XML 39 R5.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Consolidated Statements of Equity (USD $)
Total
Series B Convertible Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income (loss)
Accumulated Deficit
Non-Controlling Interest in Subsidiary
Cash
Cash
Common Stock
Cash
Additional Paid-in Capital
Debt
Debt
Common Stock
Debt
Additional Paid-in Capital
Series D Preferred Stock
Series D Preferred Stock
Common Stock
Series D Preferred Stock
Additional Paid-in Capital
Series C Preferred Stock
Series C Preferred Stock
Common Stock
Series C Preferred Stock
Additional Paid-in Capital
Series C Preferred Stock
Accumulated Deficit
Contribution of Nonmonetary Assets to Charitable Organization
Contribution of Nonmonetary Assets to Charitable Organization
Common Stock
Contribution of Nonmonetary Assets to Charitable Organization
Additional Paid-in Capital
Series E Preferred Stock
Series E Preferred Stock
Accumulated Deficit
Beginning Balance at Dec. 31, 2007 $ 3,316,194 $ 100 $ 4,826 $ 34,063,506   $ (30,752,238)                                      
Beginning Balance (in shares) at Dec. 31, 2007   10,000 4,826,055                                            
Exercise of stock options (in shares)     2,500                                            
Exercise of stock options 1,875   2 1,873                                          
Share-based compensation (in shares)     523,701                                            
Share-based compensation 3,884,771   524 3,884,247                                          
Shares issued (in shares)                 2,359,221     3,529                          
Shares issued               2,896,760 2,359 2,894,401 5,647 4 5,643                        
Net loss attributable to NeoStem, Inc. (9,242,071)         (9,242,071)                                      
Ending Balance at Dec. 31, 2008 863,176 100 7,715 40,849,670   (39,994,309)                                      
Ending Balance (in shares) at Dec. 31, 2008   10,000 7,715,006                                            
Share-based compensation (in shares)     2,795,808                                            
Share-based compensation 12,323,997   2,795 12,321,202                                          
Warrants issued with Series D Preferred stock 7,931,772     7,931,772                                          
Conversions of preferred Stock (in shares)                             12,932,510                    
Conversions of preferred Stock                           7,737,448 12,933 7,724,515                  
Acquisition of CBH non- controlling interest 33,698,183           33,698,183                                    
Beneficial conversion feature of Series C Preferred       5,542,536   (5,542,536)                                      
Exchange of exisitng CBH Warrants for Series E Warrants 590,790     590,790                                          
Issuance of common stock in connection with CBH Merger (in shares)     13,750,167                                            
Issuance of common stock in connection with CBH Merger 20,762,756   13,750 20,749,006                                          
Dividends on preferred stock                                 (69,453)     (69,453)          
Foreign currency translation (56,504)       (56,504)                                        
Net income attributable to non- controlling interest 220,865           220,865                                    
Net loss attributable to NeoStem, Inc. (26,170,653)         (26,170,653)                                      
Ending Balance at Dec. 31, 2009 57,832,377 100 37,193 95,709,491 (56,504) (71,776,951) 33,919,048                                    
Ending Balance (in shares) at Dec. 31, 2009   10,000 37,193,491                                            
Exercise of stock options (in shares)     90,000                                            
Exercise of stock options 140,100   90 140,010                                          
Exercise of warrants (in shares)     2,025,000                                            
Exercise of warrants 2,961,750   2,025 2,959,725                                          
Share-based compensation (in shares)     349,517                                            
Share-based compensation 7,564,993   350 7,564,643                                          
Shares issued (in shares)                 15,326,998                         150,000      
Shares issued               21,425,538 15,327 21,410,211                     298,500 150 298,350    
Conversions of preferred Stock (in shares)                                   9,086,124              
Conversions of preferred Stock                                 13,720,048 9,086 13,710,962            
Dividends on preferred stock                                 (153,469)     (153,469)       (84,494) (84,494)
Receipt of treasury shares (656,278)   (408) (655,870)                                          
Foreign currency translation 2,835,570       2,835,570                                        
Net income attributable to non- controlling interest 3,908,690           3,908,690                                    
Net loss attributable to NeoStem, Inc. (23,305,706)         (23,305,706)                                      
Ending Balance at Dec. 31, 2010 $ 86,487,619 $ 100 $ 63,813 $ 141,137,522 $ 2,779,066 $ (95,320,620) $ 37,827,738                                    
Ending Balance (in shares) at Dec. 31, 2010   10,000 64,221,130