XML 48 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash Flows From Operating Activities    
Net loss applicable to common stockholders $ (5,505,536)us-gaap_NetIncomeLoss $ (8,914,293)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 13,782us-gaap_Depreciation 72,357us-gaap_Depreciation
Amortization-intangibles   123,280us-gaap_AmortizationOfIntangibleAssets
Amortization and write-off-technology and licenses   100,807crxm_AmortizationAndWriteOffOfTechnologyAndProductLicenses
Write-off of technology licenses   1,097,511crxm_WriteOffOfTechnologyLicenses
Provision for obsolete inventory 159,831us-gaap_InventoryAdjustments (62,482)us-gaap_InventoryAdjustments
Reserve for product returns   (76,000)us-gaap_RevenueRecognitionSalesReturnsReserveForSalesReturns
Stock based compensation expense 508,628us-gaap_ShareBasedCompensation 40,750us-gaap_ShareBasedCompensation
Impairment loss on investments 1,834,672us-gaap_ImpairmentOfInvestments 0us-gaap_ImpairmentOfInvestments
Deferred rent   (50,370)us-gaap_StraightLineRent
Changes in operating assets and liabilities    
Accounts receivable   222,110us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories   620,698us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets 106,243us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 90,130us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Deposits 120,000us-gaap_IncreaseDecreaseInDeposits 54,847us-gaap_IncreaseDecreaseInDeposits
Payables advance from officer 161,933crxm_IncreaseDecreaseOfficerAdvance  
Accounts payable 214,023us-gaap_IncreaseDecreaseInAccountsPayable 517,490us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities (75,756)us-gaap_IncreaseDecreaseInAccruedLiabilities 137,789us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (2,462,180)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (6,025,376)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows Used in Investing Activities    
Purchases of property and equipment   (23,053)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Cash Flows From Financing Activities    
Proceeds from officer's loan 526,500us-gaap_ProceedsFromOtherDebt  
Restricted cash-collateral for letter of credit   50,000us-gaap_IncreaseDecreaseInCashCollateralForLoanedSecurities
Proceeds from sale of preferred and common stock, net of issuance costs of $170,000 2,129,924us-gaap_ProceedsFromIssuanceOrSaleOfEquity 3,692,844us-gaap_ProceedsFromIssuanceOrSaleOfEquity
Net cash provided by financing activities 2,656,424us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 3,742,844us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase (decrease) in cash and cash equivalent 194,244us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (2,305,585)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 22,489us-gaap_CashAndCashEquivalentsAtCarryingValue 2,328,074us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 216,733us-gaap_CashAndCashEquivalentsAtCarryingValue 22,489us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosures of Cash Flow Information:    
Cash paid for interest 0us-gaap_InterestPaid 1,438us-gaap_InterestPaid
Cash paid for income taxes $ 3,200us-gaap_IncomeTaxesPaid $ 3,200us-gaap_IncomeTaxesPaid