30,000,000. All share and per share information has been retroactively adjusted to reflect the Reverse Split for all periods presented.

Note 2 – Going Concern and Management’s Plans

As of September 30, 2016, the Company had a working capital deficiency and a stockholders’ deficiency of $5,516,672 and $4,471,334, respectively. During the three and nine months ended September 30, 2016, the Company incurred net losses of $1,833,878 and $6,579,621, respectively. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

The Company’s primary source of operating funds since inception has been equity and debt financings. The Company intends to continue to raise additional capital through debt and equity financings. There is no assurance that these funds will be sufficient to enable the Company to fully complete its development activities or attain profitable operations. If the Company is unable to obtain such additional financing on a timely basis or, notwithstanding any request the Company may make, the Company’s debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, the Company may have to curtail its development, marketing and promotional activities, which would have a material adverse effect on the Company’s business, financial condition and results of operations, and ultimately the Company could be forced to discontinue its operations and liquidate.

6

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 2 – Going Concern and Management’s Plans – Continued

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with U.S. GAAP, which contemplate the continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Subsequent to September 30, 2016, we have received aggregate equity and debt financing of $164,966 and $250,000, respectively, debt and accrued interest of $50,000 and $2,630, respectively, has been converted or exchanged into common stock and the due date for the repayment of $437,063 of debt has been extended through October 2017 . As a result, the Company expects to have the cash required to fund its operations through December 2016. While there can be no assurance that it will be successful, the Company is in active negotiations to raise additional capital. As of the filing date of this report, the Company has notes payable with an aggregate principal balance of $137,500 which are past due. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. However, there can be no assurance that the Company will be successful in extending or converting these notes. See Note 8 – Subsequent Events for additional details.

Note 3 – Summary of Significant Accounting Policies

Principles of Consolidation

The unaudited condensed consolidated financial statements of the Company include the accounts of Cayman and Stem Pearls. All significant intercompany transactions have been eliminated in the consolidation.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, warrants issued in connection with notes payable and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates and could cause actual results to differ from those estimates.

Concentrations and Credit Risk

Two pharmaceutical clients comprised substantially all of the Company’s revenue during the three and nine months ended September 30, 2015. See Revenue Recognition – Research and Development Agreements below.

Revenue Recognition

Research and Development Agreements

During the three and nine months ended September 30, 2016, the Company recognized no revenue related to research and development agreements. During the three and nine months ended September 30, 2015, the Company recognized revenue related to research and development agreements of $96,122 and $423,588, respectively.

7

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 3 – Summary of Significant Accounting Policies – Continued

Revenue Recognition – Continued

Other

During the three and nine months ended September 30, 2016, the Company recognized $5,000 and $30,000, respectively, of revenue related to the Company’s sublicense agreement. During the three and nine months ended September 30, 2015, the Company recognized $0 and $6,000, respectively, of revenue related to the Company’s sublicense agreement.

During the three and nine months ended September 30, 2016, the Company recognized revenue related to sales of Stem Pearls skincare products of $0 and $280, respectively. During the three and nine months ended September 30, 2015, the Company recognized revenue related to sales of Stem Pearls skincare products of $0 and $200, respectively.

Net Loss Per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other instruments to issue common stock were exercised or converted into common stock.

The following securities are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been anti-dilutive:

	September 30,
	2016		2015
Options		2,175,950		810,200
Warrants		2,750,953		792,334
Convertible notes		79,943		170,561
Total potentially dilutive shares		5,006,846		1,773,095

Stock-Based Compensation

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on vesting dates and interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) were registered on May 27, 2014, the Company estimates the fair value of the awards granted under the Plan based on the market value of its freely tradable common stock as reported on the OTCQB market. The fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares. Awards granted to directors are treated on the same basis as awards granted to employees.

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the unaudited condensed consolidated financial statements, except as disclosed.

8

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 3 – Summary of Significant Accounting Policies – Continued

Recently Issued Accounting Pronouncements

In March 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-09, “Compensation – Stock Compensation (Topic 718)” (“ASU 2016-09”). ASU 2016-09 requires an entity to simplify several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, with early adoption permitted. The Company is currently evaluating ASU 2016-09 and its impact on its condensed consolidated financial statements or disclosures.

In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing” (“ASU 2016-10”). The amendments in this update clarify the following two aspects to Topic 606: identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas. The entity first identifies the promised goods or services in the contract and reduces the cost and complexity. An entity evaluates whether promised goods and services are distinct. Topic 606 includes implementation guidance on determining whether an entity’s promise to grant a license provides a customer with either a right to use the entity’s intellectual property (which is satisfied at a point in time) or a right to access the entity’s intellectual property (which is satisfied over time). ASU 2016-10 is effective for fiscal years beginning after December 15, 2017, including interim reporting periods within that reporting period. The Company is currently evaluating ASU 2016-10 and its impact on its condensed consolidated financial statements or disclosures.

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230) Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”). The new standard will make eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2017. The Company will require adoption on a retrospective basis unless it is impracticable to apply, in which case the Company would be required to apply the amendments prospectively as of the earliest date practicable. The Company is currently evaluating ASU 2016-15 and its impact on its condensed consolidated financial statements or disclosures.

Note 4 – Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities are comprised of the following:

	September 30, 2016		December 31, 2015
	(unaudited)
Credit card payable	$	2,154	$	3,171
Accrued payroll		1,104,305		1,010,633
Advances from related parties		-		87,030
Accrued research and development expenses		542,703		446,175
Accrued general and administrative expenses		526,297		456,182
Deferred rent		41,151		43,604
Total	$	2,216,610	$	2,046,795

During the nine months ended September 30, 2016, the Company received an aggregate of $127,060 in non-interest bearing advances from an officer of the Company and made aggregate repayments of $214,090 to an officer and a director of the Company.

9

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 5 – Notes Payable

A summary of the notes payable activity during the nine months ended September 30, 2016 is presented below:

	Related
	Party			Convertible			Other			Debt
	Notes			Notes			Notes			Discount			Total
Outstanding, December 31, 2015	$	150,000		$	420,000	[1]	$	900,083		$	(158,285	)	$	1,311,798
Issuance		600,000			205,000			632,000	[2]		-			1,437,000	[2]
Exchanges to equity		-			(160,000	)		(49,018	)		-			(209,018	)
Conversion to equity		-			(310,000	)		-			-			(310,000	)
Repayments		(150,000	)		-			(326,500	)		-			(476,500	)
Recognition of debt discount		-			-			-			(421,947	)		(421,947	)
Amortization of debt discount		-			-			-			437,856			437,856
Accretion of interest expense		-			-			-			15,699			15,699
Outstanding, September 30, 2016	$	600,000		$	155,000	[1]	$	1,156,565		$	(126,677	)	$	1,784,888

[1] As of September 30, 2016 and December 31, 2015, convertible notes with an aggregate principal balance of $155,000 and $420,000, respectively, were convertible into shares of common stock at the election of the Company near maturity. In the event the Company exercised or exercises that conversion right on a designated portion of such principal balance, the holder had or has the right to accelerate the conversion of up to $80,000 and $197,500, respectively, of principal into shares of common stock.

[2] During the nine months ended September 30, 2016, the Company issued a lender a note payable in the principal amount of $242,000 for cash proceeds of $200,000.

Related Party Notes

On June 30, 2016, the Company borrowed $500,000 from Tuxis Trust (the “Trust”). A director and principal shareholder of the Company serves as a trustee of the Trust, which was established for the benefit of his immediate family. The promissory note evidencing the loan provides for the payment of the principal amount, together with interest at the rate of 10% per annum, on July 1, 2017. In the event that, prior to maturity, the Company receives net proceeds of $10,000,000 from a single equity or debt financing (as opposed to a series of related or unrelated financings), the Trust has the right to require that the Company prepay the amount due under the note (subject to the consent of the party that provided the particular financing). In consideration of the loan, the Company issued to the Trust a five-year, immediately vested warrant for the purchase of 40,000 shares of common stock of the Company at an exercise price of $4.00 per share. The $55,659 relative fair value of the warrant has been recorded as debt discount and will be amortized over the term of the note.

On July 1, 2016, the Company repaid the $150,000 outstanding balance of a note held by a lender that is a related party as a result of having more than 5% beneficial ownership interest in the Company’s common stock.

On August 5, 2016, the Company issued a six-month note payable with a principal amount of $100,000 which bears interest at a rate of 10% per annum payable upon maturity to a director of the Company. In connection with the issuance of this promissory note, the Company issued a five-year, immediately vested warrant to purchase 8,000 shares of common stock at an exercise price of $4.00 per share. The $11,959 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

10

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 5 – Notes Payable – Continued

Convertible Notes

Issuances

On March 7, 2016, the Company issued a convertible note with a principal amount of $75,000 which bears interest at a rate of 10% per annum payable upon maturity. The convertible note is payable as follows: (i) $25,000 of principal and the respective accrued interest on such principal is payable six months from the issuance date (the “March Note First Maturity Date”), (ii) $25,000 of principal and the respective accrued interest on such principal is payable two weeks following the March Note First Maturity Date, and (iii) $25,000 of principal and the respective accrued interest on such principal is payable one month following the March Note First Maturity Date. Each payment of principal and the respective accrued interest is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to maturity and ending on the day immediately prior to maturity at a conversion price equal to the greater of (a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note at the same conversion price. The Company will recognize the beneficial conversion feature of the note as debt discount at the time the contingently adjustable conversion ratio is resolved.

On April 27, 2016, the Company issued a convertible note with a principal amount of $65,000 which bears interest at a rate of 10% per annum payable upon maturity. The convertible note is payable as follows: (i) $25,000 of principal and the respective accrued interest on such principal is payable six months from the issuance date (the “April Note First Maturity Date”) , (ii) $20,000 of principal and the respective accrued interest on such principal is payable two weeks following the April Note First Maturity Date, and (iii) $20,000 of principal and the respective accrued interest on such principal is payable one month following the April Note First Maturity Date. Each payment of principal and the respective accrued interest is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to maturity and ending on the day immediately prior to maturity at a conversion price equal to the greater of (a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note at the same conversion price. In connection with the issuance of this convertible note, the Company issued a five-year, immediately vested warrant to purchase 7,500 shares of common stock at an exercise price of $4.00 per share. The Company will recognize the beneficial conversion feature of the note as debt discount at the time the contingently adjustable conversion ratio is resolved. The $12,741 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

On August 26, 2016, the Company issued a convertible note with a principal amount of $65,000 which bears interest at a rate of 10% per annum payable upon maturity. The convertible note is payable as follows: (i) $25,000 of principal and the respective accrued interest on such principal is payable six months from the issuance date (the “August Note First Maturity Date”), (ii) $20,000 of principal and the respective accrued interest on such principal is payable two weeks following the August Note First Maturity Date, and (iii) $20,000 of principal and the respective accrued interest on such principal is payable one month following the August Note First Maturity Date. Each payment of principal and the respective accrued interest is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to maturity and ending on the day immediately prior to maturity at a conversion price equal to the greater of (a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note at the same conversion price. In connection with the issuance of this convertible note, the Company issued a five-year, immediately vested warrant to purchase 7,500 shares of common stock at an exercise price of $4.00 per share. The Company will recognize the beneficial conversion feature of the note as debt discount at the time the contingently adjustable conversion ratio is resolved. The $11,245 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

11

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 5 – Notes Payable – Continued

Convertible Notes – Continued

Conversions, Exchanges and Other

During the nine months ended September 30, 2016, the Company elected to convert certain convertible notes with an aggregate principal balance of $310,000 and aggregate accrued interest of $15,921 into an aggregate of 128,604 shares of common stock at conversion prices ranging from $2.00 to $3.00 per share.

During the nine months ended September 30, 2016, the Company and certain lenders agreed to exchange certain convertible notes with an aggregate principal balance of $160,000, along with accrued and unpaid interest of $5,802, for an aggregate of 90,444 shares of common stock at prices ranging from $1.50 to $2.10 per share. The common stock had an aggregate issuance date value of $203,499 and, as a result, the Company recorded a loss on extinguishment of $37,697.

During the nine months ended September 30, 2016, the contingently adjustable conversion ratio associated with certain convertible notes was resolved and such notes became convertible during the period. The Company estimated the intrinsic value of the embedded conversion option based upon the difference between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the convertible note. During the three and nine months ended September 30, 2016, the Company recognized $5,558 and $221,004, respectively, related to the beneficial conversion feature as debt discount which was immediately amortized. During the three and nine months ended September 30, 2015, the Company recognized $0 and $10,690, respectively, of intrinsic value related to the beneficial conversion feature as debt discount which was amortized immediately.

Other Notes

Issuances

On February 18, 2016, the Company issued a one-year note payable with a principal amount of $250,000 which bears interest at a rate of 10% per annum payable upon maturity. In connection with the issuance of this promissory note, the Company issued a five-year, immediately vested warrant to purchase 20,000 shares of common stock at an exercise price of $4.00 per share. The $31,009 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

On April 27, 2016, the Company issued a one-year note payable with a principal amount of $90,000 which bears interest at a rate of 10% per annum payable upon maturity. In connection with the note issuance, the Company issued a five-year, immediately vested warrant to purchase 10,000 shares of common stock at an exercise price of $4.00 per share. The $16,704 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

On August 5, 2016, the Company issued a six-month note payable with a principal amount of $242,000 for cash consideration of $200,000. The note bears no interest. The $42,000 difference between the principal amount of the note and the cash received was recorded as debt discount and is being amortized to interest expense over the term of the note.

On August 24, 2016, the Company issued a one-month note payable with a principal amount of $50,000 which bears interest at a rate of 10% per annum payable upon maturity. In connection with the note issuance, the Company issued a five-year, immediately vested warrant to purchase 4,000 shares of common stock at an exercise price of $4.00 per share. The $6,126 relative fair value of the warrant has been recorded as debt discount and was amortized over the term of the note.

12

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 5 – Notes Payable – Continued

Other Notes – Continued

Exchanges and Other

During the nine months ended September 30, 2016, the Company and certain lenders agreed to exchange certain other notes with an aggregate principal balance of $49,018 for an aggregate of 23,925 shares of common stock at prices ranging from $1.25 to $2.45 per share. The common stock had an aggregate issuance date value of $53,831 and, as a result, the Company recorded a loss on extinguishment of $4,813.

During the nine months ended September 30, 2016, the Company and a lender agreed to multiple extensions of the maturity date of a non-interest bearing note payable in the original principal amount of $244,000 from February 5, 2016 to July 15, 2016. In connection with the extensions, the Company (i) paid the lender an aggregate of $111,000 of which $96,000 was repayment of the principal balance and $15,000 was a fee related to the extension which is reflected within interest expense in the unaudited condensed consolidated statements of operations (ii) the lender received 6,000 shares of common stock with a fair value of $13,500 which was recorded as debt discount and amortized over the term of the extension and (iii) the Company and the lender agreed to exchange principal in the amount of $10,000 into 8,000 shares of common stock (included within the exchanges discussed above). On July 15, 2016, the Company repaid the $138,000 outstanding principal balance.

During the nine months ended September 30, 2016, excluding amounts extended as discussed above, the Company extended notes payable with an aggregate principal balance of $130,000 from a maturity date of October 30, 2015 to maturity dates ranginging from August 31, 2016 to September 30, 2016.

During the nine months ended September 30, 2016, excluding amounts repaid as discussed above, the Company repaid an aggregate principal amount of $92,500 of notes payable.

Note 6 – Commitments and Contingencies

Operating Lease

Rent expense amounted to $33,001 and $99,003 for the three and nine months ended September 30, 2016, respectively. During the three and nine months ended September 30, 2015, the Company recognized approximately $33,000 and $97,000, respectively, of rent expense.

Employment Agreements

During the nine months ended September 30, 2016, the Company’s Compensation Committee and Board of Directors approved performance-based cash bonuses for the year ended December 31, 2016 for the Company’s officers and certain current employees in the aggregate amount of up to $407,000. The Company is accruing for bonus payments which are probable to be achieved over the service period.

Litigations, Claims and Assessments

In the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. In the opinion of management, such matters are currently not expected to have a material impact on the Company’s financial statements.

The Company records legal costs associated with loss contingencies as incurred and accrues for all probable and estimable settlements.

13

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 7 – Stockholders’ Deficiency

2010 Equity Participation Plan

On August 15, 2016 and October 19, 2016, the Compensation Committee of the Board and the Stockholders, respectively, approved an increase in the number of shares authorized to be issued pursuant to the Company’s 2010 Equity Participation Plan from 2,250,000 to 4,250,000.

Common Stock and Warrant Offerings

During the nine months ended September 30, 2016, the Company issued an aggregate of 763,510 shares of common stock and warrants to purchase an aggregate of 1,607,854 shares of common stock at exercise prices ranging from $4.00 to $5.00 per share to investors for aggregate gross proceeds of $2,918,372. Of the aggregate warrants issued, warrants to purchase 444,444, 400,000 and 763,410 shares of common stock had terms of 0.7, 1.0 and 5.0 years, respectively. The warrants had an aggregate grant date fair value of $1,713,895.

Warrant and Option Valuation

The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are estimated at the time of valuation and reduce expense ratably over the vesting period. This estimate will be adjusted periodically based on the extent to which actual option forfeitures differ, or are expected to differ, from the previous estimate, when it is material. The Company estimated forfeitures related to option grants at an annual rate ranging from 0% to 5% for options granted during the nine months ended September 30, 2016 and 2015. The expected term used for warrants and options issued to non-employees is the contractual life and the expected term used for options issued to employees and directors is the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. The Company is utilizing an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

Warrant Exercises

During the nine months ended September 30, 2016, warrants to purchase an aggregate of 60,831 shares of common stock were exercised at a reduced exercise price of $3.50 per share (reduced from exercises prices ranging from $4.00 to $15.00 per share) for aggregate gross proceeds of $212,898. The Company recognized a warrant modification charge of $23,448 during the nine months ended September 30, 2016, which represents the incremental value of the modified warrants as compared to the original warrants, both valued as of the respective modification dates.

Stock Warrants

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following assumptions:

	For The Three Months Ended						For The Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Risk free interest rate		1.03% - 1.23	%		1.50% - 1.69	%		0.44% - 1.47	%		1.32% - 1.71	%
Expected term (years)		5.00			5.00			0.67 - 5.00			5.00
Expected volatility		126	%		120	%		124% - 126	%		120% - 122	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

14

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 7 – Stockholders’ Deficiency – Continued

Stock Warrants – Continued

The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2016 was approximately $1.74 and $1.13 per share, respectively. The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2015 was $4.21 and $3.63 per share, respectively

During the nine months ended September 30, 2016, the Company issued an immediately vested five-year warrant to purchase 40,000 shares of common stock at an exercise price of $4.00 per share to a consultant for services rendered. The issuance date fair value of $62,908 was immediately recognized as stock-based compensation expense which is reflected in consulting expense in the unaudited condensed consolidated statements of operations.

During the nine months ended September 30, 2016, the Company reduced the exercise price of previously outstanding warrants to purchase an aggregate of 44,166 shares of common stock from exercise prices ranging from $6.00 to $15.00 per share to a new exercise price of $4.00 per share and recognized $5,038 of incremental expense related to the modification of the warrants which is reflected in warrant modification expense in the unaudited condensed consolidated statements of operations.

The Company recorded stock–based compensation expense of $62,908 during the three and nine months ended September 30, 2016, and stock-based compensation expense of $74,923 during the three and nine months ended September 30, 2015 related to stock warrants issued as compensation, which is reflected as consulting expense in the unaudited condensed consolidated statements of operations. As of September 30, 2016, there was no unrecognized stock-based compensation expense related to stock warrants.

A summary of the warrant activity during the nine months ended September 30, 2016 is presented below:

							Weighted
				Weighted			Average
				Average			Remaining		Aggregate
	Number of			Exercise			Life		Intrinsic
	Warrants			Price			In Years		Value
Outstanding, January 1, 2016		1,066,930		$	7.56	[1]
Issued		1,744,854			4.73
Exercised		(60,831	)		3.50
Forfeited		-			-
Outstanding, September 30, 2016		2,750,953		$	5.56	[1]		3.1	$	-
Exercisable, September 30, 2016		2,715,953		$	5.56			3.1	$	-

[1] Excludes the impact of a warrant to purchase 35,000 shares of common stock that has an exercise price which is the greater of $30.00 per share or the fair market value of the common stock on the date certain performance criteria are met. Exercisability is subject to satisfaction of certain performance criteria which did not occur during the nine months ended September 30, 2016.

Stock Options

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions:

15

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 7 – Stockholders’ Deficiency – Continued

Stock Options – Continued

	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Risk free interest rate		1.17	%		1.58% - 2.19	%		1.16% - 1.53	%		1.33% - 2.19	%
Expected term (years)		6.00			5.42 - 10.00			5.50 - 6.00			5.00 - 10.00
Expected volatility		126	%		120	%		124% - 126	%		120% - 122	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

The weighted average estimated fair value of the options granted during the three and nine months ended September 30, 2016 was $2.73 and $3.24 per share, respectively. The weighted average estimated fair value of the options granted during the three and nine months ended September 30, 2015 was $7.52 and $7.60 per share, respectively.

On June 10, 2016, the Company issued ten-year options to employees, directors and advisors to purchase an aggregate of 827,000 shares of common stock at an exercise price of $3.73 per share, pursuant to the Plan. The shares vest as follows: (i) 192,333 shares vest immediately, (ii) 384,667 shares vest ratably over two years on the issuance date anniversaries and (iii) 250,000 shares vest ratably over three years on the issuance date anniversaries. The options had an aggregate grant date value of $2,682,800.

The following table presents information related to stock option expense:

											Weighted
											Average
											Remaining
	For the Three Months Ended				For the Nine Months Ended				Unrecognized at		Amortization
	September 30,				September 30,				September 30,		Period
	2016		2015		2016		2015		2016		(Years)
Consulting	$	172,431	$	60,383	$	716,173	$	178,613	$	1,062,571		1.7
Research and development		103,870		115,625		286,209		348,777		913,410		2.2
General and administrative		123,706		59,189		715,869		192,333		1,244,201		1.7
	$	400,007	$	235,197	$	1,718,251	$	719,723	$	3,220,182		1.8

A summary of the stock option activity during the nine months ended September 30, 2016 is presented below:

						Weighted
				Weighted		Average
				Average		Remaining		Aggregate
	Number of			Exercise		Life		Intrinsic
	Options			Price		In Years		Value
Outstanding, December 31, 2015		1,330,450		$	10.11
Granted		857,000			3.72
Exercised		-			-
Forfeited		(11,500	)		12.48
Outstanding, September 30, 2016		2,175,950		$	7.58		8.5	$	3,000
Exercisable, September 30, 2016		1,034,619		$	10.22		7.8	$	-

16

BIORESTORATIVE THERAPIES, INC. & SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(unaudited)

Note 7 – Stockholders’ Deficiency – Continued

Compensatory Common Stock Issuances

The following table presents information related to compensatory common stock expense:

		For The Three Months Ended				For The Nine Months Ended				Unrecognized at
		September 30,			September 30,					September 30,
		2016		2015		2016		2015		2016
Consulting	$	48,000	$	42,500	$	85,083	$	132,800	$	-
Research and development		-		-		-		8,847		-
	$	48,000	$	42,500	$	85,083	$	141,647	$	-

Return of Shares to Treasury

On June 27, 2016, the Company and a consultant agreed that, due to the amount and nature of the services performed, the consultant would return 7,500 shares of common stock to the Company with a fair value of $16,875. Accordingly the Company recorded the treasury shares at cost with a stock-based compensation credit which is reflected within consulting expense in the unaudited condensed consolidated statements of operations.

Retirement of Treasury Shares

On August 11, 2016, the Company’s Board of Directors determined to retire 35,432 shares of treasury stock.

Note 8 – Subsequent Events

Common Stock and Warrant Offerings

Subsequent to September 30, 2016, the Company issued an aggregate of 54,989 shares of common stock at a price of $3.00 per share to investors for aggregate gross proceeds of $164,966. In connection with the purchases, the Company issued five-year warrants to purchase an aggregate of 54,989 shares of common stock at exercise prices ranging from $4.00 to $5.00 per share.

Notes Payable

On October 10, 2016, the Company issued a convertible note in the principal amount of $100,000 which bears interest at a rate of 10% per annum payable on maturity. The convertible note is payable as follows: (i) $25,000 of the principal and the respective accrued interest on such principal is payable six months from the issuance date (the “October Note First Maturity Date”), (ii) $25,000 of principal and the respective accrued interest on such principal is payable two weeks following the October Note First Maturity Date, (iii) $25,000 of principal and the respective accrued interest on such principal is payable four weeks following the October Note First Maturity Date and (iii) $25,000 of principal and the respective accrued interest on such principal is payable six weeks following the October Note First Maturity Date. Each tranche of principal and the respective accrued interest on such principal is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to each maturity date and ending on the day immediately prior to each maturity date at a conversion price equal to the greater of (a) 60% of the fair value of the Company’s stock or (b) $1.00 per share. In the event that the Company elects to effect a conversion, then, during the five day period following the conversion, the holder shall have the right to convert the then outstanding principal amount of the convertible note, together with accrued and unpaid interest thereon, into shares of the Company’s common stock at a conversion price equal to the conversion price in the Company-effected conversion. In connection with the note issuance, the Company issued a five-year warrant to purchase 10,000 shares of common stock at an exercise price of $4.00 per share to the lender.

On November 8, 2016, the Company issued a convertible note in the principal amount of $150,000 which bears interest at a rate of 10% per annum payable on maturity. The convertible note is payable as follows: (i) $18,750 of the principal and the respective accrued interest on such principal is payable six months from the issuance date (the “November Note First Maturity Date”), (ii) $18,750 of principal and the respective accrued interest on such principal is payable two weeks following the November Note First Maturity Date, (iii) $18,750 of principal and the respective accrued interest on such principal is payable four weeks following the November Note First Maturity Date, (iv) $18,750 of principal and the respective accrued interest on such principal is payable six weeks following the November Note First Maturity Date, (v) $18,750 of principal and the respective accrued interest on such principal is payable eight weeks following the November Note First Maturity Date, (vi) $18,750 of principal and the respective accrued interest on such principal is payable ten weeks following the November Note First Maturity Date, (vii) $18,750 of principal and the respective accrued interest on such principal is payable twelve weeks following the November Note First Maturity Date and (viii) $18,750 of principal and the respective accrued interest on such principal is payable fourteen weeks following the November Note First Maturity Date. The Company may elect to repay the entire principal amount of the note in full prior to the November Note First Maturity Date along with a premium of $18,750 and, under such event, all accrued and unpaid interest under the note shall be deemed waived and forgiven. Each tranche of principal and the respective accrued interest on such principal is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to each maturity date and ending on the day immediately prior to each maturity date at a conversion price equal to the greater of (a) 60% of the fair value of the Company’s stock or (b) $0.75 per share. In the event that the Company elects to effect a conversion, then, during the five day period following the conversion, the holder shall have the right to convert the then outstanding principal amount of the convertible note, together with accrued and unpaid interest thereon, into shares of the Company’s common stock at a conversion price equal to the conversion price in the Company-effected conversion. The conversion rights provided for in the note shall terminate and be of no further force or effect in the event the holder, by written notice given to the Company no less than twenty-one days and no more than sixty days before the November Note First Maturity Date, indicates that it desires that the unpaid principal amount of this note, together with accrued interest, be paid on the respective maturity dates. In connection with the note issuance, the Company issued a five-year warrant to purchase 3,750 shares of common stock at an exercise price of $4.00 per share to the lender.

On October 19, 2016, the Company and a lender agreed to extend the maturity date of a note payable in the principal amount of $437,066 from October 2016 to October 2017. In connection with the note extension, the Company issued the lender a five-year warrant to purchase 30,000 shares of common stock at an exercise price of $4.00 per share and the Company extended the expiration date of warrants held by the lender to purchase an aggregate of 60,215 shares of common stock from expirations ranging from October 2019 to December 2020 to a new expiration date of October 2021.

17

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of the results of operations and financial condition of BioRestorative Therapies, Inc. (together with its subsidiaries, “BRT”) for the three and nine months ended September 30, 2016 and 2015 should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Quarterly Report on Form 10-Q. References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations to “us,” “we,” “our,” and similar terms refer to BRT. This Quarterly Report contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions, are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. Factors that may affect our results include, but are not limited to, the risks and uncertainties discussed in Item 7 (“Management’s Discussion and Analysis of Financial Condition and Results of Operations – Factors That May Affect Results and Financial Condition”) of our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the Securities and Exchange Commission (the “SEC”) on March 30, 2016.

Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.

This Quarterly Report on Form 10-Q includes references to our federally registered trademarks, BioRestorative Therapies, brtxDISC, ThermoStem and Stem Pearls. This Quarterly Report on Form 10-Q may also include references to trademarks, trade names and service marks that are the property of other organizations. Solely for convenience, trademarks and trade names referred to in this Quarterly Report on Form 10-Q appear without the ®, SM or ™ symbols, and copyrighted content appears without the use of the symbol ©, but the absence of use of these symbols does not reflect upon the validity or enforceability of the intellectual property owned by us or third parties.

Overview

We develop therapeutic products and medical therapies using cell and tissue protocols, primarily involving adult (non-embryonic) stem cells. We are currently pursuing our Disc/Spine Program with our initial therapeutic product being called BRTX-100. We have obtained a license to use technology for adult stem cell treatment of disc and spine conditions, including protruding and bulging lumbar discs. The technology is an advanced stem cell injection procedure that may offer relief from lower back pain, buttock and leg pain, and numbness and tingling in the legs and feet. We are also developing our ThermoStem Program. This pre-clinical program involves the use of brown fat in connection with the cell-based treatment of type 2 diabetes and obesity as well as hypertension, other metabolic disorders and cardiac deficiencies. A United States patent related to the ThermoStem Program was issued in September 2015.

We are developing a patented curved needle device that is a needle system to allow access to difficult to locate regions for the delivery or removal of fluids and other substances. We also offer stem cell derived cosmetic and skin care products.

Our offices are located in Melville, New York where we have established a laboratory facility in order to increase our capabilities for the further development of possible cellular-based treatments, products and protocols, stem cell-related intellectual property and translational research applications.

As of September 30, 2016, our accumulated deficit was $39,903,127, our stockholders’ deficiency was $4,471,334 and our working capital deficiency was $5,516,672. We have historically only generated a modest amount of revenue, our losses have principally been operating expenses incurred in research and development, marketing and promotional activities in order to commercialize our products and services, plus general and administrative costs and consulting expenses associated with meeting the requirements of being a public company. We expect to continue to incur substantial costs for these activities over at least the next year.

18

Based upon our working capital deficiency as of September 30, 2016 and our forecast for continued operating losses, we require equity and/or debt financing to continue our operations. As of September 30, 2016, our outstanding debt of $1,911,565, together with interest at rates ranging between 0% and 15% per annum, was due on various dates through April 2017. Subsequent to September 30, 2016 and through November 14, 2016, we have received aggregate equity and debt financing of $164,966 and $250,000, respectively, debt and accrued interest of $50,000 and $2,630, respectively, has been converted or exchanged into common stock and the due date for the repayment of $437,063 of debt has been extended through October 2017. Giving effect to the above actions, we currently have notes payable aggregating $137,500 which are past due. As of November 14, 2016, the outstanding balance of our debt of $2,111,563, together with accrued interest, was due and payable between on demand and October 2017. Based upon our working capital deficiency and outstanding debt, we expect that we will have the cash required to fund our operations through December 2016. We anticipate that we will require between $7,500,000 and $8,500,000 in financing to commence and complete a Phase 2 clinical trial with regard to our Disc/Spine Program. We anticipate that we will require between $20,000,000 and $30,000,000 in further additional funding to complete our clinical trials with regard to our Disc/Spine Program. We will also require a substantial amount of additional funding if we determine to establish a manufacturing operation with regard to our Disc/Spine Program (as opposed to utilizing a third party manufacturer) and to implement our other programs discussed in our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the SEC on March 30, 2016, including our metabolic ThermoStem Program. The anticipated amounts of required funding are based on management’s estimates, and additionally, there can be no assurance that we will be able to accomplish our goals within the timeframes projected or that we will be able to obtain any required financing on commercially reasonable terms or otherwise.

We are currently considering several different financing alternatives to support our future operations and are currently in the process of negotiating extensions or discussing conversions to equity with respect to our outstanding indebtedness. If we are unable to obtain such additional financing on a timely basis or, notwithstanding any request we may make, our debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, we may have to curtail our development, marketing and promotional activities, which would have a material adverse effect on our business, financial condition and results of operations, and ultimately we could be forced to discontinue our operations and liquidate. See “Liquidity and Capital Resources” below.

19

Consolidated Results of Operations

Three Months Ended September 30, 2016 Compared with Three Months Ended September 30, 2015

The following table presents selected items in our unaudited condensed consolidated statements of operations for the three months ended September 30, 2016 and 2015, respectively:

	For The Three Months Ended
	September 30,
	2016			2015
Revenues	$	5,000		$	96,122
Cost of goods sold		-			50,921
Gross Profit		5,000			45,201
Operating Expenses
Marketing and promotion		15,632			40,412
Consulting expense		437,717			282,536
Research and development		656,169			615,648
General and administrative		610,694			596,515
Total Operating Expenses		1,720,212			1,535,111
Loss From Operations		(1,715,212	)		(1,489,910	)
Other Income (Expense)
Interest expense		(57,429	)		(80,647	)
Amortization of debt discount		(35,387	)		(37,063	)
Gain (loss) on extinguishment of notes payable		(25,850	)		-
Warrant modification expense		-			(16,215	)
Total Other Expense		(118,666	)		(133,925	)
Net Loss	$	(1,833,878	)	$	(1,623,835	)

Revenues

For the three months ended September 30, 2016, we generated $5,000 of royalty revenue in connection with our sublicense agreement and $0 of sales of Stem Pearls skincare products. For the three months ended September 30, 2015, we generated $96,122 of revenues through the services provided pursuant to our research and development agreements. The decrease in our revenues for the three months ended September 30, 2016 versus 2015 was primarily due to the completion of our obligations under our research and development agreements as of December 31, 2015 and as of the date of this filing there were no new research and development agreements.

Cost of sales

For the three months ended September 30, 2016, cost of sales was $0 as compared to $50,921 for 2015. For the three months ended September 30, 2015, cost of sales consisted primarily of the portion of employee salary expense, consultant fees, and laboratory supplies expense related to servicing our research and development agreements. The decrease in our cost of sales for the three months ended September 30, 2016 versus 2015 was due to the completion of our obligations under our research and development agreements during 2015.

20

Marketing and promotion

Marketing and promotion expenses include advertising and promotion, marketing and seminars, meals, entertainment and travel expenses. For the three months ended September 30, 2016, marketing and promotion expenses decreased by $24,780, or 61%, to $15,632 as compared to $40,412 during the three months ended September 30, 2015. The decrease is primarily due to reduced travel activity and associated costs of approximately $25,000.

We expect that marketing and promotion expenses will increase in the future as we increase our marketing activities following full commercialization of our products and services.

Consulting

Consulting expenses consist of consulting fees and stock-based compensation to consultants. For the three months ended September 30, 2016, consulting expenses increased $155,181, or 55%, to $437,717, as compared to $282,536 during the three months ended September 30, 2015. The increase is due to an approximately $105,000 increase in stock-based compensation expense related to options issued to directors and consultants during 2016 and an approximately $20,000 increase due to the hiring of new consultants.

Research and development

Research and development expenses include cash and non-cash compensation of (a) our Chief Executive Officer (in part in 2015); (b) our Vice President of Research and Development; (c) our Scientific Advisory Board members; (d) our President, Disc/Spine Division; and (e) laboratory staff and costs related to our brown fat and disc/spine initiatives. Research and development expenses are expensed as they are incurred. For the three months ended September 30, 2016, research and development expenses increased by $40,521, or 7%, to $656,169, as compared to $615,648 during the three months ended September 30, 2015. The increase is primarily related to an approximately $44,000 increase in payroll due to increased headcount and salary raises, partially offset by an approximately $12,000 decrease in stock-based compensation to employees and advisors.

We expect that our research and development expenses will continue to increase with the continuation of the aforementioned initiatives.

General and administrative

General and administrative expenses consist primarily of salaries, bonuses, payroll taxes, severance costs and stock-based compensation to employees (excluding any cash or non-cash compensation of (a) our Chief Executive Officer attributable to research and development in part in 2015; (b) our Vice President of Research and Development; (c) our President, Disc/Spine Division; and (d) our laboratory staff) as well as corporate support expenses such as legal and professional fees, investor relations and occupancy related expenses. For the three months ended September 30, 2016, general and administrative expenses increased by $14,179, or 2%, to $610,694 as compared to $596,515 during the three months ended September 30, 2015. The increase is primarily related to an increase of approximately $80,000 in stock-based compensation to employees and our Chief Executive Officer, partially offset by a decrease of approximately $69,000 in professional fees primarily related to our aborted underwritten public offering in 2015.

We expect that our general and administrative expenses will continue to increase as we expand our staff, develop our infrastructure and incur additional costs to support the growth of our business.

Interest expense

For the three months ended September 30, 2016, interest expense decreased by $23,218, or 29%, to $57,429 as compared to $80,647 during the three months ended September 30, 2015. The decrease was due to a reduction in interest-bearing short-term borrowings as compared to the three months ended September 30, 2015.

Amortization of debt discount

For the three months ended September 30, 2016, amortization of debt discount decreased by $1,676, or 5%, to $35,387 as compared to $37,063 during the three months ended September 30, 2015. The decrease was primarily due to the timing of recognition of expense related to the beneficial conversion features of convertible notes and the recognition of the debt discount expense.

21

Loss on extinguishment of notes payable

For the three months ended September 30, 2016, loss on extinguishment of notes payable was $25,850, because notes payable were exchanged for equity with a greater value than the carrying value of the notes payable. For the three months ended September 30, 2015, there were no extinguishments of notes payable.

Warrant modification expense

For the three months ended September 30, 2015, we expensed $16,215 related to the modification of outstanding investor warrants. During the three months ended September 30, 2016, there were no warrant modifications.

Nine Months Ended September 30, 2016 Compared with Nine Months Ended September 30, 2015

The following table presents selected items in our unaudited condensed consolidated statements of operations for the nine months ended September 30, 2016 and 2015, respectively:

	For The Nine Months Ended
	September 30, 2016			September 30, 2015
Revenues	$	30,280		$	429,788
Cost of goods sold		81			201,998
Gross Profit		30,199			227,790
Operating Expenses
Marketing and promotion		56,327			134,440
Consulting expense		1,272,530			786,596
Research and development		2,130,901			1,474,992
General and administrative		2,495,933			2,210,442
Total Operating Expenses		5,955,691			4,606,470
Loss From Operations		(5,925,492	)		(4,378,680	)
Other Income (Expense)
Interest expense		(145,277	)		(205,383	)
Amortization of debt discount		(437,856	)		(177,947	)
Gain (loss) on extinguishment of notes payable		(42,510	)		(26,029	)
Warrant modification expense		(28,486	)		(16,215	)
Total Other Expense		(654,129	)		(425,574	)
Net Loss	$	(6,579,621	)	$	(4,804,254	)

22

Revenues

For the nine months ended September 30, 2016, we generated $30,000 of royalty revenue in connection with our sublicense agreement and $280 of sales of Stem Pearls skincare products. For the nine months ended September 30, 2015, we generated $423,588 of revenues through the services provided pursuant to our research and development agreements, $6,000 of royalty revenue in connection with our sublicense agreement and $200 from sales of Stem Pearls® skincare products. The decrease in our revenues for the nine months ended September 30, 2016 versus 2015 was primarily due to the completion of our obligations under our research and development agreements as of December 31, 2015 and as of the date of this filing there were no new research and development agreements.

Cost of sales

For the nine months ended September 30, 2016, cost of sales was $81 as compared to $201,998 for 2015. For the nine months ended September 30 2016, cost of sales consisted of the costs of the underlying Stem Pearls skincare products. For the nine months ended September 30, 2015, cost of sales consisted primarily of the portion of employee salary expense, consultant fees, and laboratory supplies expense related to our research and development agreements. The decrease in our cost of sales for the nine months ended September 30, 2016 versus 2015 was due to the completion of our obligations under our research and development agreements during 2015.

Marketing and promotion

Marketing and promotion expenses include advertising and promotion, marketing and seminars, meals, entertainment and travel expenses. For the nine months ended September 30, 2016, marketing and promotion expenses decreased by $78,113, or 58%, to $56,327 as compared to $134,440 during the nine months ended September 30, 2015. The decrease is primarily due to reduced travel activity and associated costs of approximately $72,000.

We expect that marketing and promotion expenses will increase in the future as we increase our marketing activities following full commercialization of our products and services.

Consulting

Consulting expenses consist of consulting fees and stock-based compensation to consultants. For the nine months ended September 30, 2016, consulting expenses increased $485,934, or 62%, to $1,272,530 as compared to $786,596 during the nine months ended September 30, 2015. The increase is due to an approximately $478,000 increase in consultant stock-based compensation expense related to options granted to directors and consultants during the nine months ended September 30, 2016.

Research and development

Research and development expenses include cash and stock-based compensation of (a) our Chief Executive Officer (in part during 2015); (b) our Vice President of Research and Development; (c) our Scientific Advisory Board members; (d) our President, Disc/Spine Division; and (e) laboratory staff and costs related to our brown fat and disc/spine initiatives. Research and development expenses are expensed as they are incurred. For the nine months ended September 30, 2016, research and development expenses increased by $655,909, or 44%, to $2,130,901 as compared to $1,474,992 during the nine months ended September 30, 2015. The increase is primarily related to an approximately $380,000 increase in payroll due to salary raises and cash bonuses and an approximately $208,000 increase in costs related to a third party laboratory associated with our disc/spine initiative, partially offset by an approximately $108,000 decrease due to our Chief Executive Officer no longer devoting time to research and development.

We expect that our research and development expenses will increase with the continuation of the aforementioned initiatives.

General and administrative

General and administrative expenses consist primarily of salaries, bonuses, payroll taxes, severance costs and stock-based compensation to employees (excluding any cash or non-cash compensation of (a) our Chief Executive Officer attributable to research and development in part in 2015; (b) our Vice President of Research and Development; (c) our President, Disc/Spine Division; and (d) our laboratory staff) as well as corporate support expenses such as legal and professional fees, investor relations and occupancy related expenses. For the nine months ended September 30, 2016, general and administrative expenses increased by $285,491, or 13%, to $2,495,933 as compared to $2,210,442 during the nine months ended September 30, 2015. The increase is primarily related to an increase of approximately $540,000 in stock-based compensation to employees and our Chief Executive Officer, partially offset by a decrease of approximately $281,000 in professional legal fees primarily related to a legal settlement and our aborted underwritten public offering in 2015.

23

We expect that our general and administrative expenses will continue to increase as we expand our staff, develop our infrastructure and incur additional costs to support the growth of our business.

Interest expense

For the nine months ended September 30, 2016, interest expense decreased by $60,106, or 29%, to $145,277 as compared to $205,383 during the nine months ended September 30, 2015. The decrease was due to a reduction in interest-bearing short-term borrowings as compared to the nine months ended September 30, 2015.

Amortization of debt discount

For the nine months ended September 30, 2016, amortization of debt discount increased by $259,909, or 146%, to $437,856 as compared to $177,947 during the nine months ended September 30, 2015. The increase was primarily due to the timing of the recognition of expense related to the beneficial conversion features of convertible notes and the recognition of the debt discount expense.

Loss on extinguishment of notes payable

For the nine months ended September 30, 2016, loss on extinguishment of notes payable increased by $16,481, or 63%, to $42,510 as compared to $26,029 during the nine months ended September 30, 2015. The increase was primarily due to the increase in the differential in the value of equity securities exchanged for notes payable.

Warrant modification expense

During the nine months ended September 30, 2016, we recorded expense of $28,486 related to the modification of the exercise prices and expiration dates of certain outstanding warrants. For the nine months ended September 30, 2015, we expensed $16,215 related to the modification of outstanding investor warrants.

Liquidity and Capital Resources

Liquidity

We measure our liquidity in a number of ways, including the following:

	September 30, 2016			December 31, 2015
	(unaudited)
Cash	$	6,316		$	166,555
Working Capital Deficiency	$	(5,516,672	)	$	(5,323,179	)
Notes Payable (Gross)	$	1,911,565		$	1,470,083

Availability of Additional Funds

Based upon our working capital deficiency and stockholders’ deficiency of $5,516,672 and $4,471,334, respectively, as of September 30, 2016, we require additional equity and/or debt financing to continue our operations. These conditions raise substantial doubt about our ability to continue as a going concern.

As of September 30, 2016, our outstanding debt of $1,911,565, together with interest at rates ranging between 0% and 15% per annum, was due on various dates through April 2017. Subsequent to September 30, 2016 and through November 14, 2016, we have received aggregate equity and debt financing of $164,966 and $250,000, respectively, debt and accrued interest of $50,000 and $2,630, respectively, has been converted or exchanged into common stock and the due date for the repayment of $437,063 of debt has been extended through October 2017. Giving effect to the above actions, we currently have notes payable aggregating $137,500 which are past due. As of the date of filing, our outstanding debt was as follows:

24

	Principal
Maturity Date	Amount
Past Due	$	137,500
QE 9/30/2016		-
QE 12/31/2016		40,000
QE 3/31/2017		657,000
QE 6/30/2017		265,000
QE 9/30/2017		575,000
QE 12/31/2017		437,063
	$	2,111,563

Based upon our working capital deficiency, outstanding debt and forecast for continued operating losses, we expect that we will have the cash required to fund our operations through December 2016. Thereafter, we will need to raise further capital, through the sale of additional equity or debt securities, to support our future operations and to repay our debt (unless, if requested, the debt holders agree to convert their notes into equity or extend the maturity dates of their notes). Our operating needs include the planned costs to operate our business, including amounts required to fund contemplated clinical trials, working capital and capital expenditures. Our future capital requirements and the adequacy of our available funds will depend on many factors, including our ability to successfully commercialize our products and services, competing technological and market developments, and the need to enter into collaborations with other companies or acquire other companies or technologies to enhance or complement our product and service offerings.

We may be unable to raise sufficient additional capital when we need it or raise capital on favorable terms. Debt financing may require us to pledge certain assets and enter into covenants that could restrict certain business activities or our ability to incur further indebtedness, and may contain other terms that are not favorable to our stockholders or us. If we are unable to obtain adequate funds on reasonable terms, we may be required to significantly curtail or discontinue operations or obtain funds by entering into financing agreements on unattractive terms.

Our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate our continuation as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The financial statements do not include any adjustment that might result from the outcome of this uncertainty.

During the nine months ended September 30, 2016 and 2015, our sources and uses of cash were as follows:

Net Cash Used in Operating Activities

We experienced negative cash flows from operating activities for the nine months ended September 30, 2016 and 2015 in the amounts of $3,941,038 and $2,068,004, respectively. The net cash used in operating activities for the nine months ended September 30, 2016 was primarily due to cash used to fund a net loss of $6,579,621, adjusted for non-cash expenses in the aggregate amount of $2,583,513, plus $55,071 of cash provided by changes in the levels of operating assets and liabilities, primarily as a result of an increase in accrued interest, expenses and other current liabilities and a decrease in accounts receivables, partially offset by a decrease in accounts payable. The net cash used in operating activities for the nine months ended September 30, 2015 was primarily due to cash used to fund a net loss of $4,804,254, adjusted for non-cash expenses in the aggregate amount of $1,354,756, partially offset by $1,381,494 of cash provided by changes in the levels of operating assets and liabilities, primarily as a result of increases in accrued interest, expenses and other current liabilities, plus accounts payable.

25

Net Cash Used in Investing Activities

During the nine months ended September 30, 2016, net cash used in investing activities was $181,942, due to cash used for the purchase of furniture, computer equipment and medical equipment. During the nine months ended September 30, 2015, $360,466 of cash was used to purchase fixed assets and $75,000 was used to retain the exclusivity of our disc/spine license.

Net Cash Provided by Financing Activities

Net cash provided by financing activities during the nine months ended September 30, 2016 and 2015 was $3,962,740 and $2,424,465, respectively. During the nine months ended September 30, 2016, $831,470 of net proceeds were from debt financings and other borrowings and $3,131,270 of proceeds were from equity financings (including proceeds received in connection with the exercise of common stock purchase warrants). During the nine months ended September 30, 2015, $1,063,465 of net proceeds were from debt financings and $1,361,000 of proceeds were from equity financings.

Critical Accounting Policies and Estimates

There are no material changes from the critical accounting policies set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the year ended December 31, 2015 filed with the SEC on March 30, 2016. Please refer to that document for disclosures regarding the critical accounting policies related to our business.

Off-Balance Sheet Arrangements

None.

Item 3: Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4: Controls and Procedures

Disclosure Controls and Procedures

Disclosure controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the Principal Executive and Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Internal controls are procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized, recorded and reported; and (2) our assets are safeguarded against unauthorized or improper use, to permit the preparation of our unaudited condensed consolidated financial statements in conformity with United States generally accepted accounting principles.

In connection with the preparation of this Quarterly Report on Form 10-Q for the quarter ended September 30, 2016, management, with the participation of our Principal Executive and Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)). Based upon that evaluation, our Principal Executive and Financial Officer concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q, our disclosure controls and procedures were effective.

Changes in Internal Controls

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f)) during the quarter ended September 30, 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Limitations of the Effectiveness of Control

A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations of any control system, no evaluation of controls can provide absolute assurance that all control issues, if any, within a company have been detected.

26

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

Not applicable.

Item 1A. Risk Factors.

Not applicable. See, however, Item 7 (“Management’s Discussion and Analysis of Financial Condition and Results of Operations - Factors That May Affect Future Results and Financial Condition”) of our Annual Report on Form 10-K for the year ended December 31, 2015, filed with the SEC on March 30, 2016.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

During the three months ended September 30, 2016, we issued the following securities in transactions not involving any public offering. For each of the following transactions, we relied upon Section 4(a)(2) of the Securities Act of 1933, as amended (the “Act”), as transactions by an issuer not involving any public offering or Section 3(a)(9) of the Act as a security exchanged by an issuer with its existing security holders exclusively where no commission or other remuneration is paid or given directly or indirectly for soliciting such exchange. For each such transaction, we did not use general solicitation or advertising to market the securities, the securities were offered to a limited number of persons, the investors had access to information regarding us (including information filed with the SEC contained in Current Reports on Form 8-K , our Annual Report on Form 10-K for the year ended December 31, 2015, Quarterly Reports on Form 10-Q for the periods ended March 31, 2016 and June 30, 2016 (for issuances after the August 15, 2016 filing date) and press releases made by us), and we were available to answer questions from prospective investors. We reasonably believe that each of the investors is an accredited investor. The proceeds were used to reduce our working capital deficit.

		Warrants
Date Issued	Common Stock	Shares		Exercise Price		Term (Years)		Purchaser(s)			Consideration (1)
7/1/16	24,000		-	$	-		-		(2	)	$	48,000	(3)
7/6/16	12,849		-		-		-		(4	)	$	29,045	(5)
7/12/16 - 8/4/16	72,500		72,500		5.00		5		(4	)	$	290,000
7/20/16	13,053		-		-		-		(4	)	$	29,150	(5)
8/4/16 - 9/26/16	121,667		121,667		4.00		5		(4	)	$	365,000
8/30/16	11,489		-		-		-		(4	)	$	17,234	(6)
9/8/16	11,000		11,000		4.00		5		(4	)	$	30,000
9/6/16	13,127		-		-		-		(4	)	$	26,253	(5)
9/16/16	12,901		-		-		-		(4	)	$	26,315	(5)

(1)	The value of the non-cash consideration was estimated to be the fair value of our restricted common stock. Since our shares are thinly traded in the open market, the fair value of our equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares.
(2)	Consultant.
(3)	Issued in consideration of consulting services.
(4)	Accredited investor.
(5)	Issued in connection with the conversion of convertible notes payable.
(6)	Issued in connection with the exchange of notes payable.

27

Item 3. Defaults Upon Senior Securities.

See “Liquidity and Capital Resources” within “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

Exhibit	Description
31.1	Chief Executive Officer Certification *
31.2	Chief Financial Officer Certification *
32	Section 1350 Certification **
101.INS	XBRL Instance Document *
101.SCH	XBRL Schema Document *
101.CAL	XBRL Calculation Linkbase Document *
101.DEF	XBRL Definition Linkbase Document *
101.LAB	XBRL Label Linkbase Document *
101.PRE	XBRL Presentation Linkbase Document *
*	Filed herewith
**	Furnished herewith

28

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 14, 2016	BIORESTORATIVE THERAPIES, INC.
	By:	/s/ Mark Weinreb
		Mark Weinreb
		Chief Executive Officer
		(Principal Executive and Financial Officer)

29

EX-31.1

EXHIBIT 31.1

SECTION 302 CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

I, Mark Weinreb, certify that:

1)	I have reviewed this quarterly report on Form 10-Q of BioRestorative Therapies, Inc.;
2)	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3)	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4)	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2016

/s/ Mark Weinreb

Mark Weinreb

Principal Executive Officer

EX-31.2

EXHIBIT 31.2

SECTION 302 CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

I, Mark Weinreb, certify that:

1)	I have reviewed this quarterly report on Form 10-Q of BioRestorative Therapies, Inc.;
2)	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3)	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4)	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2016

/s/ Mark Weinreb

Mark Weinreb

Principal Financial Officer

EX-32

EXHIBIT 32

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350

Pursuant to 18 U.S.C. § 1350, the undersigned officer of BioRestorative Therapies, Inc. (the “Company”) hereby certifies that the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 14, 2016	/s/ Mark Weinreb
	Mark Weinreb
	Principal Executive and Financial Officer

The foregoing certification is being furnished solely pursuant to 18 U.S.C. § 1350 and is not being filed as part of the Report or as a separate disclosure document.

XML

Document And Entity Information - shares	9 Months Ended
	Sep. 30, 2016	Nov. 08, 2016
Document And Entity Information [Abstract]
Entity Registrant Name	BioRestorative Therapies, Inc.
Entity Central Index Key	0001505497
Document Type	10-Q
Document Period End Date	Sep. 30, 2016
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		4,557,430
Trading Symbol	BRTX
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2016

XML

Condensed Consolidated Balance Sheets - USD ($)	Sep. 30, 2016	Dec. 31, 2015
Current Assets:
Cash	$ 6,316	$ 166,555
Accounts receivable	5,000	93,375
Prepaid expenses and other current assets	21,325	29,348
Total Current Assets	32,641	289,278
Property and equipment, net	555,574	643,087
Intangible assets, net	982,569	1,038,741
Security deposit	45,900	45,900
Total Assets	1,616,684	2,017,006
Current Liabilities:
Accounts payable	1,994,252	2,549,042
Accrued expenses and other current liabilities	2,216,610	2,046,795
Accrued interest	40,567	6,823
Current portion of notes payable, net of debt discount of $126,618 and $150,286 at September 30, 2016 and December 31, 2015, respectively	1,297,884	1,009,797
Total Current Liabilities	5,549,313	5,612,457
Accrued interest, non-current portion	51,701	11,011
Notes payable, non-current portion, net of debt discount of $59 and $7,999 at September 30, 2016 and December 31, 2015, respectively	487,004	302,001
Total Liabilities	6,088,018	5,925,469
Commitments and contingencies
Stockholders' Deficiency:
Preferred stock, $0.01 par value; Authorized, 5,000,000 shares; none issued and outstanding at September 30, 2016 and December 31, 2015
Common stock, $0.001 par value; Authorized, 30,000,000 shares; Issued 4,437,152 and 3,338,661 shares at September 30, 2016 and December 31, 2015, respectively; Outstanding 4,437,152 and 3,310,729 shares at September 30, 2016 and December 31, 2015, respectively	4,437	3,339
Additional paid-in capital	35,427,356	29,443,704
Accumulated deficit	(39,903,127)	(33,323,506)
Treasury stock, at cost, 0 and 27,932 shares at September 30, 2016 and December 31, 2015, respectively		(32,000)
Total Stockholders' Deficiency	(4,471,334)	(3,908,463)
Total Liabilities and Stockholders' Deficiency	$ 1,616,684	$ 2,017,006

XML

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)	Sep. 30, 2016	Dec. 31, 2015
Statement of Financial Position [Abstract]
Notes payable current, debt discount	$ 126,618	$ 150,286
Notes payable non-current, debt discount	$ 59	$ 7,999
Preferred stock, par value	$ 0.01	$ 0.01
Preferred stock, shares authorized	5,000,000	5,000,000
Preferred stock, shares issued
Preferred stock, shares outstanding
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	30,000,000	30,000,000
Common stock, shares Issued	4,437,152	3,338,661
Common stock, shares Outstanding	4,437,152	3,310,729
Treasury stock, at cost shares	0	27,932

XML

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Income Statement [Abstract]
Revenues	$ 5,000	$ 96,122	$ 30,280	$ 429,788
Cost of sales		50,921	81	201,998
Gross Profit	5,000	45,201	30,199	227,790
Operating Expenses
Marketing and promotion	15,632	40,412	56,327	134,440
Consulting	437,717	282,536	1,272,530	786,596
Research and development	656,169	615,648	2,130,901	1,474,992
General and administrative	610,694	596,515	2,495,933	2,210,442
Total Operating Expenses	1,720,212	1,535,111	5,955,691	4,606,470
Loss From Operations	(1,715,212)	(1,489,910)	(5,925,492)	(4,378,680)
Other Expense
Interest expense	(57,429)	(80,647)	(145,277)	(205,383)
Amortization of debt discount	(35,387)	(37,063)	(437,856)	(177,947)
Loss on extinguishment of notes payable, net	(25,850)		(42,510)	(26,029)
Warrant modification expense		(16,215)	(28,486)	(16,215)
Total Other Expense	(118,666)	(133,925)	(654,129)	(425,574)
Net Loss	$ (1,833,878)	$ (1,623,835)	$ (6,579,621)	$ (4,804,254)
Net Loss Per Share - Basic and Diluted	$ (0.43)	$ (0.57)	$ (1.67)	$ (2.11)
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	4,282,968	2,829,416	3,946,346	2,275,223

XML

Condensed Consolidated Statement of Changes in Stockholders' Deficiency (Unaudited) - USD ($)	3 Months Ended	9 Months Ended
	Sep. 30, 2016	Sep. 30, 2016
Common Stock [Member]
Balance		$ 3,339
Balance, shares		3,338,661
Shares and warrants issued for cash		$ 763
Shares and warrants issued for cash, shares		763,510
Exercise of warrants for purchase of common stock		$ 61
Exercise of warrants for purchase of common stock, shares		60,831
Conversion of notes payable and accrued interest into common stock		$ 129
Conversion of notes payable and accrued interest into common stock, shares		128,604
Shares issued in satisfaction of accrued services		$ 13
Shares issued in satisfaction of accrued services, shares		13,208
Shares and warrants issued as debt discount in connection with notes payable		$ 6
Shares and warrants issued as debt discount in connection with notes payable, shares		6,000
Shares and warrants issued in exchange of notes payable and accrued interest		$ 114
Shares and warrants issued in exchange of notes payable and accrued interest, shares		114,369
Warrant modifications
Beneficial conversion features related to convertible notes payable
Stock-based compensation: - common stock		$ 47
Stock-based compensation: - common stock, shares		47,401
Stock-based compensation: - options and warrants
Return of shares to treasury
Return of shares to treasury, shares
Retirement of treasury shares		$ (35)
Retirement of treasury share, shares		(35,432)
Net loss
Balance	$ 4,437	$ 4,437
Balance, shares	4,437,152	4,437,152
Additional Paid In Capital [Member]
Balance		$ 29,443,704
Shares and warrants issued for cash		2,917,609
Exercise of warrants for purchase of common stock		212,837
Conversion of notes payable and accrued interest into common stock		325,792
Shares issued in satisfaction of accrued services		27,540
Shares and warrants issued as debt discount in connection with notes payable		158,938
Shares and warrants issued in exchange of notes payable and accrued interest		257,216
Warrant modifications		28,486
Beneficial conversion features related to convertible notes payable		221,004
Stock-based compensation: - common stock		101,911
Stock-based compensation: - options and warrants		1,781,159
Return of shares to treasury
Retirement of treasury shares		(48,840)
Net loss
Balance	$ 35,427,356	35,427,356
Accumulated Deficit [Member]
Balance		(33,323,506)
Shares and warrants issued for cash
Exercise of warrants for purchase of common stock
Conversion of notes payable and accrued interest into common stock
Shares issued in satisfaction of accrued services
Shares and warrants issued as debt discount in connection with notes payable
Shares and warrants issued in exchange of notes payable and accrued interest
Warrant modifications
Beneficial conversion features related to convertible notes payable
Stock-based compensation: - common stock
Stock-based compensation: - options and warrants
Return of shares to treasury
Retirement of treasury shares
Net loss		(6,579,621)
Balance	(39,903,127)	(39,903,127)
Treasury Stock [Member]
Balance		$ (32,000)
Balance, shares		(27,932)
Shares and warrants issued for cash
Exercise of warrants for purchase of common stock
Exercise of warrants for purchase of common stock, shares
Conversion of notes payable and accrued interest into common stock
Conversion of notes payable and accrued interest into common stock, shares
Shares issued in satisfaction of accrued services
Shares issued in satisfaction of accrued services, shares
Shares and warrants issued as debt discount in connection with notes payable
Shares and warrants issued in exchange of notes payable and accrued interest
Shares and warrants issued in exchange of notes payable and accrued interest, shares
Warrant modifications
Beneficial conversion features related to convertible notes payable
Stock-based compensation: - common stock
Stock-based compensation: - common stock, shares
Stock-based compensation: - options and warrants
Return of shares to treasury		$ (16,875)
Return of shares to treasury, shares		(7,500)
Retirement of treasury shares		$ 48,875
Retirement of treasury share, shares		35,432
Net loss
Balance
Balance, shares
Balance		$ (3,908,463)
Shares and warrants issued for cash		2,918,372
Exercise of warrants for purchase of common stock		212,898
Conversion of notes payable and accrued interest into common stock		325,921
Shares issued in satisfaction of accrued services		27,553
Shares and warrants issued as debt discount in connection with notes payable		158,944
Shares and warrants issued in exchange of notes payable and accrued interest		257,330
Warrant modifications		28,486
Beneficial conversion features related to convertible notes payable	$ 5,558	221,004
Stock-based compensation: - common stock		101,958
Stock-based compensation: - options and warrants		1,781,159
Return of shares to treasury		(16,875)
Retirement of treasury shares		48,875
Net loss	(1,833,878)	(6,579,621)
Balance	$ (4,471,334)	$ (4,471,334)

XML

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015
Cash Flows From Operating Activities
Net loss	$ (6,579,621)	$ (4,804,254)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of debt discount	437,856	177,947
Accretion of interest expense	15,699	47,626
Depreciation and amortization	192,720	150,646
Stock-based compensation	1,866,242	936,293
Loss on extinguishment of note payables, net	42,510	26,029
Warrant modification expense	28,486	16,215
Changes in operating assets and liabilities:
Inventories		(547)
Accounts receivable	88,375
Prepaid expenses and other current assets	8,023	(7,976)
Accounts payable	(421,883)	629,944
Accrued interest, expenses and other current liabilities	380,556	822,895
Deferred revenues		(62,822)
Total Adjustments	2,638,584	2,736,250
Net Cash Used In Operating Activities	(3,941,037)	(2,068,004)
Cash Flows From Investing Activities
Purchases of property and equipment	(181,942)	(360,466)
License maintenance costs		(75,000)
Net Cash Used In Investing Activities	(181,942)	(435,466)
Cash Flows From Financing Activities
Deferred offering costs		(8,050)
Proceeds from notes payable	1,395,000	950,015
Repayments of notes payable	(476,500)
Advances from an officer	127,060	401,575
Repayments of advances from an officer and a director	(214,090)	(280,075)
Proceeds from exercise of warrants	212,898
Sales of common stock and warrants for cash	2,918,372	1,361,000
Net Cash Provided By Financing Activities	3,962,740	2,424,465
Net Decrease In Cash	(160,239)	(79,005)
Cash - Beginning	166,555	91,798
Cash - Ending	6,316	12,793
Supplemental Disclosures of Cash Flow Information:
Interest	30,406	59,603
Non-cash investing and financing activities:
Warrant modification in connection with extension or exchanges of notes payable		5,900
Shares and warrants issued in connection with issuance or extension of notes payable	158,944	82,042
Shares and warrants issued in exchange for notes payable and accrued interest	257,330	5,116,036
Conversion of notes payable and accrued interest into common stock	325,921	201,801
Shares issued in satisfaction of accrued consulting and director services	27,553	8,481
Beneficial conversion features set up as debt discount	221,004	10,690
Accrued deferred offering costs		333,117
Shares and warrants issued in connection with settlement agreement		152,000
Accrued liabilities associated with purchases of property and equipment		96,441
Advances converted into note payable, related party		65,000
Indebtness satisfied via legal settlement		5,000
Retirement of treasury shares	$ 48,875

XML

Business Organization, Nature of Operations and Basis of Presentation

9 Months Ended

Sep. 30, 2016

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Business Organization, Nature of Operations and Basis of Presentation

Note 1 – Business Organization, Nature of Operations and Basis of Presentation

BioRestorative Therapies, Inc. has two wholly-owned subsidiaries, Stem Pearls, LLC (“Stem Pearls”) and Stem Cell Cayman Ltd. (“Cayman”), which was formed in the Cayman Islands (collectively, “BRT” or the “Company”). BRT develops therapeutic products and medical therapies using cell and tissue protocols, primarily involving adult stem cells. BRT’s website is at www.biorestorative.com. BRT is currently developing a Disc/Spine Program referred to as “brtxDISC”. Its lead cell therapy candidate, BRTX-100, is a product formulated from autologous (or a person’s own) cultured mesenchymal stem cells collected from the patient’s bone marrow. The product is intended to be used for the non-surgical treatment of protruding and bulging lumbar discs in patients suffering from chronic lumbar disc disease. BRT is also engaging in research efforts with respect to a platform technology utilizing brown adipose (fat) for therapeutic purposes to treat metabolic disease and has labeled this initiative its “ThermoStem Program.” Through the program, BRT is developing an allogeneic cell-based therapy to target type 2 diabetes, obesity and other metabolic disorders using brown adipose (fat) derived stem cells to generate brown adipose tissue (“BAT”). BAT is intended to mimic naturally occurring brown adipose depots that regulate metabolic homeostasis in humans. Further, BRT is developing a patented curved needle device that is a needle system to allow access to difficult to locate regions for the delivery or removal of fluids and other substances. BRT’s Stem Pearls brand offers plant stem cell-based cosmetic skincare products that are available for purchase online at www.stempearls.com.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by U.S. GAAP for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the unaudited condensed consolidated financial statements of the Company as of September 30, 2016 and for the three and nine months ended September 30, 2016 and 2015. The results of operations for the three and nine months ended September 30, 2016 are not necessarily indicative of the operating results for the full year ending December 31, 2016 or any other period. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related disclosures of the Company as of December 31, 2015 and for the year then ended, which were filed with the Securities and Exchange Commission on Form 10-K on March 30, 2016.

Effective July 7, 2015, pursuant to authority granted by the stockholders of the Company, the Company implemented a 1-for-20 reverse split of the Company’s issued and outstanding common stock (the “Reverse Split”) and a reduction in the number of shares of common stock authorized to be issued by the Company from 200,000,000 to 30,000,000. All share and per share information has been retroactively adjusted to reflect the Reverse Split for all periods presented.

XML

Going Concern and Management's Plans

9 Months Ended

Sep. 30, 2016

Accounting Policies [Abstract]

Going Concern and Management's Plans

Note 2 – Going Concern and Management’s Plans

As of September 30, 2016, the Company had a working capital deficiency and a stockholders’ deficiency of $5,516,672 and $4,471,334, respectively. During the three and nine months ended September 30, 2016, the Company incurred net losses of $1,833,878 and $6,579,621, respectively. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

The Company’s primary source of operating funds since inception has been equity and debt financings. The Company intends to continue to raise additional capital through debt and equity financings. There is no assurance that these funds will be sufficient to enable the Company to fully complete its development activities or attain profitable operations. If the Company is unable to obtain such additional financing on a timely basis or, notwithstanding any request the Company may make, the Company’s debt holders do not agree to convert their notes into equity or extend the maturity dates of their notes, the Company may have to curtail its development, marketing and promotional activities, which would have a material adverse effect on the Company’s business, financial condition and results of operations, and ultimately the Company could be forced to discontinue its operations and liquidate.

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with U.S. GAAP, which contemplate the continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Subsequent to September 30, 2016, we have received aggregate equity and debt financing of $164,966 and $250,000, respectively, debt and accrued interest of $50,000 and $2,630, respectively, has been converted or exchanged into common stock and the due date for the repayment of $437,063 of debt has been extended through October 2017 . As a result, the Company expects to have the cash required to fund its operations through December 2016. While there can be no assurance that it will be successful, the Company is in active negotiations to raise additional capital. As of the filing date of this report, the Company has notes payable with an aggregate principal balance of $137,500 which are past due. The Company is currently in the process of negotiating extensions or discussing conversions to equity with respect to these notes. However, there can be no assurance that the Company will be successful in extending or converting these notes. See Note 8 – Subsequent Events for additional details.

XML

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2016

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Note 3 – Summary of Significant Accounting Policies

Principles of Consolidation

The unaudited condensed consolidated financial statements of the Company include the accounts of Cayman and Stem Pearls. All significant intercompany transactions have been eliminated in the consolidation.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, warrants issued in connection with notes payable and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates and could cause actual results to differ from those estimates.

Concentrations and Credit Risk

Two pharmaceutical clients comprised substantially all of the Company’s revenue during the three and nine months ended September 30, 2015. See Revenue Recognition – Research and Development Agreements below.

Revenue Recognition

Research and Development Agreements

During the three and nine months ended September 30, 2016, the Company recognized no revenue related to research and development agreements. During the three and nine months ended September 30, 2015, the Company recognized revenue related to research and development agreements of $96,122 and $423,588, respectively.

Other

During the three and nine months ended September 30, 2016, the Company recognized $5,000 and $30,000, respectively, of revenue related to the Company’s sublicense agreement. During the three and nine months ended September 30, 2015, the Company recognized $0 and $6,000, respectively, of revenue related to the Company’s sublicense agreement.

During the three and nine months ended September 30, 2016, the Company recognized revenue related to sales of Stem Pearls skincare products of $0 and $280, respectively. During the three and nine months ended September 30, 2015, the Company recognized revenue related to sales of Stem Pearls skincare products of $0 and $200, respectively.

Net Loss Per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other instruments to issue common stock were exercised or converted into common stock.

The following securities are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been anti-dilutive:

	September 30,
	2016		2015
Options		2,175,950		810,200
Warrants		2,750,953		792,334
Convertible notes		79,943		170,561
Total potentially dilutive shares		5,006,846		1,773,095

Stock-Based Compensation

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on vesting dates and interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) were registered on May 27, 2014, the Company estimates the fair value of the awards granted under the Plan based on the market value of its freely tradable common stock as reported on the OTCQB market. The fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares. Awards granted to directors are treated on the same basis as awards granted to employees.

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the unaudited condensed consolidated financial statements, except as disclosed.

Recently Issued Accounting Pronouncements

In March 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-09, “Compensation – Stock Compensation (Topic 718)” (“ASU 2016-09”). ASU 2016-09 requires an entity to simplify several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, with early adoption permitted. The Company is currently evaluating ASU 2016-09 and its impact on its condensed consolidated financial statements or disclosures.

In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing” (“ASU 2016-10”). The amendments in this update clarify the following two aspects to Topic 606: identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas. The entity first identifies the promised goods or services in the contract and reduces the cost and complexity. An entity evaluates whether promised goods and services are distinct. Topic 606 includes implementation guidance on determining whether an entity’s promise to grant a license provides a customer with either a right to use the entity’s intellectual property (which is satisfied at a point in time) or a right to access the entity’s intellectual property (which is satisfied over time). ASU 2016-10 is effective for fiscal years beginning after December 15, 2017, including interim reporting periods within that reporting period. The Company is currently evaluating ASU 2016-10 and its impact on its condensed consolidated financial statements or disclosures.

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230) Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”). The new standard will make eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2017. The Company will require adoption on a retrospective basis unless it is impracticable to apply, in which case the Company would be required to apply the amendments prospectively as of the earliest date practicable. The Company is currently evaluating ASU 2016-15 and its impact on its condensed consolidated financial statements or disclosures.

XML

Accrued Expenses and Other Current Liabilities

9 Months Ended

Sep. 30, 2016

Accrued Liabilities and Other Liabilities [Abstract]

Accrued Expenses and Other Current Liabilities

Note 4 – Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities are comprised of the following:

	September 30, 2016		December 31, 2015
	(unaudited)
Credit card payable	$	2,154	$	3,171
Accrued payroll		1,104,305		1,010,633
Advances from related parties		-		87,030
Accrued research and development expenses		542,703		446,175
Accrued general and administrative expenses		526,297		456,182
Deferred rent		41,151		43,604
Total	$	2,216,610	$	2,046,795

During the nine months ended September 30, 2016, the Company received an aggregate of $127,060 in non-interest bearing advances from an officer of the Company and made aggregate repayments of $214,090 to an officer and a director of the Company.

XML

Notes Payable

9 Months Ended

Sep. 30, 2016

Debt Disclosure [Abstract]

Notes Payable

Note 5 – Notes Payable

A summary of the notes payable activity during the nine months ended September 30, 2016 is presented below:

	Related
	Party			Convertible			Other			Debt
	Notes			Notes			Notes			Discount			Total
Outstanding, December 31, 2015	$	150,000		$	420,000	[1]	$	900,083		$	(158,285	)	$	1,311,798
Issuance		600,000			205,000			632,000	[2]		-			1,437,000	[2]
Exchanges to equity		-			(160,000	)		(49,018	)		-			(209,018	)
Conversion to equity		-			(310,000	)		-			-			(310,000	)
Repayments		(150,000	)		-			(326,500	)		-			(476,500	)
Recognition of debt discount		-			-			-			(421,947	)		(421,947	)
Amortization of debt discount		-			-			-			437,856			437,856
Accretion of interest expense		-			-			-			15,699			15,699
Outstanding, September 30, 2016	$	600,000		$	155,000	[1]	$	1,156,565		$	(126,677	)	$	1,784,888

[1] As of September 30, 2016 and December 31, 2015, convertible notes with an aggregate principal balance of $155,000 and $420,000, respectively, were convertible into shares of common stock at the election of the Company near maturity. In the event the Company exercised or exercises that conversion right on a designated portion of such principal balance, the holder had or has the right to accelerate the conversion of up to $80,000 and $197,500, respectively, of principal into shares of common stock.

[2] During the nine months ended September 30, 2016, the Company issued a lender a note payable in the principal amount of $242,000 for cash proceeds of $200,000.

Related Party Notes

On June 30, 2016, the Company borrowed $500,000 from Tuxis Trust (the “Trust”). A director and principal shareholder of the Company serves as a trustee of the Trust, which was established for the benefit of his immediate family. The promissory note evidencing the loan provides for the payment of the principal amount, together with interest at the rate of 10% per annum, on July 1, 2017. In the event that, prior to maturity, the Company receives net proceeds of $10,000,000 from a single equity or debt financing (as opposed to a series of related or unrelated financings), the Trust has the right to require that the Company prepay the amount due under the note (subject to the consent of the party that provided the particular financing). In consideration of the loan, the Company issued to the Trust a five-year, immediately vested warrant for the purchase of 40,000 shares of common stock of the Company at an exercise price of $4.00 per share. The $55,659 relative fair value of the warrant has been recorded as debt discount and will be amortized over the term of the note.

On July 1, 2016, the Company repaid the $150,000 outstanding balance of a note held by a lender that is a related party as a result of having more than 5% beneficial ownership interest in the Company’s common stock.

On August 5, 2016, the Company issued a six-month note payable with a principal amount of $100,000 which bears interest at a rate of 10% per annum payable upon maturity to a director of the Company. In connection with the issuance of this promissory note, the Company issued a five-year, immediately vested warrant to purchase 8,000 shares of common stock at an exercise price of $4.00 per share. The $11,959 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

Convertible Notes

Issuances

On March 7, 2016, the Company issued a convertible note with a principal amount of $75,000 which bears interest at a rate of 10% per annum payable upon maturity. The convertible note is payable as follows: (i) $25,000 of principal and the respective accrued interest on such principal is payable six months from the issuance date (the “March Note First Maturity Date”), (ii) $25,000 of principal and the respective accrued interest on such principal is payable two weeks following the March Note First Maturity Date, and (iii) $25,000 of principal and the respective accrued interest on such principal is payable one month following the March Note First Maturity Date. Each payment of principal and the respective accrued interest is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to maturity and ending on the day immediately prior to maturity at a conversion price equal to the greater of (a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note at the same conversion price. The Company will recognize the beneficial conversion feature of the note as debt discount at the time the contingently adjustable conversion ratio is resolved.

On April 27, 2016, the Company issued a convertible note with a principal amount of $65,000 which bears interest at a rate of 10% per annum payable upon maturity. The convertible note is payable as follows: (i) $25,000 of principal and the respective accrued interest on such principal is payable six months from the issuance date (the “April Note First Maturity Date”) , (ii) $20,000 of principal and the respective accrued interest on such principal is payable two weeks following the April Note First Maturity Date, and (iii) $20,000 of principal and the respective accrued interest on such principal is payable one month following the April Note First Maturity Date. Each payment of principal and the respective accrued interest is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to maturity and ending on the day immediately prior to maturity at a conversion price equal to the greater of (a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note at the same conversion price. In connection with the issuance of this convertible note, the Company issued a five-year, immediately vested warrant to purchase 7,500 shares of common stock at an exercise price of $4.00 per share. The Company will recognize the beneficial conversion feature of the note as debt discount at the time the contingently adjustable conversion ratio is resolved. The $12,741 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

On August 26, 2016, the Company issued a convertible note with a principal amount of $65,000 which bears interest at a rate of 10% per annum payable upon maturity. The convertible note is payable as follows: (i) $25,000 of principal and the respective accrued interest on such principal is payable six months from the issuance date (the “August Note First Maturity Date”), (ii) $20,000 of principal and the respective accrued interest on such principal is payable two weeks following the August Note First Maturity Date, and (iii) $20,000 of principal and the respective accrued interest on such principal is payable one month following the August Note First Maturity Date. Each payment of principal and the respective accrued interest is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to maturity and ending on the day immediately prior to maturity at a conversion price equal to the greater of (a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note at the same conversion price. In connection with the issuance of this convertible note, the Company issued a five-year, immediately vested warrant to purchase 7,500 shares of common stock at an exercise price of $4.00 per share. The Company will recognize the beneficial conversion feature of the note as debt discount at the time the contingently adjustable conversion ratio is resolved. The $11,245 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

Conversions, Exchanges and Other

During the nine months ended September 30, 2016, the Company elected to convert certain convertible notes with an aggregate principal balance of $310,000 and aggregate accrued interest of $15,921 into an aggregate of 128,604 shares of common stock at conversion prices ranging from $2.00 to $3.00 per share.

During the nine months ended September 30, 2016, the Company and certain lenders agreed to exchange certain convertible notes with an aggregate principal balance of $160,000, along with accrued and unpaid interest of $5,802, for an aggregate of 90,444 shares of common stock at prices ranging from $1.50 to $2.10 per share. The common stock had an aggregate issuance date value of $203,499 and, as a result, the Company recorded a loss on extinguishment of $37,697.

During the nine months ended September 30, 2016, the contingently adjustable conversion ratio associated with certain convertible notes was resolved and such notes became convertible during the period. The Company estimated the intrinsic value of the embedded conversion option based upon the difference between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the convertible note. During the three and nine months ended September 30, 2016, the Company recognized $5,558 and $221,004, respectively, related to the beneficial conversion feature as debt discount which was immediately amortized. During the three and nine months ended September 30, 2015, the Company recognized $0 and $10,690, respectively, of intrinsic value related to the beneficial conversion feature as debt discount which was amortized immediately.

Other Notes

Issuances

On February 18, 2016, the Company issued a one-year note payable with a principal amount of $250,000 which bears interest at a rate of 10% per annum payable upon maturity. In connection with the issuance of this promissory note, the Company issued a five-year, immediately vested warrant to purchase 20,000 shares of common stock at an exercise price of $4.00 per share. The $31,009 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

On April 27, 2016, the Company issued a one-year note payable with a principal amount of $90,000 which bears interest at a rate of 10% per annum payable upon maturity. In connection with the note issuance, the Company issued a five-year, immediately vested warrant to purchase 10,000 shares of common stock at an exercise price of $4.00 per share. The $16,704 relative fair value of the warrant has been recorded as debt discount and is being amortized over the term of the note.

On August 5, 2016, the Company issued a six-month note payable with a principal amount of $242,000 for cash consideration of $200,000. The note bears no interest. The $42,000 difference between the principal amount of the note and the cash received was recorded as debt discount and is being amortized to interest expense over the term of the note.

On August 24, 2016, the Company issued a one-month note payable with a principal amount of $50,000 which bears interest at a rate of 10% per annum payable upon maturity. In connection with the note issuance, the Company issued a five-year, immediately vested warrant to purchase 4,000 shares of common stock at an exercise price of $4.00 per share. The $6,126 relative fair value of the warrant has been recorded as debt discount and was amortized over the term of the note.

Exchanges and Other

During the nine months ended September 30, 2016, the Company and certain lenders agreed to exchange certain other notes with an aggregate principal balance of $49,018 for an aggregate of 23,925 shares of common stock at prices ranging from $1.25 to $2.45 per share. The common stock had an aggregate issuance date value of $53,831 and, as a result, the Company recorded a loss on extinguishment of $4,813.

During the nine months ended September 30, 2016, the Company and a lender agreed to multiple extensions of the maturity date of a non-interest bearing note payable in the original principal amount of $244,000 from February 5, 2016 to July 15, 2016. In connection with the extensions, the Company (i) paid the lender an aggregate of $111,000 of which $96,000 was repayment of the principal balance and $15,000 was a fee related to the extension which is reflected within interest expense in the unaudited condensed consolidated statements of operations (ii) the lender received 6,000 shares of common stock with a fair value of $13,500 which was recorded as debt discount and amortized over the term of the extension and (iii) the Company and the lender agreed to exchange principal in the amount of $10,000 into 8,000 shares of common stock (included within the exchanges discussed above). On July 15, 2016, the Company repaid the $138,000 outstanding principal balance.

During the nine months ended September 30, 2016, excluding amounts extended as discussed above, the Company extended notes payable with an aggregate principal balance of $130,000 from a maturity date of October 30, 2015 to maturity dates ranginging from August 31, 2016 to September 30, 2016.

During the nine months ended September 30, 2016, excluding amounts repaid as discussed above, the Company repaid an aggregate principal amount of $92,500 of notes payable.

XML

Commitments and Contingencies

9 Months Ended

Sep. 30, 2016

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 6 – Commitments and Contingencies

Operating Lease

Rent expense amounted to $33,001 and $99,003 for the three and nine months ended September 30, 2016, respectively. During the three and nine months ended September 30, 2015, the Company recognized approximately $33,000 and $97,000, respectively, of rent expense.

Employment Agreements

During the nine months ended September 30, 2016, the Company’s Compensation Committee and Board of Directors approved performance-based cash bonuses for the year ended December 31, 2016 for the Company’s officers and certain current employees in the aggregate amount of up to $407,000. The Company is accruing for bonus payments which are probable to be achieved over the service period.

Litigations, Claims and Assessments

In the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course of business. In the opinion of management, such matters are currently not expected to have a material impact on the Company’s financial statements.

The Company records legal costs associated with loss contingencies as incurred and accrues for all probable and estimable settlements.

XML

Stockholders' Deficiency

9 Months Ended

Sep. 30, 2016

Stockholders' Equity Note [Abstract]

Stockholders’ Deficiency

Note 7 – Stockholders’ Deficiency

2010 Equity Participation Plan

On August 15, 2016 and October 19, 2016, the Compensation Committee of the Board and the Stockholders, respectively, approved an increase in the number of shares authorized to be issued pursuant to the Company’s 2010 Equity Participation Plan from 2,250,000 to 4,250,000.

Common Stock and Warrant Offerings

During the nine months ended September 30, 2016, the Company issued an aggregate of 763,510 shares of common stock and warrants to purchase an aggregate of 1,607,854 shares of common stock at exercise prices ranging from $4.00 to $5.00 per share to investors for aggregate gross proceeds of $2,918,372. Of the aggregate warrants issued, warrants to purchase 444,444, 400,000 and 763,410 shares of common stock had terms of 0.7, 1.0 and 5.0 years, respectively. The warrants had an aggregate grant date fair value of $1,713,895.

Warrant and Option Valuation

The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are estimated at the time of valuation and reduce expense ratably over the vesting period. This estimate will be adjusted periodically based on the extent to which actual option forfeitures differ, or are expected to differ, from the previous estimate, when it is material. The Company estimated forfeitures related to option grants at an annual rate ranging from 0% to 5% for options granted during the nine months ended September 30, 2016 and 2015. The expected term used for warrants and options issued to non-employees is the contractual life and the expected term used for options issued to employees and directors is the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. The Company is utilizing an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.

Warrant Exercises

During the nine months ended September 30, 2016, warrants to purchase an aggregate of 60,831 shares of common stock were exercised at a reduced exercise price of $3.50 per share (reduced from exercises prices ranging from $4.00 to $15.00 per share) for aggregate gross proceeds of $212,898. The Company recognized a warrant modification charge of $23,448 during the nine months ended September 30, 2016, which represents the incremental value of the modified warrants as compared to the original warrants, both valued as of the respective modification dates.

Stock Warrants

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following assumptions:

	For The Three Months Ended						For The Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Risk free interest rate		1.03% - 1.23	%		1.50% - 1.69	%		0.44% - 1.47	%		1.32% - 1.71	%
Expected term (years)		5.00			5.00			0.67 - 5.00			5.00
Expected volatility		126	%		120	%		124% - 126	%		120% - 122	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2016 was approximately $1.74 and $1.13 per share, respectively. The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2015 was $4.21 and $3.63 per share, respectively

During the nine months ended September 30, 2016, the Company issued an immediately vested five-year warrant to purchase 40,000 shares of common stock at an exercise price of $4.00 per share to a consultant for services rendered. The issuance date fair value of $62,908 was immediately recognized as stock-based compensation expense which is reflected in consulting expense in the unaudited condensed consolidated statements of operations.

During the nine months ended September 30, 2016, the Company reduced the exercise price of previously outstanding warrants to purchase an aggregate of 44,166 shares of common stock from exercise prices ranging from $6.00 to $15.00 per share to a new exercise price of $4.00 per share and recognized $5,038 of incremental expense related to the modification of the warrants which is reflected in warrant modification expense in the unaudited condensed consolidated statements of operations.

The Company recorded stock–based compensation expense of $62,908 during the three and nine months ended September 30, 2016, and stock-based compensation expense of $74,923 during the three and nine months ended September 30, 2015 related to stock warrants issued as compensation, which is reflected as consulting expense in the unaudited condensed consolidated statements of operations. As of September 30, 2016, there was no unrecognized stock-based compensation expense related to stock warrants.

A summary of the warrant activity during the nine months ended September 30, 2016 is presented below:

							Weighted
				Weighted			Average
				Average			Remaining		Aggregate
	Number of			Exercise			Life		Intrinsic
	Warrants			Price			In Years		Value
Outstanding, January 1, 2016		1,066,930		$	7.56	[1]
Issued		1,744,854			4.73
Exercised		(60,831	)		3.50
Forfeited		-			-
Outstanding, September 30, 2016		2,750,953		$	5.56	[1]		3.1	$	-
Exercisable, September 30, 2016		2,715,953		$	5.56			3.1	$	-

[1] Excludes the impact of a warrant to purchase 35,000 shares of common stock that has an exercise price which is the greater of $30.00 per share or the fair market value of the common stock on the date certain performance criteria are met. Exercisability is subject to satisfaction of certain performance criteria which did not occur during the nine months ended September 30, 2016.

Stock Options

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions:

	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Risk free interest rate		1.17	%		1.58% - 2.19	%		1.16% - 1.53	%		1.33% - 2.19	%
Expected term (years)		6.00			5.42 - 10.00			5.50 - 6.00			5.00 - 10.00
Expected volatility		126	%		120	%		124% - 126	%		120% - 122	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

The weighted average estimated fair value of the options granted during the three and nine months ended September 30, 2016 was $2.73 and $3.24 per share, respectively. The weighted average estimated fair value of the options granted during the three and nine months ended September 30, 2015 was $7.52 and $7.60 per share, respectively.

On June 10, 2016, the Company issued ten-year options to employees, directors and advisors to purchase an aggregate of 827,000 shares of common stock at an exercise price of $3.73 per share, pursuant to the Plan. The shares vest as follows: (i) 192,333 shares vest immediately, (ii) 384,667 shares vest ratably over two years on the issuance date anniversaries and (iii) 250,000 shares vest ratably over three years on the issuance date anniversaries. The options had an aggregate grant date value of $2,682,800.

The following table presents information related to stock option expense:

											Weighted
											Average
											Remaining
	For the Three Months Ended				For the Nine Months Ended				Unrecognized at		Amortization
	September 30,				September 30,				September 30,		Period
	2016		2015		2016		2015		2016		(Years)
Consulting	$	172,431	$	60,383	$	716,173	$	178,613	$	1,062,571		1.7
Research and development		103,870		115,625		286,209		348,777		913,410		2.2
General and administrative		123,706		59,189		715,869		192,333		1,244,201		1.7
	$	400,007	$	235,197	$	1,718,251	$	719,723	$	3,220,182		1.8

A summary of the stock option activity during the nine months ended September 30, 2016 is presented below:

						Weighted
				Weighted		Average
				Average		Remaining		Aggregate
	Number of			Exercise		Life		Intrinsic
	Options			Price		In Years		Value
Outstanding, December 31, 2015		1,330,450		$	10.11
Granted		857,000			3.72
Exercised		-			-
Forfeited		(11,500	)		12.48
Outstanding, September 30, 2016		2,175,950		$	7.58		8.5	$	3,000
Exercisable, September 30, 2016		1,034,619		$	10.22		7.8	$	-

Compensatory Common Stock Issuances

The following table presents information related to compensatory common stock expense:

		For The Three Months Ended				For The Nine Months Ended				Unrecognized at
		September 30,			September 30,					September 30,
		2016		2015		2016		2015		2016
Consulting	$	48,000	$	42,500	$	85,083	$	132,800	$	-
Research and development		-		-		-		8,847		-
	$	48,000	$	42,500	$	85,083	$	141,647	$	-

Return of Shares to Treasury

On June 27, 2016, the Company and a consultant agreed that, due to the amount and nature of the services performed, the consultant would return 7,500 shares of common stock to the Company with a fair value of $16,875. Accordingly the Company recorded the treasury shares at cost with a stock-based compensation credit which is reflected within consulting expense in the unaudited condensed consolidated statements of operations.

Retirement of Treasury Shares

On August 11, 2016, the Company’s Board of Directors determined to retire 35,432 shares of treasury stock.

XML

Subsequent Events

9 Months Ended

Sep. 30, 2016

Subsequent Events [Abstract]

Subsequent Events

Note 8 – Subsequent Events

Common Stock and Warrant Offerings

Subsequent to September 30, 2016, the Company issued an aggregate of 54,989 shares of common stock at a price of $3.00 per share to investors for aggregate gross proceeds of $164,966. In connection with the purchases, the Company issued five-year warrants to purchase an aggregate of 54,989 shares of common stock at exercise prices ranging from $4.00 to $5.00 per share.

Notes Payable

On October 10, 2016, the Company issued a convertible note in the principal amount of $100,000 which bears interest at a rate of 10% per annum payable on maturity. The convertible note is payable as follows: (i) $25,000 of the principal and the respective accrued interest on such principal is payable six months from the issuance date (the “October Note First Maturity Date”), (ii) $25,000 of principal and the respective accrued interest on such principal is payable two weeks following the October Note First Maturity Date, (iii) $25,000 of principal and the respective accrued interest on such principal is payable four weeks following the October Note First Maturity Date and (iii) $25,000 of principal and the respective accrued interest on such principal is payable six weeks following the October Note First Maturity Date. Each tranche of principal and the respective accrued interest on such principal is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to each maturity date and ending on the day immediately prior to each maturity date at a conversion price equal to the greater of (a) 60% of the fair value of the Company’s stock or (b) $1.00 per share. In the event that the Company elects to effect a conversion, then, during the five day period following the conversion, the holder shall have the right to convert the then outstanding principal amount of the convertible note, together with accrued and unpaid interest thereon, into shares of the Company’s common stock at a conversion price equal to the conversion price in the Company-effected conversion. In connection with the note issuance, the Company issued a five-year warrant to purchase 10,000 shares of common stock at an exercise price of $4.00 per share to the lender.

On November 8, 2016, the Company issued a convertible note in the principal amount of $150,000 which bears interest at a rate of 10% per annum payable on maturity. The convertible note is payable as follows: (i) $18,750 of the principal and the respective accrued interest on such principal is payable six months from the issuance date (the “November Note First Maturity Date”), (ii) $18,750 of principal and the respective accrued interest on such principal is payable two weeks following the November Note First Maturity Date, (iii) $18,750 of principal and the respective accrued interest on such principal is payable four weeks following the November Note First Maturity Date, (iv) $18,750 of principal and the respective accrued interest on such principal is payable six weeks following the November Note First Maturity Date, (v) $18,750 of principal and the respective accrued interest on such principal is payable eight weeks following the November Note First Maturity Date, (vi) $18,750 of principal and the respective accrued interest on such principal is payable ten weeks following the November Note First Maturity Date, (vii) $18,750 of principal and the respective accrued interest on such principal is payable twelve weeks following the November Note First Maturity Date and (viii) $18,750 of principal and the respective accrued interest on such principal is payable fourteen weeks following the November Note First Maturity Date. The Company may elect to repay the entire principal amount of the note in full prior to the November Note First Maturity Date along with a premium of $18,750 and, under such event, all accrued and unpaid interest under the note shall be deemed waived and forgiven. Each tranche of principal and the respective accrued interest on such principal is convertible into shares of the Company’s common stock at the election of the Company during the period beginning five days prior to each maturity date and ending on the day immediately prior to each maturity date at a conversion price equal to the greater of (a) 60% of the fair value of the Company’s stock or (b) $0.75 per share. In the event that the Company elects to effect a conversion, then, during the five day period following the conversion, the holder shall have the right to convert the then outstanding principal amount of the convertible note, together with accrued and unpaid interest thereon, into shares of the Company’s common stock at a conversion price equal to the conversion price in the Company-effected conversion. The conversion rights provided for in the note shall terminate and be of no further force or effect in the event the holder, by written notice given to the Company no less than twenty-one days and no more than sixty days before the November Note First Maturity Date, indicates that it desires that the unpaid principal amount of this note, together with accrued interest, be paid on the respective maturity dates. In connection with the note issuance, the Company issued a five-year warrant to purchase 3,750 shares of common stock at an exercise price of $4.00 per share to the lender.

On October 19, 2016, the Company and a lender agreed to extend the maturity date of a note payable in the principal amount of $437,066 from October 2016 to October 2017. In connection with the note extension, the Company issued the lender a five-year warrant to purchase 30,000 shares of common stock at an exercise price of $4.00 per share and the Company extended the expiration date of warrants held by the lender to purchase an aggregate of 60,215 shares of common stock from expirations ranging from October 2019 to December 2020 to a new expiration date of October 2021.

XML

Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2016

Accounting Policies [Abstract]

Principles of Consolidation

Principles of Consolidation

The unaudited condensed consolidated financial statements of the Company include the accounts of Cayman and Stem Pearls. All significant intercompany transactions have been eliminated in the consolidation.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the periods. The Company’s significant estimates and assumptions include the recoverability and useful lives of long-lived assets, the fair value of the Company’s stock, stock-based compensation, warrants issued in connection with notes payable and the valuation allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount of the intangible assets, could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates and could cause actual results to differ from those estimates.

Concentrations and Credit Risk

Concentrations and Credit Risk

Two pharmaceutical clients comprised substantially all of the Company’s revenue during the three and nine months ended September 30, 2015. See Revenue Recognition – Research and Development Agreements below.

Revenue Recognition

Revenue Recognition

Research and Development Agreements

During the three and nine months ended September 30, 2016, the Company recognized no revenue related to research and development agreements. During the three and nine months ended September 30, 2015, the Company recognized revenue related to research and development agreements of $96,122 and $423,588, respectively.

Other

During the three and nine months ended September 30, 2016, the Company recognized $5,000 and $30,000, respectively, of revenue related to the Company’s sublicense agreement. During the three and nine months ended September 30, 2015, the Company recognized $0 and $6,000, respectively, of revenue related to the Company’s sublicense agreement.

During the three and nine months ended September 30, 2016, the Company recognized revenue related to sales of Stem Pearls skincare products of $0 and $280, respectively. During the three and nine months ended September 30, 2015, the Company recognized revenue related to sales of Stem Pearls skincare products of $0 and $200, respectively.

Net Loss Per Common Share

Net Loss Per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other instruments to issue common stock were exercised or converted into common stock.

The following securities are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been anti-dilutive:

	September 30,
	2016		2015
Options		2,175,950		810,200
Warrants		2,750,953		792,334
Convertible notes		79,943		170,561
Total potentially dilutive shares		5,006,846		1,773,095

Stock-Based Compensation

Stock-Based Compensation

The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees, the fair value of the award is measured on the grant date and for non-employees, the fair value of the award is generally re-measured on vesting dates and interim financial reporting dates until the service period is complete. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Since the shares underlying the Company’s 2010 Equity Participation Plan (the “Plan”) were registered on May 27, 2014, the Company estimates the fair value of the awards granted under the Plan based on the market value of its freely tradable common stock as reported on the OTCQB market. The fair value of the Company’s restricted equity instruments was estimated by management based on observations of the cash sales prices of both restricted shares and freely tradable shares. Awards granted to directors are treated on the same basis as awards granted to employees.

Subsequent Events

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the unaudited condensed consolidated financial statements, except as disclosed.

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

In March 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-09, “Compensation – Stock Compensation (Topic 718)” (“ASU 2016-09”). ASU 2016-09 requires an entity to simplify several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, with early adoption permitted. The Company is currently evaluating ASU 2016-09 and its impact on its condensed consolidated financial statements or disclosures.

In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing” (“ASU 2016-10”). The amendments in this update clarify the following two aspects to Topic 606: identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas. The entity first identifies the promised goods or services in the contract and reduces the cost and complexity. An entity evaluates whether promised goods and services are distinct. Topic 606 includes implementation guidance on determining whether an entity’s promise to grant a license provides a customer with either a right to use the entity’s intellectual property (which is satisfied at a point in time) or a right to access the entity’s intellectual property (which is satisfied over time). ASU 2016-10 is effective for fiscal years beginning after December 15, 2017, including interim reporting periods within that reporting period. The Company is currently evaluating ASU 2016-10 and its impact on its condensed consolidated financial statements or disclosures.

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230) Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”). The new standard will make eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. The new standard is effective for fiscal years beginning after December 15, 2017. The Company will require adoption on a retrospective basis unless it is impracticable to apply, in which case the Company would be required to apply the amendments prospectively as of the earliest date practicable. The Company is currently evaluating ASU 2016-15 and its impact on its condensed consolidated financial statements or disclosures.

XML

Summary of Significant Accounting Policies (Tables)

9 Months Ended

Sep. 30, 2016

Accounting Policies [Abstract]

Schedule of Weighted Average Dilutive Common Shares

The following securities are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been anti-dilutive:

	September 30,
	2016		2015
Options		2,175,950		810,200
Warrants		2,750,953		792,334
Convertible notes		79,943		170,561
Total potentially dilutive shares		5,006,846		1,773,095

XML

Accrued Expenses and Other Current Liabilities (Tables)

9 Months Ended

Sep. 30, 2016

Accrued Liabilities and Other Liabilities [Abstract]

Schedule of Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities are comprised of the following:

	September 30, 2016		December 31, 2015
	(unaudited)
Credit card payable	$	2,154	$	3,171
Accrued payroll		1,104,305		1,010,633
Advances from related parties		-		87,030
Accrued research and development expenses		542,703		446,175
Accrued general and administrative expenses		526,297		456,182
Deferred rent		41,151		43,604
Total	$	2,216,610	$	2,046,795

XML

Notes Payable (Tables)

9 Months Ended

Sep. 30, 2016

Debt Disclosure [Abstract]

Schedule of Notes Payable Activity

A summary of the notes payable activity during the nine months ended September 30, 2016 is presented below:

	Related
	Party			Convertible			Other			Debt
	Notes			Notes			Notes			Discount			Total
Outstanding, December 31, 2015	$	150,000		$	420,000	[1]	$	900,083		$	(158,285	)	$	1,311,798
Issuance		600,000			205,000			632,000	[2]		-			1,437,000	[2]
Exchanges to equity		-			(160,000	)		(49,018	)		-			(209,018	)
Conversion to equity		-			(310,000	)		-			-			(310,000	)
Repayments		(150,000	)		-			(326,500	)		-			(476,500	)
Recognition of debt discount		-			-			-			(421,947	)		(421,947	)
Amortization of debt discount		-			-			-			437,856			437,856
Accretion of interest expense		-			-			-			15,699			15,699
Outstanding, September 30, 2016	$	600,000		$	155,000	[1]	$	1,156,565		$	(126,677	)	$	1,784,888

[1] As of September 30, 2016 and December 31, 2015, convertible notes with an aggregate principal balance of $155,000 and $420,000, respectively, were convertible into shares of common stock at the election of the Company near maturity. In the event the Company exercised or exercises that conversion right on a designated portion of such principal balance, the holder had or has the right to accelerate the conversion of up to $80,000 and $197,500, respectively, of principal into shares of common stock.

[2] During the nine months ended September 30, 2016, the Company issued a lender a note payable in the principal amount of $242,000 for cash proceeds of $200,000.

XML

Stockholders' Deficiency (Tables)

9 Months Ended

Sep. 30, 2016

Stockholders' Equity Note [Abstract]

Schedule of Share Based Payment Award Stock Warrants Valuation Assumptions

In applying the Black-Scholes option pricing model to warrants granted, the Company used the following assumptions:

	For The Three Months Ended						For The Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Risk free interest rate		1.03% - 1.23	%		1.50% - 1.69	%		0.44% - 1.47	%		1.32% - 1.71	%
Expected term (years)		5.00			5.00			0.67 - 5.00			5.00
Expected volatility		126	%		120	%		124% - 126	%		120% - 122	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

Schedule of Warrant Activity

A summary of the warrant activity during the nine months ended September 30, 2016 is presented below:

							Weighted
				Weighted			Average
				Average			Remaining		Aggregate
	Number of			Exercise			Life		Intrinsic
	Warrants			Price			In Years		Value
Outstanding, January 1, 2016		1,066,930		$	7.56	[1]
Issued		1,744,854			4.73
Exercised		(60,831	)		3.50
Forfeited		-			-
Outstanding, September 30, 2016		2,750,953		$	5.56	[1]		3.1	$	-
Exercisable, September 30, 2016		2,715,953		$	5.56			3.1	$	-

[1] Excludes the impact of a warrant to purchase 35,000 shares of common stock that has an exercise price which is the greater of $30.00 per share or the fair market value of the common stock on the date certain performance criteria are met. Exercisability is subject to satisfaction of certain performance criteria which did not occur during the nine months ended September 30, 2016.

Schedule of Share Based Payment Award Stock Options Valuation Assumptions

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions:

	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2016			2015			2016			2015
Risk free interest rate		1.17	%		1.58% - 2.19	%		1.16% - 1.53	%		1.33% - 2.19	%
Expected term (years)		6.00			5.42 - 10.00			5.50 - 6.00			5.00 - 10.00
Expected volatility		126	%		120	%		124% - 126	%		120% - 122	%
Expected dividends		0.00	%		0.00	%		0.00	%		0.00	%

Schedule of Stock Option Expense

The following table presents information related to stock option expense:

											Weighted
											Average
											Remaining
	For the Three Months Ended				For the Nine Months Ended				Unrecognized at		Amortization
	September 30,				September 30,				September 30,		Period
	2016		2015		2016		2015		2016		(Years)
Consulting	$	172,431	$	60,383	$	716,173	$	178,613	$	1,062,571		1.7
Research and development		103,870		115,625		286,209		348,777		913,410		2.2
General and administrative		123,706		59,189		715,869		192,333		1,244,201		1.7
	$	400,007	$	235,197	$	1,718,251	$	719,723	$	3,220,182		1.8

Schedule of Stock Option Activity

A summary of the stock option activity during the nine months ended September 30, 2016 is presented below:

						Weighted
				Weighted		Average
				Average		Remaining		Aggregate
	Number of			Exercise		Life		Intrinsic
	Options			Price		In Years		Value
Outstanding, December 31, 2015		1,330,450		$	10.11
Granted		857,000			3.72
Exercised		-			-
Forfeited		(11,500	)		12.48
Outstanding, September 30, 2016		2,175,950		$	7.58		8.5	$	3,000
Exercisable, September 30, 2016		1,034,619		$	10.22		7.8	$	-

Schedule of Common Stock Expense

The following table presents information related to compensatory common stock expense:

		For The Three Months Ended				For The Nine Months Ended				Unrecognized at
		September 30,			September 30,					September 30,
		2016		2015		2016		2015		2016
Consulting	$	48,000	$	42,500	$	85,083	$	132,800	$	-
Research and development		-		-		-		8,847		-
	$	48,000	$	42,500	$	85,083	$	141,647	$	-

XML

Business Organization, Nature of Operations and Basis of Presentation (Details Narrative) - shares	Jul. 07, 2015	Sep. 30, 2016	Jul. 07, 2016	Dec. 31, 2015
Reverse stock split	1-for-20 reverse split
Common stock, shares authorized		30,000,000		30,000,000
Minimum [Member]
Common stock, shares authorized	200,000,000
Maximum [Member]
Common stock, shares authorized			30,000,000

XML

Going Concern and Management's Plans (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015	Aug. 26, 2016	Aug. 05, 2016	Apr. 27, 2016	Mar. 07, 2016	Dec. 31, 2015
Accounting Policies [Abstract]
Working capital deficiency	$ 5,516,672		$ 5,516,672
Stockholder's deficiency	(4,471,334)		(4,471,334)						$ (3,908,463)
Net loss	1,833,878	$ 1,623,835	6,579,621	$ 4,804,254
Received aggregate equity			30,000
Proceeds from debt financing			100,000
Amount of debt			50,000
Repayments of debt			437,063
Accrued interest			2,630
Notes payable aggregate principal past due	$ 137,500		$ 137,500		$ 65,000	$ 100,000	$ 65,000	$ 75,000

XML

Summary of Significant Accounting Policies (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Revenues	$ 5,000	$ 96,122	$ 30,280	$ 429,788
Stem Pearls Skincare Products [Member]
Deferred revenue recognized	0	0	280	200
Research and Development Agreements [Member]
Revenues		96,122		423,588
Sublicense Agreement [Member]
Deferred revenue recognized	$ 5,000	$ 0	$ 30,000	$ 6,000

XML

Summary of Significant Accounting Policies - Schedule of Weighted Average Dilutive Common Shares (Details) - shares	9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015
Total potentially dilutive shares	5,006,846	1,773,095
Option [Member]
Total potentially dilutive shares	2,175,950	810,200
Warrant [Member]
Total potentially dilutive shares	2,750,953	792,334
Convertible Notes [Member]
Total potentially dilutive shares	79,943	170,561

XML

Accrued Expenses and Other Current Liabilities (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015
Advances from officer	$ 127,060	$ 401,575
Repayment of advances from officer	214,090	$ 280,075
Non-Interest Bearing Advance [Member]
Advances from officer	127,060
Repayment of advances from officer	$ 214,090

XML

Accrued Expenses and Other Current Liabilities - Schedule of Accrued Expenses and Other Current Liabilities (Details) - USD ($)	Sep. 30, 2016	Dec. 31, 2015
Accrued Liabilities and Other Liabilities [Abstract]
Credit card payable	$ 2,154	$ 3,171
Accrued payroll	1,104,305	1,010,633
Advances from related parties		87,030
Accrued research and development expenses	542,703	446,175
Accrued general and administrative expenses	526,297	456,182
Deferred rent	41,151	43,604
Total	$ 2,216,610	$ 2,046,795

XML

Notes Payable (Details Narrative) - USD ($)								3 Months Ended		9 Months Ended
	Aug. 26, 2016	Aug. 24, 2016	Aug. 05, 2016	Jun. 30, 2016	Apr. 27, 2016	Mar. 07, 2016	Feb. 18, 2016	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015	Jul. 15, 2016	Jul. 02, 2016
Debt Instrument [Line Items]
Borrowed from related party										$ 127,060	$ 401,575
Debt instrument interest rate interest	10.00%		10.00%		10.00%	10.00%
Warrant issued term	5 years		5 years		5 years
Share based arrangements vested warrant to purchase			8,000							40,000
Common stock an exercise price per share	$ 2.00		$ 4.00		$ 2.00	$ 2.00		$ 4.00		$ 4.00
Fair value of class of warrant			$ 11,959
Debt instrument, face amount	$ 65,000		100,000		$ 65,000	$ 75,000		$ 137,500		$ 137,500
Debt instrument conversion period description	(a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share.				(a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share.	(a) 62% of the fair market value of the Companys stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note.
Loss on extinguishment of note payables, net								25,850		42,510	26,029
Debt instrument, convertible, beneficial conversion feature								5,558	0	221,004	10,690
Amortization of debt discount								35,387	$ 37,063	437,856	$ 177,947
Aggregate issuance date value										2,918,372
Agreed to exchange principal amount										325,921
Repayments of debt										437,063
Convertible Notes [Member]
Debt Instrument [Line Items]
Amortization of debt discount
Other Notes [Member]
Debt Instrument [Line Items]
Debt conversion, original debt, amount										$ 160,000
Conversion of stock, shares issued										90,444
Accrued interest converted into stock								5,802		$ 5,802
Warrants and rights outstanding								$ 203,499		203,499
Loss on extinguishment of note payables, net										37,697
Amortization of debt discount
Other Notes [Member] | Minimum [Member]
Debt Instrument [Line Items]
Debt instrument, convertible, conversion price								$ 1.50		$ 1.50
Other Notes [Member] | Maximum [Member]
Debt Instrument [Line Items]
Debt instrument, convertible, conversion price								$ 2.10		$ 2.10
OtherNotes Issuances [Member]
Debt Instrument [Line Items]
Debt instrument interest rate interest		10.00%			10.00%		10.00%
Warrant issued term		5 years			5 years		5 years
Share based arrangements vested warrant to purchase		4,000			10,000		20,000
Common stock an exercise price per share		$ 4.00			$ 4.00		$ 4.00
Fair value of class of warrant		$ 6,126			$ 16,704		$ 31,009
Debt instrument, face amount		$ 50,000	242,000		$ 90,000		$ 250,000
Debt instrument issued for consideration			200,000
Amortization of debt discount			$ 42,000
Exchanges And Other [Member]
Debt Instrument [Line Items]
Debt instrument, face amount								$ 130,000		$ 130,000		$ 138,000
Debt instrument, periodic payment, principal										15,000
Loss on extinguishment of note payables, net										$ 4,813
Aggregate number of shares of common stock										23,925
Aggregate issuance date value										$ 53,831
Repayments of debt										92,500
Exchanges And Other [Member] | February 5, 2016 to July 15, 2016 [Member]
Debt Instrument [Line Items]
Debt instrument, periodic payment, principal										111,000
Debt conversion, original debt, amount										$ 244,000
Exchanges And Other [Member] | Minimum [Member]
Debt Instrument [Line Items]
Issued shares per share price								$ 1.25		$ 1.25
Debt instrument maturity date										Aug. 31, 2016
Exchanges And Other [Member] | Maximum [Member]
Debt Instrument [Line Items]
Issued shares per share price								$ 2.45		$ 2.45
Debt instrument maturity date										Sep. 30, 2016
Warrant [Member]
Debt Instrument [Line Items]
Share based arrangements vested warrant to purchase	7,500				7,500
Common stock an exercise price per share	$ 4.00				$ 4.00
Fair value of class of warrant	$ 11,245				$ 12,741
Tuxis Trust [Member]
Debt Instrument [Line Items]
Borrowed from related party				$ 500,000
Debt instrument interest rate interest				10.00%
Proceeds from single equity or debt financing				$ 100,000,000
Warrant issued term				5 years
Share based arrangements vested warrant to purchase				40,000
Common stock an exercise price per share				$ 4.00
Fair value of class of warrant				$ 55,659
Lenders [Member] | Convertible Notes [Member]
Debt Instrument [Line Items]
Debt conversion, original debt, amount										$ 310,000
Original debt accrued interest converted into stock								$ 15,921		$ 15,921
Debt conversion original debt shares issued										128,604
Lenders [Member] | Convertible Notes [Member] | Minimum [Member]
Debt Instrument [Line Items]
Debt instrument, convertible, conversion price								$ 2.00		$ 2.00
Lenders [Member] | Convertible Notes [Member] | Maximum [Member]
Debt Instrument [Line Items]
Debt instrument, convertible, conversion price								$ 3.00		$ 3.00
Lenders [Member] | Exchanges And Other [Member]
Debt Instrument [Line Items]
Debt instrument, face amount								$ 49,018		$ 49,018
Lenders [Member] | Exchanges And Other [Member]
Debt Instrument [Line Items]
Aggregate number of shares of common stock										6,000
Aggregate issuance date value										$ 13,500
Agreed to exchange principal amount										$ 10,000
Agreed to exchange principal amount, shares										8,000
Related Parties Notes [Member]
Debt Instrument [Line Items]
Debt instrument, face amount													$ 150,000
Beneficial ownership percentage													5.00%
First Maturity Date [Member]
Debt Instrument [Line Items]
Debt instrument, periodic payment, principal	25,000				25,000	$ 25,000
Second Maturity Date [Member]
Debt Instrument [Line Items]
Debt instrument, periodic payment, principal	20,000				20,000	25,000
Third Maturity Date [Member]
Debt Instrument [Line Items]
Debt instrument, periodic payment, principal	$ 20,000				$ 20,000	$ 25,000
Principal Balance [Member] | Exchanges And Other [Member] | February 5, 2016 to July 15, 2016 [Member]
Debt Instrument [Line Items]
Debt instrument, periodic payment, principal										$ 96,000
Fee Related To The Extension [Member] | Exchanges And Other [Member] | February 5, 2016 to July 15, 2016 [Member]
Debt Instrument [Line Items]
Debt instrument, periodic payment, principal										$ 15,000

XML

Notes Payable - Schedule of Notes Payable Activity (Details) - USD ($)		3 Months Ended		9 Months Ended
		Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Outstanding				$ 1,311,798
Issuance	[1]			1,437,000
Exchanges to equity				(209,018)
Conversion to equity				(310,000)
Repayments				(476,500)
Recognition of debt discount				(421,947)
Amortization of debt discount		$ 35,387	$ 37,063	437,856	177,947
Accretion of interest expense				15,699	$ 47,626
Outstanding		1,784,888		1,784,888
Debt Discount [Member]
Outstanding				(158,285)
Issuance
Exchanges to equity
Conversion to equity
Repayments
Recognition of debt discount				(421,947)
Amortization of debt discount				437,856
Accretion of interest expense				15,699
Outstanding		(126,677)		(126,677)
Convertible Notes [Member]
Outstanding	[2]			420,000
Issuance				205,000
Exchanges to equity				(160,000)
Conversion to equity				(310,000)
Repayments
Recognition of debt discount
Amortization of debt discount
Accretion of interest expense
Outstanding	[2]	155,000		155,000
Other Notes [Member]
Outstanding				900,083
Issuance	[1]			632,000
Exchanges to equity				(49,018)
Conversion to equity
Repayments				(326,500)
Recognition of debt discount
Amortization of debt discount
Accretion of interest expense
Outstanding		1,156,565		1,156,565
Related Party Notes [Member]
Outstanding				150,000
Issuance				600,000
Exchanges to equity
Conversion to equity
Repayments				(150,000)
Recognition of debt discount
Amortization of debt discount
Accretion of interest expense
Outstanding		$ 600,000		$ 600,000

[1] During the nine months ended September 30, 2016, the Company issued a lender a note payable in the principal amount of $242,000 for cash proceeds of $200,000.

[2] As of September 30, 2016 and December 31, 2015, convertible notes with an aggregate principal balance of $155,000 and $420,000, respectively, were convertible into shares of common stock at the election of the Company near maturity. In the event the Company exercised or exercises that conversion right on a designated portion of such principal balance, the holder had or has the right to accelerate the conversion of up to $80,000 and $197,500, respectively, of principal into shares of common stock.

XML

Notes Payable - Schedule of Notes Payable Activity (Details) (Parenthetical) - USD ($)	9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Dec. 31, 2015
Aggregate principal amount	$ 155,000		$ 420,000
Conversion of Stock, Description	In the event the Company exercised or exercises that conversion right on a designated portion of such principal balance, the holder had or has the right to accelerate the conversion of up to $80,000 and $197,500, respectively, of principal into shares of common stock.
Rights to conversion of principal into shares of common stock	$ 80,000	$ 197,500
Lenders [Member]
Aggregate principal amount	242,000
Proceeds from debt	$ 200,000

XML

Commitments and Contingencies (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Rent expense	$ 33,001	$ 33,000	$ 99,003	$ 97,000
Chief Executive Officer Employment Agreements [Member]
Employees aggregate	$ 407,000		$ 407,000

XML

Stockholders' Deficiency (Details Narrative) - USD ($)					3 Months Ended		9 Months Ended
	Aug. 11, 2016	Aug. 05, 2016	Jun. 27, 2016	Jun. 10, 2016	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015	Aug. 26, 2016	Aug. 15, 2016	Jul. 07, 2016	Apr. 27, 2016	Mar. 07, 2016	Dec. 31, 2015	Jul. 07, 2015
Shares authorized					30,000,000		30,000,000							30,000,000
Proceeds from warrant exercise							$ 212,898
Warrant modification charge							$ 28,486
Purchase of shares of common stock							857,000
Number of shares vested		8,000					40,000
Common stock an exercise price per share		$ 4.00			$ 4.00		$ 4.00		$ 2.00			$ 2.00	$ 2.00
Warrant term							5 years
Stock based compensation expenses					$ 62,908	$ 74,923	$ 1,866,242	936,293
Retirement of treasury shares							$ 48,875
Board of Directors [Member]
Retirement of treasury shares	$ 35,432
Consultant [Member]
Purchase of treasury shares			7,500
Purchase of treasury shares fair value			$ 16,875
Stock Offering One [Member]
Warrants to purchase shares of common stock					444,444		444,444
Common stock term							8 months 12 days
Stock Offering Two [Member]
Warrants to purchase shares of common stock					400,000		400,000
Common stock term							1 year
Stock Offering Three [Member]
Warrants to purchase shares of common stock					763,410		763,410
Common stock term							5 years
Common Stock And Warrant Offerings [Member]
Number of shares issued for common stock							763,510
Warrants to purchase shares of common stock					1,607,854		1,607,854
Fair value of warrant							$ 1,713,895
Proceeds from warrant exercise							$ 2,918,372
Warrant Exercises [Member]
Warrants to purchase shares of common stock					60,831		60,831
Number of common stock at exercise price					$ 3.50		$ 3.50
Proceeds from warrant exercise							$ 212,898
Warrant modification charge							$ 23,448
Stock Warrants [Member]
Warrants to purchase shares of common stock					44,166		44,166
New exercise price per share					$ 4.00		$ 4.00
Weighted average estimated fair value of the warrants granted					$ 1.74	$ 4.21	$ 1.13	$ 3.63
Incremental expense related to modification					$ 5,038		$ 5,038
Stock Options [Member]
Option exercise price					$ 3.73		$ 3.73
Minimum [Member]
Shares authorized															200,000,000
Minimum [Member] | Common Stock And Warrant Offerings [Member]
Number of common stock at exercise price					4.00		$ 4.00
Minimum [Member] | Warrant And Option Valuation [Member]
Estimated forfeitures related to option grants at an annual rate							0.00%
Minimum [Member] | Warrant Exercises [Member]
Number of common stock at exercise price					4.00		$ 4.00
Minimum [Member] | Stock Warrants [Member]
Number of common stock at exercise price					6.00		6.00
Maximum [Member]
Shares authorized											30,000,000
Maximum [Member] | Common Stock And Warrant Offerings [Member]
Number of common stock at exercise price					5.00		$ 5.00
Maximum [Member] | Warrant And Option Valuation [Member]
Estimated forfeitures related to option grants at an annual rate							5.00%
Maximum [Member] | Warrant Exercises [Member]
Number of common stock at exercise price					15.00		$ 15.00
Maximum [Member] | Stock Warrants [Member]
Number of common stock at exercise price					$ 15.00		$ 15.00
2010 Equity Participation Plan [Member] | Minimum [Member]
Shares authorized										2,250,000
2010 Equity Participation Plan [Member] | Minimum [Member] | October 19, 2016 [Member]
Shares authorized					2,250,000		2,250,000
2010 Equity Participation Plan [Member] | Maximum [Member]
Shares authorized										4,250,000
2010 Equity Participation Plan [Member] | Maximum [Member] | October 19, 2016 [Member]
Shares authorized					4,250,000		4,250,000
Stock Options [Member]
Weighted average estimated fair value of the warrants granted					$ 2.73	$ 7.52	$ 3.24
Purchase of shares of common stock				827,000
Number of shares vested							192,333
Aggregate grant date value							$ 2,682,800
Stock Options [Member]
Weighted average estimated fair value of the warrants granted								$ 7.60
Over Two Years [Member] | Stock Options [Member]
Number of shares vested							384,667
Over Three Years [Member] | Stock Options [Member]
Number of shares vested							250,000

XML

Stockholders' Deficiency - Schedule of Share based Payment Award Warrants Valuation Assumptions (Details) - Warrant [Member]	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Expected term (years)	5 years	5 years		5 years
Expected volatility	126.00%	120.00%
Expected dividends	0.00%	0.00%	0.00%	0.00%
Minimum [Member]
Risk free interest rate	1.03%	1.69%	0.44%	1.71%
Expected term (years)			8 months 1 day
Expected volatility			124.00%	122.00%
Maximum [Member]
Risk free interest rate	1.23%	1.50%	1.47%	1.32%
Expected term (years)			5 years
Expected volatility			126.00%	120.00%

XML

Stockholders' Deficiency - Summary of Warrant Activity (Details)	9 Months Ended
	Sep. 30, 2016 USD ($) $ / shares shares
Weighted Average Exercise Price Outstanding, Beginning Balance	$ 10.11
Weighted Average Exercise Price Outstanding, Exercised
Weighted Average Exercise Price Outstanding, Forfeited	12.48
Weighted Average Exercise Price Outstanding, Ending Balance	7.58
Weighted Average Exercise Price Exercisable, Balance	$ 10.22
Weighted Average Remaining Life In Years Outstanding	8 years 6 months
Weighted Average Remaining Life In Years Exercisable	7 years 9 months 18 days
Aggregate Intrinsic Value, Outstanding | $	$ 3,000
Aggregate Intrinsic Value, Exercisable | $
Warrant [Member]
Number of Warrants Outstanding, Beginning Balance | shares	1,066,930
Number of Warrants Outstanding, Investor grants | shares	1,744,854
Number of Warrants Outstanding, Exercised | shares	(60,831)
Number of Warrants Outstanding, Forfeited | shares
Number of Warrants Outstanding, Ending Balance | shares	2,750,953
Number of Warrants Exercisable, Balance | shares	2,715,953
Weighted Average Exercise Price Outstanding, Beginning Balance	$ 7.56	[1]
Weighted Average Exercise Price Outstanding, Investor grants	4.73
Weighted Average Exercise Price Outstanding, Exercised	3.50
Weighted Average Exercise Price Outstanding, Forfeited
Weighted Average Exercise Price Outstanding, Ending Balance	5.56	[1]
Weighted Average Exercise Price Exercisable, Balance	$ 5.56
Weighted Average Remaining Life In Years Outstanding	3 years 1 month 6 days
Weighted Average Remaining Life In Years Exercisable	3 years 1 month 6 days
Aggregate Intrinsic Value, Outstanding | $
Aggregate Intrinsic Value, Exercisable | $

[1] Excludes the impact of a warrant to purchase 35,000 shares of common stock that has an exercise price which is the greater of $30.00 per share or the fair market value of the common stock on the date certain performance criteria are met. Exercisability is subject to satisfaction of certain performance criteria which did not occur during the nine months ended September 30, 2016.

XML

Stockholders' Deficiency - Summary of Warrant Activity (Details) (Parenthetical) - Warrant [Member]	Sep. 30, 2016 $ / shares shares
Warrants to purchase shares of common stock | shares	35,000
Exercise price per share | $ / shares	$ 30.00

XML

Stockholders' Deficiency - Schedule of Share based Payment Award Stock Option Granted Assumptions (Details)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Option [Member]
Risk free interest rate	1.17%
Expected term (years)	6 years
Expected volatility	126.00%	120.00%
Expected dividends	0.00%	0.00%
Stock Options [Member]
Expected dividends			0.00%
Stock Options [Member]
Expected dividends				0.00%
Minimum [Member] | Option [Member]
Risk free interest rate		1.58%	1.16%	1.33%
Expected term (years)		5 years 5 months 1 day	5 years 6 months	5 years
Expected volatility			124.00%	120.00%
Maximum [Member] | Option [Member]
Risk free interest rate		2.19%	1.53%	2.19%
Expected term (years)		10 years	6 years	10 years
Expected volatility			126.00%	122.00%

XML

Stockholders' Deficiency - Information Related to Stock Option Expense (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Option [Member]
Unrecognized expense	$ 3,220,182		$ 3,220,182
Stock Options [Member]
Stock-based compensation expense	400,007	$ 235,197
Option [Member]
Stock-based compensation expense			$ 1,718,251	$ 719,723
Weighted Average Remaining Amortization Period			1 year 9 months 18 days
Consulting Expense [Member] | Option [Member]
Stock-based compensation expense	172,431	60,383	$ 716,173	178,613
Unrecognized expense	1,062,571		$ 1,062,571
Weighted Average Remaining Amortization Period			1 year 8 months 12 days
Research and Development Expense [Member] | Option [Member]
Stock-based compensation expense	103,870	115,625	$ 286,209	348,777
Unrecognized expense	913,410		$ 913,410
Weighted Average Remaining Amortization Period			2 years 2 months 12 days
General and Administrative Expense [Member] | Option [Member]
Stock-based compensation expense	123,706	$ 59,189	$ 715,869	$ 192,333
Unrecognized expense	$ 1,244,201		$ 1,244,201
Weighted Average Remaining Amortization Period			1 year 8 months 12 days

XML

Stockholders' Deficiency - Summary of Stock Option (Details)	9 Months Ended
	Sep. 30, 2016 USD ($) $ / shares shares
Equity [Abstract]
Number of Options, Outstanding, beginning | shares	1,330,450
Number of Options, Granted | shares	857,000
Number of Options, Exercised | shares
Number of Options, Forfeited | shares	(11,500)
Number of Options, Outstanding at ending | shares	2,175,950
Number of Options, Exercisable | shares	1,034,619
Weighted Average Exercise Price Outstanding, Beginning Balance | $ / shares	$ 10.11
Weighted Average Exercise Price, Granted | $ / shares	3.72
Weighted Average Exercise Price, Exercised | $ / shares
Weighted Average Exercise Price, Forfeited | $ / shares	12.48
Weighted Average Exercise Price Outstanding, Ending Balance | $ / shares	7.58
Weighted Average Exercise Price Exercisable, Balance | $ / shares	$ 10.22
Weighted Average Remaining Life In Years Outstanding	8 years 6 months
Weighted Average Remaining Life In Years Exercisable	7 years 9 months 18 days
Aggregate Intrinsic Value, Outstanding | $	$ 3,000
Aggregate Intrinsic Value, Exercisable | $

XML

Stockholders' Deficiency - Information Related to Common Stock Award Expense (Detail) - Common Stock Award [Member] - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2016	Sep. 30, 2015	Sep. 30, 2016	Sep. 30, 2015
Stock-based compensation expense	$ 48,000	$ 42,500	$ 85,083	$ 141,647
Unrecognized expense
Consulting Expense [Member]
Stock-based compensation expense	48,000	42,500	85,083	132,800
Unrecognized expense
Research and Development Expense [Member]
Stock-based compensation expense				$ 8,847
Unrecognized expense

XML

Subsequent Events (Details Narrative) - USD ($)					1 Months Ended	9 Months Ended
	Oct. 10, 2016	Aug. 26, 2016	Apr. 27, 2016	Mar. 07, 2016	Oct. 19, 2016	Sep. 30, 2016	Aug. 05, 2016
Debt instrument, face amount		$ 65,000	$ 65,000	$ 75,000		$ 137,500	$ 100,000
Note bear interest rate		10.00%	10.00%	10.00%			10.00%
Debt instrument conversion period description		(a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share.	(a) 62% of the fair market value of the Company’s stock or (b) $2.00 per share.	(a) 62% of the fair market value of the Companys stock or (b) $2.00 per share. Should the Company elect to convert any of the note principal and respective accrued interest, the holder will have the right to accelerate the conversion of the remaining outstanding principal and accrued interest of the note.
Warrant term						5 years
Common stock an exercise price per share		$ 2.00	$ 2.00	$ 2.00		$ 4.00	$ 4.00
First Maturity Date [Member]
Debt instrument, periodic payment, principal		$ 25,000	$ 25,000	$ 25,000
Second Maturity Date [Member]
Debt instrument, periodic payment, principal		20,000	20,000	25,000
Third Maturity Date [Member]
Debt instrument, periodic payment, principal		$ 20,000	$ 20,000	$ 25,000
Subsequent Event [Member]
Debt instrument, face amount	$ 100,000
Note bear interest rate	10.00%
Debt instrument, periodic payment, principal	$ 25,000
Debt instrument conversion period description	(a) 60% of the fair value of the Company’s stock or (b) $1.00 per share.
Warrant to purchase common stock issued in period	10,000
Common stock an exercise price per share	$ 4.00
Subsequent Event [Member] | October 19, 2016 [Member]
Number of shares issued for common stock					60,215
Debt instrument, face amount					$ 437,066
Warrant term					5 years
Warrant to purchase common stock issued in period					30,000
Common stock an exercise price per share					$ 4.00
Warrants to purchase common stock expiration term					expirations ranging from October 2019 to December 2020 to a new expiration date of October 2021.
Subsequent Event [Member] | First Maturity Date [Member]
Debt instrument, periodic payment, principal	$ 25,000
Subsequent Event [Member] | Second Maturity Date [Member]
Debt instrument, periodic payment, principal	25,000
Subsequent Event [Member] | Third Maturity Date [Member]
Debt instrument, periodic payment, principal	$ 25,000
Subsequent Event [Member] | Common Stock And Warrant Offerings [Member]
Number of shares issued for common stock						41,667
Warrant term						5 years
Subsequent Event [Member] | Common Stock And Warrant Offerings [Member] | Investors [Member]
Number of shares issued for common stock						41,667
Proceeds from issuance of warrants						$ 125,000
Subsequent Event [Member] | Common Stock And Warrant Offerings [Member] | Investors [Member] | Minimum [Member]
Class of warrant or right, exercise price of warrants or rights						$ 3.00
Subsequent Event [Member] | Common Stock And Warrant Offerings [Member] | Investors [Member] | Maximum [Member]
Class of warrant or right, exercise price of warrants or rights						4.00
Subsequent Event [Member] | Warrant Offerings [Member] | Minimum [Member]
Class of warrant or right, exercise price of warrants or rights						4.00
Subsequent Event [Member] | Warrant Offerings [Member] | Maximum [Member]
Class of warrant or right, exercise price of warrants or rights						$ 5.00