XML 24 R46.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions Fair value of assets acquired and liabilities (Details) (USD $)
12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Jan. 19, 2011
Dec. 31, 2010
Dec. 31, 2011
Amorcyte Acquisition [Member]
Oct. 17, 2011
Amorcyte Acquisition [Member]
Dec. 31, 2011
PCT Acquisition [Member]
Dec. 31, 2011
$7.00 Warrants [Member]
PCT Acquisition [Member]
Dec. 31, 2011
$3.00 Warrants [Member]
PCT Acquisition [Member]
Dec. 31, 2011
$5.00 Warrants [Member]
PCT Acquisition [Member]
Dec. 31, 2011
Proforma [Member]
Business Acquisition [Line Items]                      
Revenues $ 14,329,889 $ 10,050,086                 $ 10,322,000
Class of Warrant or Right, Number of Securities Called by Warrants or Rights         1,881,008   3,000,000        
Class of Warrant or Right, Exercise Price of Warrants or Rights         1.466     7.00 3.00 5.00  
Common Stock Warrants, Shares 55,287,611 37,389,825   21,843,507       1,000,000 1,000,000 1,000,000  
Fair Value of Assets Acquired         4,400,000   10,200,000        
Equity Issued In Business Combination Fair Value Disclosure         3,700,000   17,200,000        
Business Acquisition, Name of Acquired Entity         Amo Acquisition Company I, Inc.            
Cash     227,900     92,900          
Prepaid Expenses           178,200          
In Process R&D           9,400,000          
Goodwill 11,117,770 11,117,770 7,013,500     4,104,500          
Accounts Payable & Accrued Liabilities           1,177,100          
Deferred Tax Liability 3,599,122 3,774,655       3,774,700          
Amount Due Related Party     3,000,000     340,400          
StockConvertedToCommonStockRight         5,843,483   10,600,000        
StockConvertedToContingentCommonStockRight         4,092,768            
Stock Converted To Contingent Common Stock Right, Value         673,600            
Goodwill, Gross             7,000,000        
Stock Converted To Common Stock Right Value         940,000   15,900,000        
Shares of preferred stock and warrants for common stock issued.   3,000,000                  
Stock and Warrants Issued During Period, Value, Preferred Stock and Warrants   1,300,000                  
Business Acquisition, Contingent Consideration, at Fair Value   70,000                  
Accounts Receivable, Net     451,400                
Other Assets, Current     166,200                
Property, plant and equipment, net 11,153,143 11,616,053 11,755,000                
Intangible assets, net 14,480,827 15,086,038 5,700,000                
Other assets 947,307 3,326,938 581,900                
Accounts Payable     1,370,900                
Other long-term liabilities 214,871 0 540,500                
Mortgages Payable     3,784,600                
Cost of revenues 11,949,124 8,646,687                 8,923,000
Gross profit 2,380,765 1,403,399                 1,400,000
Research and development 10,451,070 7,720,748         1,150,000       7,964,000
Selling, general, and administrative 22,315,346 27,687,162                 29,473,000
Operating loss (30,385,651) (34,004,511)                 (36,037,000)
Other Operating Income (Expense), Net   (562,000)                 (548,000)
Loss from operations before provision for income taxes and noncontrolling interests (36,276,854) (34,566,333)                 (36,586,000)
Loss from discontinued operations - net (30,267,990) (22,016,524)                 (22,017,000)
Net loss (66,369,311) (56,582,857)                 (58,602,000)
Extraordinary Item, Gain (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest   (9,448,000)                 (9,448,000)
Preferred Stock Dividends, Income Statement Impact 528,023 639,765                 640,000
Net loss attributable to NeoStem, Inc. common stockholders (55,310,326) (47,774,234)                 (49,794,000)
Weighted average common shares outstanding   88,599,000                 93,793,000
NeoStem, Inc. common stockholders $ (0.40) $ (0.54)                 $ (0.53)
Net Revenue Since Acquisition             9,700,000        
Profit Loss Since Acquisition         $ 900,000   $ 3,700,000        
Earnings Per Share Basic And Diluted Since Acquisition         $ 0.01   $ 0.04        
noncontrolling ownership             20.00%